{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Cover Sheet","Model Structure","Model Information","TN Changes","AER Changes","Smoothed Prices with Price Path","Smoothed Prices","Unsmoothed Prices","Combined Annuity Prices CL","Combined Annuity Prices PL","CAPEX Annuity calcs","Corp Capex Annuity calcs","Capex Weighting","Opex Weighting","Building Block","Corporate OH","Inputs","Master Data","Volumes","Warehouse Pricing","Old PL unit prices (2012-17) ","Bracket Summary","Bracket Data"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":78,"comments":9,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover Sheet","index":0,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":false,"merged":[[23,1,26,5],[30,1,33,5]]}
[]
[null,null,"Model Details"]
[]
[null,null,"Model Name:","TasNetworks (Public Lighting Model)"]
[]
[null,null,"Date:","2018-11-22"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model Description/Scope"]
[]
[null,"Model Description"]
[]
[null,"This is a street lighting pricing model which works out the pricing for indiviual contract and public lights and estimates the total revenue build up for street lighting in $Real 2019-20. "]
[]
[]
[]
[]
[null,"Scope/Disclaimer"]

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

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

{"sheet":"TN Changes","index":3,"n_rows":97,"n_cols":3,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[]
["Item","Sheet \\ Location","Comment"]
[]
[1,"Revenue Nominal RAB","Deleted Sheet (not relevant to Annuity Calculation)"]
[]
[2,"Capex Weighting A14:Z80","Deleted hidden rows (not relevant to annuity calculation)"]
[]
[3,"Opex Weighting A13:Z78","Deleted hidden rows (not relevant to annuity calculation)"]
[]
[4,"Capex Weighting O:X","Deleted columns (duplicate information)"]
[]
[5,"Opex Weighting P:Z","Deleted columns (duplicate information)"]
[]
[6,"Mater Data A43:T46","Deleted rows (not relevant to annuity calculation)"]
[]
[7,"CAPEX Annuity Calcs E:N","Formula Changes"]
[]
[null,"Bracket UNIT Price column E","From '=VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B10,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46"]
[null,null,"To '=VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B10,Inputs!$C$68:$AN$68,0),FALSE)"]
[]
[null,"Bracket UNIT Price column F:N","From '=E10*(1+'Master Data'!L$45)"]
[null,null,"To '=E10"]
[]
[null,"Luminaire UNIT price column E","From '=VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43"]
[null,null,"To '=VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE)"]
[]
[null,"Luminaire UNIT price column F:N","From '=E12*(1+'Master Data'!L$43)"]
[null,null,"To '=E12"]
[]
[null,"CAPEX Instalation costs column E","From '=(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43"]
[null,null,"To '=VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))"]
[]
[null,"CAPEX Instalation costs column F:N","From '=(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)"]
[null,null,"To '=VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))"]
[]
[8,"Capex Weighting  A29:M29,  A33:M33","Reallocate RLOLI and RLWBP from Indirect to direct Capital expenditure"]
[]
[null,"Capex - New Streetlight installation - RLOLI"]
[null,"Capex - Replace condemned wide based steel poles - RLWBP"]
[]
[9,"Building Block C52","Change opening regulated asset base amount from $1,660,347 to $550,413.22 to reflect the change from RLOLI and RLWBP being reallocated to direct capital expenditure"]
[]
[10,"Volumes D5: H79","Update volumes"]
[]
[11,"Corporate overheads H:I","add overhead adjustment"]
[null,"E4:E13","Adjust formula for overhead adjustment"]
[null,"D18:D27","Adjust formula for overhead adjustment"]
[]
[12,"Capex Weighting"]
[null,"B14:M17","Capex adjustment due to volume changes"]
[null,"D22: M23, D31:M32","Formula changes due to capex changes"]
[]
[13,"Add tab 'Adjustment \"A\"","Additional tab to bring prices back to Proposed price path"]
[]
[]
[14,"Smoothed Prices with Price Path"]
[null,"D12: M70","adjust formula for Adjustment"]
[null,null,"From '=IF($C12=\"NA\",\"\",'Smoothed Prices'!D12+$D$6)"]
[null,null,"To '=IF($C12=\"NA\",\"\",'Smoothed Prices'!D12+'Adjustment \"A\"'!O12)"]
[null,"D75: M133","adjust formula for Adjustment"]
[null,null,"From '=IF($C75=\"NA\",\"\",'Smoothed Prices'!D75+$D$7)"]
[null,null,"To '=IF($C75=\"NA\",\"\",'Smoothed Prices'!D75+'Adjustment \"A\"'!O75)"]
[]
[15,"Bracket Data","Removed information"]
[null,"B5:AZ24539"]
[null,"BC5:CF24539"]
[]
[]
[16,"Warehousing Pricing","Removed information"]
[null,"C9:M70"]
[null,"C85:C95"]
[null,"F85:M95"]
[]
[]
[]
[]
["August 2018 changes"]
[1,"Master Data","Update WACC "]
[null,"B45 - Nominal Vanilla WACC","Changed from 5.89% to 5.89% - as per PTRM [TN- Post Tax Revenue Model (PTRM) Distribution - Standard Control.xlsm]WACC"]
[null,"B46 - Pre-tax Real WACC Rate","Changed from 3.66% to 3.95% - as per PTRM [TN- Post Tax Revenue Model (PTRM) Distribution - Standard Control.xlsm]WACC"]
[]
[]
[]
[]
[]
[]
["Revised Proposal"]
[1,"Warehouse Prices"]
[null,"T8:V70","Include foreign exchange variation"]
[null,"Q1:V3","Foreign exchange contract varition to 31 March 2017"]
[]
[2,"Inputs"]
[null,"E53:E57","Update static values"]
[]
[3,"Various","Add data and code beyond 2023/24 - 2028/29"]
[]
[4,"Sheet \"Smoothed Prices with Price Path\"","Added"]

{"sheet":"AER Changes","index":4,"n_rows":35,"n_cols":3,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
["Item","Sheet \\ Location","Comment"]
[]
[1,"Various","Removed all data and code beyond 2023/24"]
[]
[{"$f":"A4+1","v":2},"Sheet \"Adjustment \"A\"","Removed"]
[]
[{"$f":"A6+1","v":3},"Sheet \"Smoothed Prices with Price Path\"","Removed"]
[]
[{"$f":"A8+1","v":4},"Smoothed Prices'!C11:I133","Presentation & Formulae changes"]
[null,"Smoothed Prices'!P138:U153"]
[]
[{"$f":"A10+1","v":5},"Smoothed Prices'!Q149:R149","AER Price Path - finalised - AER Pre-tax Real WACC Rate has been finalised - refer Item 16 below"]
[]
[{"$f":"A13+1","v":6},"Unsmoothed Prices'!D10:D68","Approved prices for 2018-19"]
[null,"Unsmoothed Prices'!D73:D131"]
[]
[{"$f":"A15+1","v":7},"Unsmoothed Prices'!Q137:U137","Incorrect formulae"]
[]
[{"$f":"A18+1","v":8},"Inputs!AD68","Incorrect label"]
[]
[{"$f":"A20+1","v":9},"Inputs!AD69:AD127","Incorrect formulae"]
[]
[{"$f":"A22+1","v":10},"Inputs!Z102:Z104","Incorrect formulae"]
[null,"Inputs!Z106:Z108"]
[]
[{"$f":"A24+1","v":11},"CAPEX Annuity calcs'!A13:A356","Label changed to be consistent with \"Inputs\" sheet - refer Item 1 above"]
[]
[{"$f":"A27+1","v":12},"Building Block'!C9:G9","Replaced incorrect hard coded data with formulae"]
[]
[{"$f":"A29+1","v":13},"Master Data'!I35","Forecast CPI replaced with actual CPI for 2017-18"]
[{"$f":"A31+1","v":14},"Master Data'!K40:O40","AER Real Labour Escalator"]
[{"$f":"A32+1","v":15},"Master Data'!B44","AER Forecast CPI"]
[16,"Master Data'!A45","AER Nominal Vanilla WACC"]
[17,"Master Data'!A46","AER Pre-tax Real WACC Rate - updated : SCS PTRM run 22 / 8 /2018"]

{"sheet":"Smoothed Prices with Price Path","index":5,"n_rows":150,"n_cols":83,"rows_kept":150,"cut":false,"hidden":false,"merged":[[7,4,7,8],[7,9,7,13],[9,4,9,8],[9,9,9,13],[9,78,9,82],[72,2,72,8],[72,27,72,31],[72,38,72,42],[72,49,72,53],[72,61,72,65],[72,73,72,77],[72,78,72,82],[9,16,9,20],[9,27,9,31],[9,38,9,42],[9,49,9,53],[9,61,9,65],[9,73,9,77]]}
[null,"$2018-19 base data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS TAKES 18/19 SMOOTHED PRICES ADDS CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS TAKES 18/19 SMOOTHED PRICES  and multiplys by no.days in year/100 to convert $s into cents",null,null,null,null,null,null,null,null,null,null,"THIS TAKES nominal and multiplys by no days in year/100"]
[null,"Private Contract Lights"]
[null,null,null,null,null,null,"Adjustment ('A')",null,null,null,null,"Adjustment ('A')"]
[null,null,"Adjustment CL",null,-4,0.65,0.65,0.65,0.65,-0.8,0.2,0.2,0.2,0.2]
[null,null,"Adjustment PL",null,-10,1.75,1.75,1.75,1.75,-1.8,0.45,0.45,0.45,0.45]
[null,null,null,"Approved","X Factor",null,null,null,null,"X Factor",null,null,null,null,null,"Days",{"$f":"'Master Data'!K28","v":366},{"$f":"'Master Data'!L28","v":365},{"$f":"'Master Data'!M28","v":365},{"$f":"'Master Data'!N28","v":365},{"$f":"'Master Data'!O28","v":366},{"$f":"'Master Data'!P28","v":365},{"$f":"'Master Data'!Q28","v":365},{"$f":"'Master Data'!R28","v":365},{"$f":"'Master Data'!S28","v":366},{"$f":"'Master Data'!T28","v":365}]
[null,null,null,"Prices",null,{"$f":"Q148","v":2.9778904835074518E-2},{"$f":"Q148","v":2.9778904835074518E-2},{"$f":"Q148","v":2.9778904835074518E-2},{"$f":"Q148","v":2.9778904835074518E-2},null,{"$f":"V148","v":-2.0928093450279994E-3},{"$f":"V148","v":-2.0928093450279994E-3},{"$f":"V148","v":-2.0928093450279994E-3},{"$f":"V148","v":-2.0928093450279994E-3},null,"CPI",{"$f":"'Master Data'!K39","v":1.0244995114800401},{"$f":"'Master Data'!L39","v":1.049599249022841},{"$f":"'Master Data'!M39","v":1.0753139178737177},{"$f":"'Master Data'!N39","v":1.1016585835493118},{"$f":"'Master Data'!O39","v":1.128648680664063},{"$f":"'Master Data'!P39","v":1.1563000219729245},{"$f":"'Master Data'!Q39","v":1.1846288076356208},{"$f":"'Master Data'!R39","v":1.2136516347078761},{"$f":"'Master Data'!S39","v":1.2433855068651711},{"$f":"'Master Data'!T39","v":1.2738478443647299},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AM11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AN11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AO11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AP11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AQ11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AR11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AS11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AT11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AU11,'Master Data'!$B$25:$T$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AV11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},null,{"$f":"HLOOKUP(AX11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AY11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AZ11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BA11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BB11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(BC11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BD11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BE11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BF11,'Master Data'!$B$25:$T$28,4,FALSE)","v":366},{"$f":"HLOOKUP(BG11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365}]
[null,"Private Contract Lights",null,null,"Price (cents) per Light per day Real 2018/19 Smoothed",null,null,null,null,"Price (cents) per Light per day Real 2018/19 Smoothed",null,null,null,null,null,null,"Price (cents) per Light per day Nominal Smoothed",null,null,null,null,null,null,null,null,null,null,"Volumes",null,null,null,null,null,null,null,null,null,null,"Smooth Real 2018/19 Cost Dollars Per  Year",null,null,null,null,null,null,null,null,null,null,"Smooth Nominal Cost Dollars Per Year",null,null,null,null,null,null,null,null,null,null,null,"Revenue Real Real Dollars Per Year",null,null,null,null,null,null,null,null,null,null,null,"Revenue Nominal Dollars Per Year",null,null,null,null,"Revenue Nominal Dollars Per Year"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!J$34","v":"2018-19"},{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C12=\"NA\",\"\",'Unsmoothed Prices'!D10)","v":18.221},{"$f":"IF($C12=\"NA\",\"\",'Smoothed Prices'!E12+$E$6)","v":18.709698766284717},{"$f":"IF($C12=\"NA\",\"\",E12*(1-F$9)+$F$6)","v":18.802544427230611},{"$f":"IF($C12=\"NA\",\"\",F12*(1-G$9)+$G$6)","v":18.89262524607485},{"$f":"IF($C12=\"NA\",\"\",G12*(1-H$9)+$H$6)","v":18.980023556787259},{"$f":"IF($C12=\"NA\",\"\",H12*(1-I$9)+$I$6)","v":19.064819241522219},{"$f":"IF($C12=\"NA\",\"\",'Smoothed Prices'!J12+$J$6)","v":19.365183192168288},{"$f":"IF($C12=\"NA\",\"\",J12*(1-K$9)+$K$6)","v":19.605710828521037},{"$f":"IF($C12=\"NA\",\"\",K12*(1-L$9)+$L$6)","v":19.846741843358885},{"$f":"IF($C12=\"NA\",\"\",L12*(1-M$9)+$M$6)","v":20.088277290157027},{"$f":"IF($C12=\"NA\",\"\",M12*(1-N$9)+$N$6)","v":20.330318224595384},{"$f":"'Smoothed Prices'!N12","v":20.334521390203186},null,{"$f":"IF($C12=\"NA\",\"\",E12*Q$9)","v":19.168077245997402},19.735136510539853,20.315502872276657,20.909505867302823,21.517483084042894,22.391961750613898,23.225489841639657,24.087030681817716,24.97747284047,25.897732045649811,null,{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C12=\"NA\",\"\",(E12*AM$9)/100)","v":68.477497484602068},68.629287159391737,68.958082148173204,69.277085982273491,69.777238423971326,70.682918651414255,71.560844524101782,72.440607728259934,73.523094881974714,74.205661519773145,null,{"$f":"IF($C12=\"NA\",\"\",(Q12*AX$9)/100)","v":70.155162720350489},72.033248263470455,74.151585483809797,76.319696415655301,78.753988087596994,81.730660389740734,84.773037921984738,87.917661988634663,91.417550596120194,94.526721966621807,null,null,{"$f":"IFERROR(AM12*AB12,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX12*AB12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C13=\"NA\",\"\",'Unsmoothed Prices'!D11)","v":18.222000000000001},{"$f":"IF($C13=\"NA\",\"\",'Smoothed Prices'!E13+$E$6)","v":18.709698766284717},{"$f":"IF($C13=\"NA\",\"\",E13*(1-F$9)+$F$6)","v":18.802544427230611},{"$f":"IF($C13=\"NA\",\"\",F13*(1-G$9)+$G$6)","v":18.89262524607485},{"$f":"IF($C13=\"NA\",\"\",G13*(1-H$9)+$H$6)","v":18.980023556787259},{"$f":"IF($C13=\"NA\",\"\",H13*(1-I$9)+$I$6)","v":19.064819241522219},{"$f":"IF($C13=\"NA\",\"\",'Smoothed Prices'!J13+$J$6)","v":19.365183192168288},{"$f":"IF($C13=\"NA\",\"\",J13*(1-K$9)+$K$6)","v":19.605710828521037},{"$f":"IF($C13=\"NA\",\"\",K13*(1-L$9)+$L$6)","v":19.846741843358885},{"$f":"IF($C13=\"NA\",\"\",L13*(1-M$9)+$M$6)","v":20.088277290157027},{"$f":"IF($C13=\"NA\",\"\",M13*(1-N$9)+$N$6)","v":20.330318224595384},{"$f":"'Smoothed Prices'!N13","v":20.334521390203186},null,19.168077245997402,19.735136510539853,20.315502872276657,20.909505867302823,21.517483084042894,22.391961750613898,23.225489841639657,24.087030681817716,24.97747284047,25.897732045649811,null,{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},null,68.477497484602068,68.629287159391737,68.958082148173204,69.277085982273491,69.777238423971326,70.682918651414255,71.560844524101782,72.440607728259934,73.523094881974714,74.205661519773145,null,70.155162720350489,72.033248263470455,74.151585483809797,76.319696415655301,78.753988087596994,81.730660389740734,84.773037921984738,87.917661988634663,91.417550596120194,94.526721966621807,null,null,1917.369929568858,1921.6200404629685,1930.8263001488497,1939.7584075036577,1953.7626758711972,1979.1217222395992,2003.70364667485,2028.3370163912782,2058.6466566952922,2077.7585225536482,null,null,1964.3445561698136,2016.9309513771727,2076.2443935466745,2136.9514996383487,2205.1116664527158,2288.4584909127407,2373.6450618155727,2461.6945356817705,2559.6914166913652,2646.7482150654105]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Old light no volumes",{"$f":"IF($C14=\"NA\",\"\",'Unsmoothed Prices'!D12)","v":18.222000000000001},{"$f":"IF($C14=\"NA\",\"\",'Smoothed Prices'!E14+$E$6)","v":18.709698766284717},18.802544427230611,18.89262524607485,18.980023556787259,19.064819241522219,{"$f":"IF($C14=\"NA\",\"\",'Smoothed Prices'!J14+$J$6)","v":19.365183192168288},19.605710828521037,19.846741843358885,20.088277290157027,20.330318224595384,{"$f":"'Smoothed Prices'!N14","v":20.334521390203186},null,19.168077245997402,19.735136510539853,20.315502872276657,20.909505867302823,21.517483084042894,22.391961750613898,23.225489841639657,24.087030681817716,24.97747284047,25.897732045649811,null,{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,68.477497484602068,68.629287159391737,68.958082148173204,69.277085982273491,69.777238423971326,70.682918651414255,71.560844524101782,72.440607728259934,73.523094881974714,74.205661519773145,null,70.155162720350489,72.033248263470455,74.151585483809797,76.319696415655301,78.753988087596994,81.730660389740734,84.773037921984738,87.917661988634663,91.417550596120194,94.526721966621807,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C15=\"NA\",\"\",'Unsmoothed Prices'!D13)","v":18.545000000000002},{"$f":"IF($C15=\"NA\",\"\",'Smoothed Prices'!E15+$E$6)","v":19.115898382917045},19.196647864135201,19.274992714236681,19.351004540502672,19.424752817827947,{"$f":"IF($C15=\"NA\",\"\",'Smoothed Prices'!J15+$J$6)","v":19.725870040826099},19.96715252598635,20.208939969386336,20.451233427807377,20.694033960242443,{"$f":"'Smoothed Prices'!N15","v":20.698237125850245},null,19.584228554800603,20.14878718195223,20.726667932533211,21.318200252346475,21.923721640067054,22.809023961642271,23.653664088737784,24.526613029559062,25.428767241652206,26.36105055146535,null,{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,69.964188081476379,70.067764704093491,70.353723406963894,70.631166572834758,71.094595313250281,71.999425649015251,72.880106719850176,73.762630888260134,74.851514345775001,75.533223954884917,null,71.6782765105702,73.543073214125627,75.652337953746212,77.811430921064641,80.240821202645421,83.252937459994286,86.335873923892905,89.522137557890588,93.069288104447082,96.217834512848526,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C16=\"NA\",\"\",'Unsmoothed Prices'!D14)","v":18.189},{"$f":"IF($C16=\"NA\",\"\",'Smoothed Prices'!E16+$E$6)","v":18.582064971532414},18.678711427105977,18.77247985707637,18.863455965894136,18.951722905825154,{"$f":"IF($C16=\"NA\",\"\",'Smoothed Prices'!J16+$J$6)","v":19.251850167402985},19.492140619342404,19.732933953385164,19.974231221967628,20.216033479728711,{"$f":"'Smoothed Prices'!N16","v":20.220236645336524},null,19.037316485625325,19.605161486604793,20.186308863318239,20.781088180231748,21.38983705397046,22.260914771587522,23.090951300157442,23.948907550108455,24.835669612168346,25.752150669757629,null,{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,68.010357795808645,68.177296708936822,68.519551478328751,68.851614275513597,69.363305835320062,70.269253111020902,71.146313260599769,72.02520892985585,73.105686272401513,73.788522201009798,null,69.67657833738869,71.558839426107497,73.680027351111562,75.850971857845877,78.286803617531888,81.252338916294462,84.281972245574664,87.413512557895871,90.898550780536155,93.995349944615356,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C17=\"NA\",\"\",'Unsmoothed Prices'!D15)","v":18.207999999999998},{"$f":"IF($C17=\"NA\",\"\",'Smoothed Prices'!E17+$E$6)","v":18.600298370782745},18.696401855695214,18.789643484076155,18.880108478878871,18.967879525210453,{"$f":"IF($C17=\"NA\",\"\",'Smoothed Prices'!J17+$J$6)","v":19.268040599512318},19.508364934939358,19.749192223381417,19.990523517423266,20.232359871852534,{"$f":"'Smoothed Prices'!N17","v":20.236563037460332},null,19.055996594249908,19.623729347166947,20.204765150312301,20.799433564099047,21.408072201123669,22.279635768591294,23.110171091797767,23.968639426066929,24.855927216211452,25.772948009170811,null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,68.077092037064844,68.241866773287526,68.582198716877969,68.912395947907882,69.422439062270257,70.328348188219962,71.20553201252865,72.084551615342164,73.165316073769148,73.848113532261749,null,69.744947534954662,71.626612117159354,73.747392798639908,75.917932508961528,78.353544256112627,81.320670555358234,84.35212448506185,87.485533905144294,90.972693611333909,94.071260233473453,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C18=\"NA\",\"\",'Unsmoothed Prices'!D16)","v":18.48},{"$f":"IF($C18=\"NA\",\"\",'Smoothed Prices'!E18+$E$6)","v":18.861643760037456},18.949964665474223,19.035655471073039,19.11879449832669,19.199457736399673,{"$f":"IF($C18=\"NA\",\"\",'Smoothed Prices'!J18+$J$6)","v":19.500103459746022},19.740913458495591,19.98222742666092,20.224046418953911,20.466371492293778,{"$f":"'Smoothed Prices'!N18","v":20.470574657901587},null,19.323744817868921,19.889868681891116,20.469305263893819,21.062384066196955,21.669442643652928,22.547970058978624,23.385654771975613,24.25146298147158,25.146286207495759,26.07104320742619,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,69.033616161737086,69.167371028980909,69.480142469416592,69.783599918892421,70.270015315222793,71.17537762807298,72.054334123508909,72.935130107312361,74.020009893371309,74.702255946872299,null,70.724906033400245,72.598020688902565,74.71296421321243,76.877701841618887,79.310160075769716,82.300090715271978,85.357639917710983,88.517839882371263,92.035407519434486,95.159307707105597,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",{"$f":"IF($C19=\"NA\",\"\",'Unsmoothed Prices'!D17)","v":18.321999999999999},{"$f":"IF($C19=\"NA\",\"\",'Smoothed Prices'!E19+$E$6)","v":18.732996998660138},18.825148863761299,18.91455654724124,19.001301767823307,19.085463810736762,{"$f":"IF($C19=\"NA\",\"\",'Smoothed Prices'!J19+$J$6)","v":19.385870966530202},19.626441898450466,19.867516299465194,20.109095223239212,20.351179725642467,{"$f":"'Smoothed Prices'!N19","v":20.355382891250265},null,19.191946273684369,19.758862110147049,20.339085905657956,20.932947191133259,21.540783549849767,22.415883024563151,23.250048464291165,24.112243634431305,25.003357556747279,25.924306423788853,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,68.562769015096094,68.711793352728748,69.038131397430519,69.354751452555078,69.852797547296547,70.758429027835234,71.636512929344192,72.516434493047953,73.599288517055527,74.281805998595004,null,70.242523361684789,72.119846702036725,74.237663555651537,76.405257247636385,78.839267792450144,81.817973039655499,84.862676894662741,88.009689265674254,91.512288657695038,94.623718446829315,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Old light no volumes",{"$f":"IF($C20=\"NA\",\"\",'Unsmoothed Prices'!D18)","v":18.48},{"$f":"IF($C20=\"NA\",\"\",'Smoothed Prices'!E20+$E$6)","v":18.861643760037456},18.949964665474223,19.035655471073039,19.11879449832669,19.199457736399673,{"$f":"IF($C20=\"NA\",\"\",'Smoothed Prices'!J20+$J$6)","v":19.500103459746022},19.740913458495591,19.98222742666092,20.224046418953911,20.466371492293778,{"$f":"'Smoothed Prices'!N20","v":20.470574657901587},null,19.323744817868921,19.889868681891116,20.469305263893819,21.062384066196955,21.669442643652928,22.547970058978624,23.385654771975613,24.25146298147158,25.146286207495759,26.07104320742619,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,69.033616161737086,69.167371028980909,69.480142469416592,69.783599918892421,70.270015315222793,71.17537762807298,72.054334123508909,72.935130107312361,74.020009893371309,74.702255946872299,null,70.724906033400245,72.598020688902565,74.71296421321243,76.877701841618887,79.310160075769716,82.300090715271978,85.357639917710983,88.517839882371263,92.035407519434486,95.159307707105597,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",{"$f":"IF($C21=\"NA\",\"\",'Unsmoothed Prices'!D19)","v":18.189},{"$f":"IF($C21=\"NA\",\"\",'Smoothed Prices'!E21+$E$6)","v":18.582064971532414},18.678711427105977,18.77247985707637,18.863455965894136,18.951722905825154,{"$f":"IF($C21=\"NA\",\"\",'Smoothed Prices'!J21+$J$6)","v":19.251850167402985},19.492140619342404,19.732933953385164,19.974231221967628,20.216033479728711,{"$f":"'Smoothed Prices'!N21","v":20.220236645336524},null,19.037316485625325,19.605161486604793,20.186308863318239,20.781088180231748,21.38983705397046,22.260914771587522,23.090951300157442,23.948907550108455,24.835669612168346,25.752150669757629,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,68.010357795808645,68.177296708936822,68.519551478328751,68.851614275513597,69.363305835320062,70.269253111020902,71.146313260599769,72.02520892985585,73.105686272401513,73.788522201009798,null,69.67657833738869,71.558839426107497,73.680027351111562,75.850971857845877,78.286803617531888,81.252338916294462,84.281972245574664,87.413512557895871,90.898550780536155,93.995349944615356,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C22=\"NA\",\"\",'Unsmoothed Prices'!D20)","v":18.518000000000001},{"$f":"IF($C22=\"NA\",\"\",'Smoothed Prices'!E22+$E$6)","v":18.898110558538118},18.985345522652693,19.069982725072609,19.152099524296155,19.231770975170264,{"$f":"IF($C22=\"NA\",\"\",'Smoothed Prices'!J22+$J$6)","v":19.532484323964677},19.773362089689485,20.014743966653409,20.256631009865163,20.499024276541395,{"$f":"'Smoothed Prices'!N22","v":20.5032274421492},null,19.36110503511809,19.927004403015424,20.506217837881941,21.099074833931549,21.705912937959337,22.585412052986161,23.424094355256244,24.29092673338851,25.18680141558194,26.112637886252521,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,69.167084644249513,69.296511157682332,69.605436946515027,69.905163263680961,70.388281769123168,71.293567782471072,72.172771627366615,73.053815478284946,74.139269496106493,74.821438609376088,null,70.861644428532202,72.733566071006294,74.847695108269079,77.011623143850159,79.443641352931166,82.436753993399492,85.497944396685284,88.661882576868067,92.183693181029909,95.311128284821692,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C23=\"NA\",\"\",'Unsmoothed Prices'!D21)","v":22.414000000000001},{"$f":"IF($C23=\"NA\",\"\",'Smoothed Prices'!E23+$E$6)","v":22.594425773229805},22.571588518325637,22.549431331861957,22.52793396214539,22.507076760555819,{"$f":"IF($C23=\"NA\",\"\",'Smoothed Prices'!J23+$J$6)","v":22.814644699905717},23.062391401537173,23.310656589781004,23.559441349730839,23.808746768751195,{"$f":"'Smoothed Prices'!N23","v":23.812949934359004},null,23.147978166845963,23.691122358087167,24.247717351288845,24.818091819029526,25.402582491406118,26.380574167805445,27.320373227228977,28.291016476301639,29.293467924095353,30.328720748399437,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,82.695598330021099,82.386298091888563,82.305424361296133,82.226958961830675,82.375900943634292,83.273453154655869,84.17772861561069,85.083896552700665,86.227555340014874,86.901925705941863,null,84.721600090656224,86.472596607018161,88.504168332204287,90.586035139457763,92.973451918546402,96.289095712489868,99.719362279385763,103.26221013850098,107.214092602189,110.69983073165795,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",{"$f":"IF($C24=\"NA\",\"\",'Unsmoothed Prices'!D22)","v":19.062000000000001},{"$f":"IF($C24=\"NA\",\"\",'Smoothed Prices'!E24+$E$6)","v":19.420801337047543},19.492471142210714,19.562006699066384,19.629471563191796,19.694927397548703,{"$f":"IF($C24=\"NA\",\"\",'Smoothed Prices'!J24+$J$6)","v":19.996610044432078},20.238459136801946,20.480814373212414,20.72367681292646,20.967047517423893,{"$f":"'Smoothed Prices'!N24","v":20.971250683031698},null,19.896601482356118,20.459283072463766,21.035298065044984,21.624975838127369,22.228653823017851,23.122080633760813,23.975061715611925,24.856573844197811,25.767519398150561,26.708828282763285,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,71.080132893594012,71.147519669069112,71.401324451592302,71.647571205650053,72.083434275028253,72.987626662177078,73.870375849327104,74.754972462225311,75.848657135310845,76.529723438597216,null,72.821561425423383,74.676383214492745,76.778837937414195,78.931161809164891,81.356872992245329,84.395594313226979,87.508975261983522,90.726494531322004,94.309120997231062,97.487223232085995,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C25=\"NA\",\"\",'Unsmoothed Prices'!D23)","v":22.722000000000001},{"$f":"IF($C25=\"NA\",\"\",'Smoothed Prices'!E25+$E$6)","v":22.891224994360158},22.859549383694826,22.82881703802509,22.798999867952411,22.770070620549777,{"$f":"IF($C25=\"NA\",\"\",'Smoothed Prices'!J25+$J$6)","v":23.078188955907553},23.326487205420801,23.575305095830984,23.824643714647426,24.074504151655404,{"$f":"'Smoothed Prices'!N25","v":24.078707317263206},null,23.452048823901666,23.993365866126638,24.548144689581036,25.116713900869399,25.699410164511047,26.685310396811207,27.633228724485207,28.612207568292195,29.623216701019004,30.667255217735978,null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,83.781883479358186,83.437355250486121,83.325182188791572,83.216349518026291,83.338458471212178,84.235389689062572,85.141678299785923,86.049863599783095,87.198195995609581,87.871940153542212,null,85.834498695480107,87.575785411362233,89.600728116970785,91.676005738173302,94.059841202110434,97.401382948360919,100.861284844371,104.4345576242665,108.42097312572956,111.93548154473632,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Old light no volumes",{"$f":"IF($C26=\"NA\",\"\",'Unsmoothed Prices'!D24)","v":22.559000000000001},{"$f":"IF($C26=\"NA\",\"\",'Smoothed Prices'!E26+$E$6)","v":22.793980198358401},22.765200431218911,22.737277694026243,22.710186465367173,22.683901983828203,{"$f":"IF($C26=\"NA\",\"\",'Smoothed Prices'!J26+$J$6)","v":22.991839984657801},23.239957522237084,23.488594322517677,23.737751472217415,23.987430060328425,{"$f":"'Smoothed Prices'!N26","v":23.99163322593623},null,23.35242157790389,23.894337276461826,24.449711158946048,25.018871853577149,25.602156046360623,26.58546507945778,27.530723169070196,28.506970896513717,29.515176146122514,30.556336074199084,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},null,83.425967525991751,83.092981573949018,82.991063583195796,82.892180598590187,83.023081260811239,83.920215944000972,84.825844956165369,85.733369277189524,86.880170388315747,87.554119720198742,null,85.469862975128237,87.214331059085666,89.241445730153089,91.31888226555661,93.703891129679889,97.036947540020904,100.48713956710623,104.05044377227506,108.02554469480839,111.53062667082666,null,null,417.12983762995873,415.4649078697451,414.95531791597898,414.46090299295093,415.11540630405619,419.60107972000486,{"$f":"IFERROR(AS26*AH26,0)","v":424.12922478082686},428.66684638594762,434.40085194157871,437.77059860099371,null,null,427.3493148756412,436.07165529542834,446.20722865076544,456.59441132778306,468.51945564839946,485.18473770010451,502.43569783553113,520.25221886137524,540.12772347404189,557.65313335413327]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C27=\"NA\",\"\",'Unsmoothed Prices'!D25)","v":""},{"$f":"IF($C27=\"NA\",\"\",'Smoothed Prices'!E27+$E$6)","v":""},"","","","",{"$f":"IF($C27=\"NA\",\"\",'Smoothed Prices'!J27+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N27","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C28=\"NA\",\"\",'Unsmoothed Prices'!D26)","v":22.555},{"$f":"IF($C28=\"NA\",\"\",'Smoothed Prices'!E28+$E$6)","v":23.04823482123799},23.011883629879893,22.97661493718989,22.942396507543158,22.909197065256482,{"$f":"IF($C28=\"NA\",\"\",'Smoothed Prices'!J28+$J$6)","v":23.217606565737878},23.46619658972784,23.71530686524309,23.964938481070877,24.215092528277086,{"$f":"'Smoothed Prices'!N28","v":24.219295693884888},null,23.612905314835572,24.153255776522943,24.707073827585443,25.274688039726673,25.856435042774752,26.846518982121424,27.798732485832364,28.782120944601193,29.797657180278957,30.846343418238241,null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},null,84.356539445731045,83.993375249061614,83.864644520743099,83.739747252532524,83.847661258838727,84.744263964943258,85.651617552506607,86.560870058137283,87.711674840719411,88.38508772821136,null,86.423233452298192,88.159383584308742,90.18081947068687,92.25261134500235,94.634552256555594,97.989794284743198,101.46537357328812,105.05474144779436,109.05942527982099,112.58915347656958,null,null,13750.115929654161,13690.920165597043,13669.937056881125,13649.578802162801,13667.168785190712,13813.315026285751,13961.213661058577,14109.421819476378,14297.002999037264,14406.769299698452,null,null,14086.987052724606,14369.979524242324,14699.47357372196,15037.175649235383,15425.432017818563,15972.336468413141,16538.855892445965,17123.92285599048,17776.686320610821,18352.032016680841]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C29=\"NA\",\"\",'Unsmoothed Prices'!D27)","v":""},{"$f":"IF($C29=\"NA\",\"\",'Smoothed Prices'!E29+$E$6)","v":""},"","","","",{"$f":"IF($C29=\"NA\",\"\",'Smoothed Prices'!J29+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N29","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,{"$f":"IFERROR(AM29*AB29,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C30=\"NA\",\"\",'Unsmoothed Prices'!D28)","v":""},{"$f":"IF($C30=\"NA\",\"\",'Smoothed Prices'!E30+$E$6)","v":""},"","","","",{"$f":"IF($C30=\"NA\",\"\",'Smoothed Prices'!J30+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N30","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C31=\"NA\",\"\",'Unsmoothed Prices'!D29)","v":""},{"$f":"IF($C31=\"NA\",\"\",'Smoothed Prices'!E31+$E$6)","v":""},"","","","",{"$f":"IF($C31=\"NA\",\"\",'Smoothed Prices'!J31+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N31","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C32=\"NA\",\"\",'Unsmoothed Prices'!D30)","v":22.687999999999999},{"$f":"IF($C32=\"NA\",\"\",'Smoothed Prices'!E32+$E$6)","v":23.215374314366006},23.174045891947866,23.133948184687899,23.095044543236533,23.057299409621685,{"$f":"IF($C32=\"NA\",\"\",'Smoothed Prices'!J32+$J$6)","v":23.366018860073385},23.61491948269985,23.864341006875328,24.114284522747454,24.364751122745325,{"$f":"'Smoothed Prices'!N32","v":24.36895428835313},null,23.784139643894246,24.323461165009334,24.876256458364324,25.442854058510221,26.023590558345791,27.018128121322622,27.974913909201916,28.962996474220443,29.983351884007295,31.036985696192264,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},null,84.968269990579572,84.585267505609721,84.438910874110832,84.296912582813349,84.38971583921537,85.285968839267866,86.19445611185445,87.104844675094952,88.258281353255683,88.931341598020438,null,87.049951096652947,88.780633252284076,90.798336073029787,92.866417313562309,95.246341443545589,98.616167642827563,102.10843576858699,105.71493713090462,109.7390678954667,113.28499779110176,null,null,14019.76454844563,13956.569138425604,13932.420294228286,13908.990576164202,13924.303113470536,14072.184858479199,14222.085258455983,14372.299371390667,14562.616423287187,14673.671363673373,null,null,14363.241930947735,14648.804486626872,14981.725452049915,15322.958856737781,15715.646338185023,16271.667661066547,16847.891901816853,17442.964626599263,18106.946202752006,18692.02463553179]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C33=\"NA\",\"\",'Unsmoothed Prices'!D31)","v":""},{"$f":"IF($C33=\"NA\",\"\",'Smoothed Prices'!E33+$E$6)","v":""},"","","","",{"$f":"IF($C33=\"NA\",\"\",'Smoothed Prices'!J33+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N33","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C34=\"NA\",\"\",'Unsmoothed Prices'!D32)","v":""},{"$f":"IF($C34=\"NA\",\"\",'Smoothed Prices'!E34+$E$6)","v":""},"","","","",{"$f":"IF($C34=\"NA\",\"\",'Smoothed Prices'!J34+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N34","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C35=\"NA\",\"\",'Unsmoothed Prices'!D33)","v":""},{"$f":"IF($C35=\"NA\",\"\",'Smoothed Prices'!E35+$E$6)","v":""},"","","","",{"$f":"IF($C35=\"NA\",\"\",'Smoothed Prices'!J35+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N35","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C36=\"NA\",\"\",'Unsmoothed Prices'!D34)","v":22.687999999999999},{"$f":"IF($C36=\"NA\",\"\",'Smoothed Prices'!E36+$E$6)","v":23.215374314366006},23.174045891947866,23.133948184687899,23.095044543236533,23.057299409621685,{"$f":"IF($C36=\"NA\",\"\",'Smoothed Prices'!J36+$J$6)","v":23.366018860073385},23.61491948269985,23.864341006875328,24.114284522747454,24.364751122745325,{"$f":"'Smoothed Prices'!N36","v":24.36895428835313},null,23.784139643894246,24.323461165009334,24.876256458364324,25.442854058510221,26.023590558345791,27.018128121322622,27.974913909201916,28.962996474220443,29.983351884007295,31.036985696192264,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,84.968269990579572,84.585267505609721,84.438910874110832,84.296912582813349,84.38971583921537,85.285968839267866,86.19445611185445,87.104844675094952,88.258281353255683,88.931341598020438,null,87.049951096652947,88.780633252284076,90.798336073029787,92.866417313562309,95.246341443545589,98.616167642827563,102.10843576858699,105.71493713090462,109.7390678954667,113.28499779110176,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C37=\"NA\",\"\",'Unsmoothed Prices'!D35)","v":22.734000000000002},{"$f":"IF($C37=\"NA\",\"\",'Smoothed Prices'!E37+$E$6)","v":23.273113411992046},23.230065582480439,23.188299670187213,23.147777501021515,23.108462037675114,{"$f":"IF($C37=\"NA\",\"\",'Smoothed Prices'!J37+$J$6)","v":23.417288561752926},23.666296482090182,23.915825528530107,24.165876791690277,24.416451364470724,{"$f":"'Smoothed Prices'!N37","v":24.420654530078522},null,23.843293321205422,24.382259390122812,24.934701367178846,25.50094777408999,26.081335190997603,{"$f":"IF($C37=\"NA\",\"\",J37*V$9)","v":27.07741127850122},28.035776582729582,29.025480748088917,30.047500963477091,31.102843937667298,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},null,85.179595087890888,84.789739376053603,84.637293796183329,84.489387878728536,84.576971057890916,{"$f":"IF($C37=\"NA\",\"\",(J37*AR$9)/100)","v":85.473103250398182},86.381982159629175,87.292763179134894,88.447109057586417,89.120047480318135,null,87.266453555611847,88.995246773948253,91.011659990202787,93.078459375428466,95.457686799051231,{"$f":"IF($C37=\"NA\",\"\",(V37*BC$9)/100)","v":98.832551166529441},102.33058452696298,105.94300473052455,109.97385352632615,113.52538037248563,null,null,8858.677889140652,8818.1328951095747,8802.2785548030661,8786.8963393877675,8796.0049900206559,8889.2027380414111,8983.7261446014345,9078.4473706300287,9198.499341988987,9268.484937953086,null,null,9075.7111697836317,9255.5056644906181,9465.2126389810892,9680.1597750445599,9927.5994271013278,{"$f":"IFERROR(BC37*AG37,0)","v":10278.585321319062},10642.380790804149,11018.072491974553,11437.28076673792,11806.639558738505]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C38=\"NA\",\"\",'Unsmoothed Prices'!D36)","v":""},{"$f":"IF($C38=\"NA\",\"\",'Smoothed Prices'!E38+$E$6)","v":""},"","","","",{"$f":"IF($C38=\"NA\",\"\",'Smoothed Prices'!J38+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N38","v":""},null,{"$f":"IF($C38=\"NA\",\"\",E38*Q$9)","v":""},"","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C38=\"NA\",\"\",(E38*AM$9)/100)","v":""},"","","","","","","","","",null,{"$f":"IF($C38=\"NA\",\"\",(Q38*AX$9)/100)","v":""},"","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX38*AB38,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C39=\"NA\",\"\",'Unsmoothed Prices'!D37)","v":22.734000000000002},{"$f":"IF($C39=\"NA\",\"\",'Smoothed Prices'!E39+$E$6)","v":23.273113411992046},23.230065582480439,23.188299670187213,23.147777501021515,23.108462037675114,{"$f":"IF($C39=\"NA\",\"\",'Smoothed Prices'!J39+$J$6)","v":23.417288561752926},23.666296482090182,23.915825528530107,24.165876791690277,24.416451364470724,{"$f":"'Smoothed Prices'!N39","v":24.420654530078522},null,23.843293321205422,24.382259390122812,24.934701367178846,25.50094777408999,26.081335190997603,27.07741127850122,28.035776582729582,29.025480748088917,30.047500963477091,31.102843937667298,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,85.179595087890888,84.789739376053603,84.637293796183329,84.489387878728536,84.576971057890916,85.473103250398182,86.381982159629175,87.292763179134894,88.447109057586417,89.120047480318135,null,87.266453555611847,88.995246773948253,91.011659990202787,93.078459375428466,95.457686799051231,98.832551166529441,102.33058452696298,105.94300473052455,109.97385352632615,113.52538037248563,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C40=\"NA\",\"\",'Unsmoothed Prices'!D38)","v":18.434000000000001},{"$f":"IF($C40=\"NA\",\"\",'Smoothed Prices'!E40+$E$6)","v":18.97712195528954},19.062004046539368,19.144358442071667,19.224260413896658,19.301782992506539,{"$f":"IF($C40=\"NA\",\"\",'Smoothed Prices'!J40+$J$6)","v":19.602642863105096},19.843667457276251,20.085196469970466,20.327230956839546,20.569771975744565,{"$f":"'Smoothed Prices'!N40","v":20.573975141352367},null,19.442052172491277,20.007465132118075,20.586195081522867,21.178571497356501,21.784931908956555,22.666536373335813,23.507380119030937,24.376431529208517,25.274584366435338,26.202759690376244,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},null,69.45626635635972,69.576314769868702,69.876908313561586,70.16855051072281,70.644525752573927,71.549646450333597,72.429386219058316,73.310967115392202,74.397665302032735,75.079667711467664,null,71.157910951318073,73.027247732230975,75.139612047558472,77.301785965351229,79.732850786780986,82.732857762675721,85.801937434462928,88.973975081611073,92.504978781153326,95.640072869873293,null,null,5070.3074440142591,5079.0709782004151,5101.0143068899961,5122.3041872827653,5157.0503799378967,5223.1241908743523,5287.3451939912575,5351.7005994236306,5431.0295670483893,5480.8157429371395,null,null,5194.5274994462197,5330.9890844528609,5485.1916794717681,5643.0303754706401,5820.4981074350117,6039.4986166753279,6263.5414327157941,6495.1001809576082,6752.8634510241927,6981.7253195007506]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C41=\"NA\",\"\",'Unsmoothed Prices'!D39)","v":""},{"$f":"IF($C41=\"NA\",\"\",'Smoothed Prices'!E41+$E$6)","v":""},"","","","",{"$f":"IF($C41=\"NA\",\"\",'Smoothed Prices'!J41+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N41","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C42=\"NA\",\"\",'Unsmoothed Prices'!D40)","v":21.61},{"$f":"IF($C42=\"NA\",\"\",'Smoothed Prices'!E42+$E$6)","v":21.821532238340858},21.821710906459792,21.821884254037816,21.82205243951481,21.822215616612493,{"$f":"IF($C42=\"NA\",\"\",'Smoothed Prices'!J42+$J$6)","v":22.128350272160301},22.374660690399931,22.621486589384631,22.868829047917323,23.116689147058654,{"$f":"'Smoothed Prices'!N42","v":23.120892312666456},null,22.356149117926154,22.904051379813737,23.465375852596193,24.040451380654687,24.6296148648564,25.587011905923525,26.505667614920068,27.454604178728953,28.43477059715763,29.447144638830213,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,79.866807992327537,79.649244808578246,79.649877527238019,79.650491404229058,79.869309156801719,80.768478493385103,81.66751151995976,82.568426051253894,83.699914315377413,84.375915386764078,null,81.823505771609732,83.59978753632015,85.648621861976096,87.747647539389604,90.144390405374409,93.392593456620872,96.745686794458251,100.20930525236068,104.07126038559693,107.48207793173027,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C43=\"NA\",\"\",'Unsmoothed Prices'!D41)","v":18.023},{"$f":"IF($C43=\"NA\",\"\",'Smoothed Prices'!E43+$E$6)","v":18.422016244779527},18.523428776156042,18.621821353411608,18.717283907472606,18.809903691220907,{"$f":"IF($C43=\"NA\",\"\",'Smoothed Prices'!J43+$J$6)","v":19.109734152221108},19.349727182435878,19.590222472307023,19.831221072968244,20.072724037753069,{"$f":"'Smoothed Prices'!N43","v":20.076927203360874},null,18.873346643253988,19.442176932781464,20.024303677481491,20.620056477396599,21.229772984514565,22.096586020110013,22.922244240203575,23.775705527806387,24.657852865567882,25.569596246019845,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,67.424579455893067,67.610515032969545,67.969647939952381,68.318086262275017,68.844247509868524,69.750529655607039,70.626504215890961,71.504312023920633,72.582269127063768,73.265442737798708,null,69.076448714309606,70.963945804652354,73.088708422807443,75.26320614249758,77.700969123323304,80.652538973401548,83.666191476743037,86.781325176493326,90.247741487978459,93.329026297972433,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C44=\"NA\",\"\",'Unsmoothed Prices'!D42)","v":12.349},{"$f":"IF($C44=\"NA\",\"\",'Smoothed Prices'!E44+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C44=\"NA\",\"\",'Smoothed Prices'!J44+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N44","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,240356.89775234359,244377.2259213629,248914.9897667912,253317.62397450235,258294.87626275438,262862.7083713616,267048.22990390059,271242.51093501667,276200.2151933735,279657.42485918739,null,null,246245.52432813394,256498.15280534766,267661.75286362454,279069.53481582744,291524.17131624511,303948.15546566783,316353.02617226087,329193.91679855192,343423.3445644821,356241.00781746721]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C45=\"NA\",\"\",'Unsmoothed Prices'!D43)","v":12.349},{"$f":"IF($C45=\"NA\",\"\",'Smoothed Prices'!E45+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C45=\"NA\",\"\",'Smoothed Prices'!J45+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N45","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C46=\"NA\",\"\",'Unsmoothed Prices'!D44)","v":12.349},{"$f":"IF($C46=\"NA\",\"\",'Smoothed Prices'!E46+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C46=\"NA\",\"\",'Smoothed Prices'!J46+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N46","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C47=\"NA\",\"\",'Unsmoothed Prices'!D45)","v":12.349},{"$f":"IF($C47=\"NA\",\"\",'Smoothed Prices'!E47+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C47=\"NA\",\"\",'Smoothed Prices'!J47+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N47","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C48=\"NA\",\"\",'Unsmoothed Prices'!D46)","v":12.349},{"$f":"IF($C48=\"NA\",\"\",'Smoothed Prices'!E48+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C48=\"NA\",\"\",'Smoothed Prices'!J48+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N48","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,1399.6686816903541,1423.0802312689807,1449.5049604893463,1475.1427902129656,1504.126789481903,1530.7266150139531,1555.1001339785375,1579.5246620713822,1608.3948274312916,1628.5271728747859,null,null,1433.9598806256797,1493.6639420391732,1558.6728580411868,1625.103716798995,1697.6307165002227,1769.9792185751742,1842.216417468989,1916.9926881843385,1999.8548177449761,2074.4958286559336]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C49=\"NA\",\"\",'Unsmoothed Prices'!D47)","v":12.349},{"$f":"IF($C49=\"NA\",\"\",'Smoothed Prices'!E49+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C49=\"NA\",\"\",'Smoothed Prices'!J49+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N49","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C50=\"NA\",\"\",'Unsmoothed Prices'!D48)","v":12.349},{"$f":"IF($C50=\"NA\",\"\",'Smoothed Prices'!E50+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C50=\"NA\",\"\",'Smoothed Prices'!J50+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N50","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C51=\"NA\",\"\",'Unsmoothed Prices'!D49)","v":12.349},{"$f":"IF($C51=\"NA\",\"\",'Smoothed Prices'!E51+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C51=\"NA\",\"\",'Smoothed Prices'!J51+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N51","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Offered",{"$f":"IF($C52=\"NA\",\"\",'Unsmoothed Prices'!D50)","v":12.349},{"$f":"IF($C52=\"NA\",\"\",'Smoothed Prices'!E52+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C52=\"NA\",\"\",'Smoothed Prices'!J52+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N52","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,1544.4619935893563,1570.2954276071512,1599.4537495054856,1627.7437685108584,1659.726112531755,1689.0776441533276,1715.9725616314897,1742.9237650442838,1774.7804992345286,1796.9955011032121,null,null,1582.3005579317844,1648.180901560467,1719.9148778385511,1793.2178943988911,1873.2476871726594,1953.080517048468,2032.7905296209533,2115.3022766172012,2206.736350615146,2289.098845413444]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C53=\"NA\",\"\",'Unsmoothed Prices'!D51)","v":12.349},{"$f":"IF($C53=\"NA\",\"\",'Smoothed Prices'!E53+$E$6)","v":13.187004726685078},13.444310167869446,13.693953334807238,13.936162401634062,14.171158747709658,{"$f":"IF($C53=\"NA\",\"\",'Smoothed Prices'!J53+$J$6)","v":14.461281199942873},14.691545904379192,14.922292508940785,15.153522022152739,15.385235454650788,{"$f":"'Smoothed Prices'!N53","v":15.38943862025859},null,13.510079900373842,14.111137855825916,14.725298611631432,15.352892931497356,15.994259624083501,16.721579769250582,17.404028507028709,18.110464697065076,18.841669660306916,19.598449018950721,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,48.264437299667385,49.071732112723474,49.982929672046424,50.866992765964326,51.866441016617344,52.783676379791487,53.624142550984054,54.466367657633867,55.46189060107902,56.156109409475377,null,49.446892435368262,51.505653173764593,53.747339932454722,56.038059199965346,58.538990224145607,61.033766157764624,63.52470405065479,66.103196144287537,68.960510956723311,71.534338919170125,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C54=\"NA\",\"\",'Unsmoothed Prices'!D52)","v":22.556000000000001},{"$f":"IF($C54=\"NA\",\"\",'Smoothed Prices'!E54+$E$6)","v":23.04924778786301},23.012866431468183,22.977568472023211,22.943321647153422,22.910094655222334,{"$f":"IF($C54=\"NA\",\"\",'Smoothed Prices'!J54+$J$6)","v":23.218506034188405},23.467097940594346,23.716210102465112,23.965843608596199,24.215999550061749,{"$f":"'Smoothed Prices'!N54","v":24.220202715669554},null,23.613943098648051,24.15428732433195,24.708099176862891,25.275707227719302,25.857448106505487,26.847559037510532,27.799800252034615,28.783217159932228,29.798782602725808,30.847498825983429,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},null,84.360246903578613,83.996962474858861,83.868124922884732,83.743124012109988,83.850946438113752,84.747547024787679,85.654907483169367,86.56416687399765,87.714987607462078,88.388398357725379,null,86.427031741051863,88.16314873381161,90.184561995549558,92.256331381175457,94.638260069810073,97.993590486913433,101.46927091992634,105.05874263375263,109.06354432597645,112.59337071483951,null,null,421.80123451789308,419.98481237429428,419.34062461442363,418.71562006054995,419.25473219056875,{"$f":"IFERROR(AR54*AG54,0)","v":423.73773512393836},428.27453741584685,432.82083436998823,438.5749380373104,441.94199178862686,null,null,432.1351587052593,440.81574366905807,450.92280997774776,461.2816569058773,473.19130034905038,489.96795243456717,507.3463545996317,525.29371316876313,545.31772162988227,562.96685357419756]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C55=\"NA\",\"\",'Unsmoothed Prices'!D53)","v":22.702999999999999},{"$f":"IF($C55=\"NA\",\"\",'Smoothed Prices'!E55+$E$6)","v":22.848680396109391},22.818271716986615,22.788768575025596,22.760144004321372,22.732371841984094,{"$f":"IF($C55=\"NA\",\"\",'Smoothed Prices'!J55+$J$6)","v":23.040411280985786},23.288630469027922,23.537369132506409,23.786628358584295,24.03640923669985,{"$f":"'Smoothed Prices'!N55","v":24.040612402307652},null,23.408461903777642,23.950040858148284,24.505080019928233,25.073908005179042,25.656861487820244,26.641628070469082,27.588382543991138,28.566166524389107,29.575948958251786,30.618728092438587,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},null,83.626170249760364,83.286691767001145,83.179005298843421,83.074525615772998,83.200480941661795,84.097501175598111,85.003501211951914,85.911397333648395,87.059059792418523,87.732893713954454,null,85.674970567826165,87.417649132241237,89.443542072738055,91.519764218903504,93.904113045422093,97.241942457212147,100.69759628556766,104.26650781402024,108.24797318720154,111.75835753740084,null,null,{"$f":"IFERROR(AM55*AB55,0)","v":2257.9065967435299},2248.7406777090309,2245.8331430687722,2243.0121916258709,2246.4129854248686,2270.6325317411488,2295.0945327227018,2319.6077280085065,2350.5946143953001,2368.7881302767701,null,null,2313.2242053313066,2360.2765265705134,2414.9756359639273,2471.0336339103947,2535.4110522263964,2625.5324463447278,2718.8350997103266,2815.1957109785467,2922.6952760544414,3017.4756535098227]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C56=\"NA\",\"\",'Unsmoothed Prices'!D54)","v":22.702999999999999},{"$f":"IF($C56=\"NA\",\"\",'Smoothed Prices'!E56+$E$6)","v":22.848680396109391},22.818271716986615,22.788768575025596,22.760144004321372,22.732371841984094,{"$f":"IF($C56=\"NA\",\"\",'Smoothed Prices'!J56+$J$6)","v":23.040411280985786},23.288630469027922,23.537369132506409,23.786628358584295,24.03640923669985,{"$f":"'Smoothed Prices'!N56","v":24.040612402307652},null,23.408461903777642,23.950040858148284,24.505080019928233,25.073908005179042,25.656861487820244,26.641628070469082,27.588382543991138,28.566166524389107,29.575948958251786,30.618728092438587,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},null,83.626170249760364,83.286691767001145,83.179005298843421,83.074525615772998,83.200480941661795,84.097501175598111,85.003501211951914,85.911397333648395,87.059059792418523,87.732893713954454,null,85.674970567826165,87.417649132241237,89.443542072738055,91.519764218903504,93.904113045422093,97.241942457212147,100.69759628556766,104.26650781402024,108.24797318720154,111.75835753740084,null,null,3345.0468099904147,3331.4676706800456,3327.160211953737,3322.9810246309198,3328.0192376664718,3363.9000470239243,3400.1400484780766,3436.4558933459357,3482.3623916967408,3509.3157485581783,null,null,3426.9988227130466,3496.7059652896496,3577.7416829095223,3660.7905687561401,3756.1645218168837,3889.6776982884858,4027.9038514227063,4170.6603125608099,4329.9189274880619,4470.3343014960337]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",{"$f":"IF($C57=\"NA\",\"\",'Unsmoothed Prices'!D55)","v":23.408000000000001},{"$f":"IF($C57=\"NA\",\"\",'Smoothed Prices'!E57+$E$6)","v":23.513186502121378},23.462989558905345,23.414287425684353,23.367035588653817,23.321190859581495,{"$f":"IF($C57=\"NA\",\"\",'Smoothed Prices'!J57+$J$6)","v":23.630462584525748},23.87991663744998,24.129892750147327,24.380392015189361,24.631415527434196,{"$f":"'Smoothed Prices'!N57","v":24.635618693041998},null,24.089248084762428,24.626736220857808,25.177709145933964,25.742495328342724,26.321431295181458,27.323904405717492,28.288837172660394,29.285283781542031,30.314226083377797,31.376675573273985,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},null,86.058262597764241,85.639911890004512,85.46214910374789,85.289679898586442,85.355558546068281,86.251188433518976,87.161695726692429,88.074108538037748,89.232234775593056,89.90466667513482,null,88.166647990230487,89.887587206130988,91.898638382658973,93.960107948450954,96.336438540364142,99.732251080868849,103.25425568021045,106.8912858026284,110.95006746516273,114.52486584245005,null,null,774.5243633798782,770.75920701004065,769.15934193373096,767.60711908727797,768.20002691461457,776.26069590167083,784.45526154023185,792.66697684233975,803.09011298033749,809.14200007621344,null,null,793.49983191207434,808.9882848551789,827.08774544393077,845.6409715360586,867.02794686327729,897.59025972781967,929.28830112189405,962.02157222365565,998.55060718646462,1030.7237925820505]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C58=\"NA\",\"\",'Unsmoothed Prices'!D56)","v":18.95},{"$f":"IF($C58=\"NA\",\"\",'Smoothed Prices'!E58+$E$6)","v":19.626433561926255},19.691979864633741,19.755574270230607,19.817274904075163,19.877138160616198,{"$f":"IF($C58=\"NA\",\"\",'Smoothed Prices'!J58+$J$6)","v":20.179202139887281},20.421433362700846,20.664171529281173,20.907417700564917,21.151172939709063,{"$f":"'Smoothed Prices'!N58","v":21.155376105316872},null,20.107271596288914,20.668687277692481,21.243443968366886,21.831871000630766,22.434305760356771,23.333211877747747,24.19181825466659,25.079105556396048,25.99598015485876,26.943376055033998,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,71.832746836650088,71.87572650591315,72.107846086341709,72.333053399874345,72.750325667855293,73.654087810588578,74.538231773858087,75.424226081876284,76.521148784067606,77.201781229938078,null,73.592614042417424,75.440708563577559,77.538570484539136,79.686329152302292,82.109559082905776,85.166223353779273,88.300136629533043,91.538735280845572,95.145287366783066,98.343322600874089,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C59=\"NA\",\"\",'Unsmoothed Prices'!D57)","v":22.702999999999999},{"$f":"IF($C59=\"NA\",\"\",'Smoothed Prices'!E59+$E$6)","v":22.848680396109391},22.818271716986615,22.788768575025596,22.760144004321372,22.732371841984094,{"$f":"IF($C59=\"NA\",\"\",'Smoothed Prices'!J59+$J$6)","v":23.040411280985786},23.288630469027922,23.537369132506409,23.786628358584295,24.03640923669985,{"$f":"'Smoothed Prices'!N59","v":24.040612402307652},null,23.408461903777642,23.950040858148284,24.505080019928233,25.073908005179042,25.656861487820244,26.641628070469082,27.588382543991138,28.566166524389107,29.575948958251786,30.618728092438587,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,83.626170249760364,83.286691767001145,83.179005298843421,83.074525615772998,83.200480941661795,84.097501175598111,85.003501211951914,85.911397333648395,87.059059792418523,87.732893713954454,null,85.674970567826165,87.417649132241237,89.443542072738055,91.519764218903504,93.904113045422093,97.241942457212147,100.69759628556766,104.26650781402024,108.24797318720154,111.75835753740084,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C60=\"NA\",\"\",'Unsmoothed Prices'!D58)","v":23.408000000000001},{"$f":"IF($C60=\"NA\",\"\",'Smoothed Prices'!E60+$E$6)","v":23.513186502121378},23.462989558905345,23.414287425684353,23.367035588653817,23.321190859581495,{"$f":"IF($C60=\"NA\",\"\",'Smoothed Prices'!J60+$J$6)","v":23.630462584525748},23.87991663744998,24.129892750147327,24.380392015189361,24.631415527434196,{"$f":"'Smoothed Prices'!N60","v":24.635618693041998},null,24.089248084762428,24.626736220857808,25.177709145933964,25.742495328342724,26.321431295181458,27.323904405717492,28.288837172660394,29.285283781542031,30.314226083377797,31.376675573273985,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,86.058262597764241,85.639911890004512,85.46214910374789,85.289679898586442,85.355558546068281,86.251188433518976,87.161695726692429,88.074108538037748,89.232234775593056,89.90466667513482,null,88.166647990230487,89.887587206130988,91.898638382658973,93.960107948450954,96.336438540364142,99.732251080868849,103.25425568021045,106.8912858026284,110.95006746516273,114.52486584245005,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C61=\"NA\",\"\",'Unsmoothed Prices'!D59)","v":21.646000000000001},{"$f":"IF($C61=\"NA\",\"\",'Smoothed Prices'!E61+$E$6)","v":21.852934203716426},21.852177755696808,21.851443833870778,21.850731767432965,21.850040905553836,{"$f":"IF($C61=\"NA\",\"\",'Smoothed Prices'!J61+$J$6)","v":22.156233794126365},22.40260256726134,22.649486943267053,22.896888001202015,23.144806822382993,{"$f":"'Smoothed Prices'!N61","v":23.149009987990794},null,22.38832041611294,22.936029361892999,23.497161680197078,24.072046208426151,24.661019840509145,25.619253622985568,26.538768367189501,27.488586853990753,28.469658693009624,29.482962278930668,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":307},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":295},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},null,79.981739185602123,79.760448808293347,79.757769993628344,79.755170951130324,79.971149714327041,80.870253348561235,81.769499370503894,82.670627342924746,83.802610084399362,84.47854490169793,null,81.941252722973374,83.716507170909438,85.764640132719336,87.862968660755456,90.259332616263478,93.510275723897323,96.866504540241678,100.33334201706624,104.19895081641522,107.61281231809693,null,null,25114.266104279068,24486.457784146056,24007.088768082132,23527.775430583446,23111.662267440515,23371.503217734196,23631.385318075627,23891.811302105252,24218.954314391416,24414.299476590702,null,null,25729.553355013639,25700.967701469199,25815.156679948519,25919.575754922858,26084.947126100145,27024.469684206328,27994.419812129843,28996.335842932145,30113.496785944,31100.102759930011]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C62=\"NA\",\"\",'Unsmoothed Prices'!D60)","v":21.646000000000001},{"$f":"IF($C62=\"NA\",\"\",'Smoothed Prices'!E62+$E$6)","v":21.852934203716426},21.852177755696808,21.851443833870778,21.850731767432965,21.850040905553836,{"$f":"IF($C62=\"NA\",\"\",'Smoothed Prices'!J62+$J$6)","v":22.156233794126365},22.40260256726134,22.649486943267053,22.896888001202015,23.144806822382993,{"$f":"'Smoothed Prices'!N62","v":23.149009987990794},null,22.38832041611294,22.936029361892999,23.497161680197078,24.072046208426151,24.661019840509145,25.619253622985568,26.538768367189501,27.488586853990753,28.469658693009624,29.482962278930668,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},null,79.981739185602123,79.760448808293347,79.757769993628344,79.755170951130324,79.971149714327041,80.870253348561235,81.769499370503894,82.670627342924746,83.802610084399362,84.47854490169793,null,81.941252722973374,83.716507170909438,85.764640132719336,87.862968660755456,90.259332616263478,93.510275723897323,96.866504540241678,100.33334201706624,104.19895081641522,107.61281231809693,null,null,2159.5069580112572,2153.5321178239205,2073.7020198343371,2073.6344447293886,1999.278742858176,2021.7563337140309,2044.2374842625973,2066.7656835731186,2095.0652521099842,2111.9636225424483,null,null,2212.4138235202813,2260.3456936145549,2229.8806434507028,2284.4371851796418,2256.4833154065868,2337.756893097433,2421.6626135060419,2508.3335504266561,2604.9737704103804,2690.3203079524233]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C63=\"NA\",\"\",'Unsmoothed Prices'!D61)","v":""},{"$f":"IF($C63=\"NA\",\"\",'Smoothed Prices'!E63+$E$6)","v":""},"","","","",{"$f":"IF($C63=\"NA\",\"\",'Smoothed Prices'!J63+$J$6)","v":""},"","","","",{"$f":"'Smoothed Prices'!N63","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C64=\"NA\",\"\",'Unsmoothed Prices'!D62)","v":21.798999999999999},{"$f":"IF($C64=\"NA\",\"\",'Smoothed Prices'!E64+$E$6)","v":21.997788431094037},21.992718382822382,21.987799315035719,21.983026731700551,21.978396270670341,{"$f":"IF($C64=\"NA\",\"\",'Smoothed Prices'!J64+$J$6)","v":22.284857782550475},22.531495741170417,22.778649866014998,23.026321237321717,23.274510937588801,{"$f":"'Smoothed Prices'!N64","v":23.278714103196602},null,22.536723501297118,23.083540698581203,23.643786626872103,24.217790091371885,24.805887954004042,25.767981543626611,26.691458934109779,27.645345646327446,28.630594102907519,29.648185586490822,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},null,80.511905657804178,80.27342209730169,80.255467499880382,80.23804757070701,80.440930350653446,81.339730906309228,82.239959455272015,83.142072010954749,84.276335728597473,84.951964922199124,null,82.484408014747459,84.254923549821399,86.299821188083172,88.39493383350738,90.789549911654788,94.05313263423713,97.423825109500683,100.90551160909517,104.78797441664152,108.21587739069149,null,null,1690.7500188138877,1605.4684419460339,1605.1093499976078,1604.7609514141402,1528.3776766624155,1545.4548872198752,1562.5592296501682,1579.6993682081402,1601.2503788433519,1614.0873335217834,null,null,1732.1725683096965,1685.098470996428,1725.9964237616634,1767.8986766701476,1725.0014483214409,1787.0095200505054,1851.0526770805129,1917.2047205728084,1990.9715139161888,2056.1016704231383]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C65=\"NA\",\"\",'Unsmoothed Prices'!D63)","v":18.088000000000001},{"$f":"IF($C65=\"NA\",\"\",'Smoothed Prices'!E65+$E$6)","v":18.540533339906663},18.638416561986055,18.733384928910194,18.825525241873358,18.914921717225315,{"$f":"IF($C65=\"NA\",\"\",'Smoothed Prices'!J65+$J$6)","v":19.214971960931734},19.455185233816024,19.695901227282608,19.937120993429815,20.17884558655782,{"$f":"'Smoothed Prices'!N65","v":20.183048752165618},null,18.994767349313772,19.562868026435446,20.144269542942876,20.73930147253402,21.348301441010385,22.218272500634491,23.047172885865614,23.903962721536399,24.789527291847975,25.704778952205423,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":141},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":130},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":127},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":115},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},null,67.858352024058391,68.030220451249107,68.376854990522205,68.713167132837754,69.228613485044647,70.134647657400834,71.011426103428491,71.890039479581517,72.969862835953123,73.652786390936043,null,69.520848498488405,71.40446829648937,73.526583831741505,75.698450374749171,78.134783274098012,81.096694627315898,84.12218103340949,87.249463933607856,90.729669888163585,93.822443175549793,null,null,9568.0276353922327,8843.9286586623839,8683.8605837963205,7902.0142202763418,7476.6902563848216,7574.5419469992903,7669.234019170277,7764.1242637948035,7880.7451862829375,7954.5009302210929,null,null,9802.4396382868654,9282.5808785436184,9337.8761466311717,8705.3217930961546,8438.5565936025851,8758.4430197501169,9085.1955516082253,9422.9421048296481,9798.8043479216667,10132.823862959378]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Old light no volumes",{"$f":"IF($C66=\"NA\",\"\",'Unsmoothed Prices'!D64)","v":18.056000000000001},{"$f":"IF($C66=\"NA\",\"\",'Smoothed Prices'!E66+$E$6)","v":18.501027641530953},18.60008730004272,18.696197070410669,18.789444797073109,18.879915708557181,{"$f":"IF($C66=\"NA\",\"\",'Smoothed Prices'!J66+$J$6)","v":19.17989269136153},19.420032550022647,19.660674975624083,19.901821019942627,20.14347173695624,{"$f":"'Smoothed Prices'!N66","v":20.147674902564042},null,18.954293780627182,19.522637661884119,20.10428092112242,20.699553140821546,21.308791955511779,22.177710340459672,23.005530003978272,23.861210323626398,24.745635816421281,25.659718050143567,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,67.713761168003288,67.890318645155929,68.241119306998939,68.581473509316851,69.100491493319282,70.006608323469578,70.883118807582662,71.761463661027904,72.840664932990009,73.52367183989027,null,69.372715237095491,71.257627465877036,73.380625362096836,75.553368963998651,77.99017855717311,80.948642742677805,83.970184514520696,87.093417681236346,90.56902708810189,93.657970883024021,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C67=\"NA\",\"\",'Unsmoothed Prices'!D65)","v":18.056000000000001},{"$f":"IF($C67=\"NA\",\"\",'Smoothed Prices'!E67+$E$6)","v":18.501027641530953},18.60008730004272,18.696197070410669,18.789444797073109,18.879915708557181,{"$f":"IF($C67=\"NA\",\"\",'Smoothed Prices'!J67+$J$6)","v":19.17989269136153},19.420032550022647,19.660674975624083,19.901821019942627,20.14347173695624,{"$f":"'Smoothed Prices'!N67","v":20.147674902564042},null,18.954293780627182,19.522637661884119,20.10428092112242,20.699553140821546,21.308791955511779,22.177710340459672,23.005530003978272,23.861210323626398,24.745635816421281,25.659718050143567,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":280},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":240},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":230},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},null,67.713761168003288,67.890318645155929,68.241119306998939,68.581473509316851,69.100491493319282,70.006608323469578,70.883118807582662,71.761463661027904,72.840664932990009,73.52367183989027,null,69.372715237095491,71.257627465877036,73.380625362096836,75.553368963998651,77.99017855717311,80.948642742677805,83.970184514520696,87.093417681236346,90.56902708810189,93.657970883024021,null,null,18959.853127040922,17651.482847740543,16377.868633679745,15773.738907142875,15202.108128530243,15401.453831163308,15594.286137668185,15787.522005426139,16024.946285257802,16175.207804775859,null,null,19424.360266386739,18526.983141128028,17611.35008690324,17377.274861719688,17157.839282578083,17808.701403389117,18473.440593194555,19160.551889871997,19925.185959382416,20604.753594265283]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$f":"IF($C68=\"NA\",\"\",'Unsmoothed Prices'!D66)","v":{"$error":"#N/A"}},{"$f":"IF($C68=\"NA\",\"\",'Smoothed Prices'!E68+$E$6)","v":13.392636951563791},13.64381889029247,13.88752090597146,14.123965742517429,14.353369510777151,{"$f":"IF($C68=\"NA\",\"\",'Smoothed Prices'!J68+$J$6)","v":14.643873295398075},14.874520130278091,15.105649665009544,15.337262909791196,15.56936087693596,{"$f":"'Smoothed Prices'!N68","v":15.573564042543763},null,13.720750014306638,14.320542061054628,14.933444514953331,15.559788094000755,16.199911561422418,16.932711013237515,17.620785046083373,18.332996409263313,19.070130417015115,19.832996791221433,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":13129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":14029},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":14059},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":14089},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},null,49.017051242723475,49.799938949567512,50.689451306795824,51.552474960188619,52.533332409444377,53.45013752820298,54.29199847551503,55.135621277284834,56.134382249835781,56.828167200816253,null,50.217945052362296,52.269978522849385,54.507072479579655,56.793226543102755,59.291676314806054,61.804395198316932,64.315865418204311,66.915436893811091,69.796677326275315,72.390438287958233,null,null,643544.86576571653,698643.34352348268,712642.99592224252,726322.81971409742,742243.45361303957,755196.99313597986,767091.64646055188,779011.19302675745,793122.68680792977,802925.17438033281,null,null,659311.4005924646,733295.52869705402,766314.93199041032,800159.76876577467,837732.09465189476,873234.29975701997,908718.86249380873,945448.20787265687,986157.25394294388,1022804.5025705618]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C69=\"NA\",\"\",'Unsmoothed Prices'!D67)","v":{"$error":"#N/A"}},{"$f":"IF($C69=\"NA\",\"\",'Smoothed Prices'!E69+$E$6)","v":13.392636951563791},13.64381889029247,13.88752090597146,14.123965742517429,14.353369510777151,{"$f":"IF($C69=\"NA\",\"\",'Smoothed Prices'!J69+$J$6)","v":14.643873295398075},14.874520130278091,15.105649665009544,15.337262909791196,15.56936087693596,{"$f":"'Smoothed Prices'!N69","v":15.573564042543763},null,13.720750014306638,14.320542061054628,14.933444514953331,15.559788094000755,16.199911561422418,16.932711013237515,17.620785046083373,18.332996409263313,19.070130417015115,19.832996791221433,null,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,49.017051242723475,49.799938949567512,50.689451306795824,51.552474960188619,52.533332409444377,53.45013752820298,54.29199847551503,55.135621277284834,56.134382249835781,56.828167200816253,null,50.217945052362296,52.269978522849385,54.507072479579655,56.793226543102755,59.291676314806054,61.804395198316932,64.315865418204311,66.915436893811091,69.796677326275315,72.390438287958233,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C70=\"NA\",\"\",'Unsmoothed Prices'!D68)","v":{"$error":"#N/A"}},{"$f":"IF($C70=\"NA\",\"\",'Smoothed Prices'!E70+$E$6)","v":14.140206320827279},14.369126462451044,14.591229612962564,14.806718774891431,15.015790905574228,{"$f":"IF($C70=\"NA\",\"\",'Smoothed Prices'!J70+$J$6)","v":15.307681011880533},15.539717069752905,15.772238734855575,16.005247023471895,16.2387429540121,{"$f":"'Smoothed Prices'!N70","v":16.242946119619905},null,{"$f":"IF($C70=\"NA\",\"\",E70*Q$9)","v":14.486634467914524},15.081824344102847,15.690152281709784,16.311948832559896,16.947552594703787,17.700271890391978,18.408796503336287,19.142003323560353,19.900692182781874,20.685687707161257,null,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C70=\"NA\",\"\",(E70*AM$9)/100)","v":51.753155134227839},52.447311587946317,53.257988087313358,54.044523528353722,54.957794714401672,55.873035693363946,56.7199673045981,57.568671382222846,58.579204105907138,59.27141178214417,null,{"$f":"IF($C70=\"NA\",\"\",(Q70*AX$9)/100)","v":53.021082152567161},55.04865885597539,57.26905582824071,59.538613238843617,62.028042496615861,64.605992399930713,67.192107237177453,69.868312130995292,72.836533388981664,75.502760131138587,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX70*AB70,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Smoothed Prices'!N71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB12:AB70)","v":19572},{"$f":"SUM(AC12:AC70)","v":20433},{"$f":"SUM(AD12:AD70)","v":20433},{"$f":"SUM(AE12:AE70)","v":20435},{"$f":"SUM(AF12:AF70)","v":20450},{"$f":"SUM(AG12:AG70)","v":20450},20450,20450,20450,20450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ12:BJ70)","v":995170.94261996238},1051407.5454474795,1067967.4989068566,1084199.5593723687,1103695.5921826754,1122425.2966087705,1139702.8187586092,1157016.4994682618,1177583.8566419631,1191752.6394172667,null,null,{"$f":"SUM(BV12:BV70)","v":1019552.1445532825},1103556.5701186229,1148400.3154113272,1194417.7508629514,1245684.5739717183,1297860.3951316874,1350124.7912449671,1404214.9659636403,1464190.70046701,1518111.5307376622]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Smoothed Prices'!N72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D34=AB71","v":true},{"$f":"Volumes!E34=AC71","v":true},{"$f":"Volumes!F34=AD71","v":true},{"$f":"Volumes!G34=AE71","v":true},{"$f":"Volumes!H34=AF71","v":true},{"$f":"Volumes!I34=AG71","v":true},{"$f":"Volumes!J34=AH71","v":true},{"$f":"Volumes!K34=AI71","v":true},{"$f":"Volumes!L34=AJ71","v":true},{"$f":"Volumes!M34=AK71","v":true}]
[null,"Public Road Lights",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Smoothed Prices'!N73","v":0}]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!J$34","v":"2018-19"},{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},{"$f":"'Smoothed Prices'!N74","v":"2028-29"},null,{"$f":"Q11","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"AB11","v":"2019-20"},{"$f":"AC11","v":"2020-21"},{"$f":"AD11","v":"2021-22"},{"$f":"AE11","v":"2022-23"},{"$f":"AF11","v":"2023-24"},{"$f":"AG11","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"No Longer Offered",{"$f":"IF($C75=\"NA\",\"\",'Unsmoothed Prices'!D73)","v":36.021000000000001},{"$f":"IF($C75=\"NA\",\"\",'Smoothed Prices'!E75+$E$7)","v":40.397115527909236},{"$f":"IF($C75=\"NA\",\"\",E75*(1-F$9)+$F$7)","v":40.944133668992116},{"$f":"IF($C75=\"NA\",\"\",F75*(1-G$9)+$G$7)","v":41.474862208908633},{"$f":"IF($C75=\"NA\",\"\",G75*(1-H$9)+$H$7)","v":41.989786234141711},{"$f":"IF($C75=\"NA\",\"\",H75*(1-I$9)+$I$7)","v":42.489376385830084},{"$f":"IF($C75=\"NA\",\"\",'Smoothed Prices'!J75+$J$7)","v":42.950354350183176},{"$f":"IF($C75=\"NA\",\"\",J75*(1-K$9)+$K$7)","v":43.490241253139509},{"$f":"IF($C75=\"NA\",\"\",K75*(1-L$9)+$L$7)","v":44.031258036451611},{"$f":"IF($C75=\"NA\",\"\",L75*(1-M$9)+$M$7)","v":44.573407064743641},{"$f":"IF($C75=\"NA\",\"\",M75*(1-N$9)+$N$7)","v":45.116690707588482},{"$f":"'Smoothed Prices'!N75","v":45.126147830206023},null,{"$f":"IF($C75=\"NA\",\"\",E75*Q$9)","v":41.386825123545755},42.974931950864942,44.598496575134135,46.258408426242951,47.955578600105916,49.6634956788617,51.519792639492145,53.438608294183801,55.421928335903871,57.47179920273183,null,{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C75=\"NA\",\"\",(E75*AM$9)/100)","v":147.85344283214781},149.44608789182124,151.38324706251652,153.26271975461725,155.51111757213809,156.7687933781686,158.73938057395921,160.7140918330484,163.13866985696174,164.67592108269798,null,{"$f":"IF($C75=\"NA\",\"\",(Q75*AX$9)/100)","v":151.47577995217745},156.85850162065705,162.78451249923958,168.84319075578679,175.51741767638768,181.27175922784522,188.04724313414633,195.05092027377086,202.84425770940817,209.77206708997116,null,null,{"$f":"IFERROR(AM75*AB75,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX75*AB75,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C76=\"NA\",\"\",'Unsmoothed Prices'!D74)","v":36.046999999999997},{"$f":"IF($C76=\"NA\",\"\",'Smoothed Prices'!E76+$E$7)","v":40.419400793659641},{"$f":"IF($C76=\"NA\",\"\",E76*(1-F$9)+$F$7)","v":40.965755303934515},{"$f":"IF($C76=\"NA\",\"\",F76*(1-G$9)+$G$7)","v":41.495839975241701},{"$f":"IF($C76=\"NA\",\"\",G76*(1-H$9)+$H$7)","v":42.010139305567499},{"$f":"IF($C76=\"NA\",\"\",H76*(1-I$9)+$I$7)","v":42.509123365078779},{"$f":"IF($C76=\"NA\",\"\",'Smoothed Prices'!J76+$J$7)","v":42.970142656094573},{"$f":"IF($C76=\"NA\",\"\",J76*(1-K$9)+$K$7)","v":43.510070972202442},{"$f":"IF($C76=\"NA\",\"\",K76*(1-L$9)+$L$7)","v":44.051129255335908},{"$f":"IF($C76=\"NA\",\"\",L76*(1-M$9)+$M$7)","v":44.593319870300519},{"$f":"IF($C76=\"NA\",\"\",M76*(1-N$9)+$N$7)","v":45.136645186850913},{"$f":"'Smoothed Prices'!N76","v":45.146102309468439},null,41.409656367420247,42.997626002663132,44.621054259237987,46.280830562080759,47.977866002182054,49.686376897421852,51.543283495941417,53.46272503146637,55.446687629734321,57.497218173125695,null,{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3513},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3470},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3270},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3110},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},null,147.93500690479428,149.52500685936099,151.45981590963223,153.33700846532139,155.58339151618833,156.8410206947452,158.8117590485389,160.78662178197607,163.2115507252999,164.74875493200582,null,151.5593423047581,156.94133490972044,162.86684804621865,168.92503155159477,175.59898956798631,181.35527567558975,188.13298476018616,195.13894636485225,202.93487672482763,209.86484633190878,null,null,519695.67925654229,518851.77380198264,495273.59802449739,476878.09632714954,449636.00148178427,453270.5498078136,458965.98365027743,464673.33694991085,471681.3815961167,476123.90175349684,null,null,532427.96951661527,544586.43213672994,532574.59311113495,525356.84812545974,507481.07985148043,524116.7467024544,543704.32595693797,563951.55499442294,586481.79373475187,606509.40589921642]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"No Longer Offered",{"$f":"IF($C77=\"NA\",\"\",'Unsmoothed Prices'!D75)","v":36.046999999999997},{"$f":"IF($C77=\"NA\",\"\",'Smoothed Prices'!E77+$E$7)","v":40.419400793659641},40.965755303934515,41.495839975241701,42.010139305567499,42.509123365078779,{"$f":"IF($C77=\"NA\",\"\",'Smoothed Prices'!J77+$J$7)","v":42.970142656094573},43.510070972202442,44.051129255335908,44.593319870300519,45.136645186850913,{"$f":"'Smoothed Prices'!N77","v":45.146102309468439},null,41.409656367420247,42.997626002663132,44.621054259237987,46.280830562080759,47.977866002182054,49.686376897421852,51.543283495941417,53.46272503146637,55.446687629734321,57.497218173125695,null,{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},null,147.93500690479428,149.52500685936099,151.45981590963223,153.33700846532139,155.58339151618833,156.8410206947452,158.8117590485389,160.78662178197607,163.2115507252999,164.74875493200582,null,151.5593423047581,156.94133490972044,162.86684804621865,168.92503155159477,175.59898956798631,181.35527567558975,188.13298476018616,195.13894636485225,202.93487672482763,209.86484633190878,null,null,30178.741408578033,30503.101399309642,30897.802445564976,31280.749726925562,31739.01186930242,31995.568221728019,32397.598845901935,32800.470843523115,33295.15634796118,33608.746006129186,null,null,30918.105830170654,32016.03232158297,33224.837001428605,34460.706436525332,35822.193871869204,36996.476237820309,38379.128891077977,39808.345058429855,41398.714851864839,42812.428651709393]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C78=\"NA\",\"\",'Unsmoothed Prices'!D76)","v":36.369},{"$f":"IF($C78=\"NA\",\"\",'Smoothed Prices'!E78+$E$7)","v":41.104166232171998},41.630129177619068,42.14042952256689,42.635533682105205,43.115894181993177,{"$f":"IF($C78=\"NA\",\"\",'Smoothed Prices'!J78+$J$7)","v":43.578183328644897},44.119384157954435,44.661717617417089,45.205186077411831,45.749791913278372,{"$f":"'Smoothed Prices'!N78","v":45.759249035895905},null,42.111198224654572,43.694952321552833,45.31419037079268,46.969801645096993,48.662697084157948,50.389454340452225,52.265093448655463,54.203766595239799,56.207473203797086,58.278273808864604,null,{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,150.44124840974951,151.94997149830959,153.81256775736915,155.61969793968399,157.80417270609504,159.06036914955388,161.03575217653369,163.01526930357238,165.45098104332729,166.98674048346606,null,154.12698550223573,159.48657597366784,165.39679485339329,171.43977600460403,178.1054713280181,183.92150834265064,190.76759108759245,197.84374807262529,205.71935192589731,212.71569940235582,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C79=\"NA\",\"\",'Unsmoothed Prices'!D77)","v":37.741999999999997},{"$f":"IF($C79=\"NA\",\"\",'Smoothed Prices'!E79+$E$7)","v":42.29237608331843},42.782955440684113,43.25892588205275,43.720722444943561,44.168767211934885,{"$f":"IF($C79=\"NA\",\"\",'Smoothed Prices'!J79+$J$7)","v":44.633259821102783},45.176668724355459,45.721214878839028,46.266900664603504,46.813728466679876,{"$f":"'Smoothed Prices'!N79","v":46.82318558929741},null,43.328518636689864,44.904957901519715,46.516925073238909,48.165309160449127,49.851020840308429,51.609439311864392,53.517583203882651,55.489627178533055,57.527593733938552,59.633567093955953,null,{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,154.79009646494546,156.15778735849702,157.89507946949254,159.580636924044,161.65768799568167,162.91139834702514,164.89484084389744,166.88243430776245,169.33685643244883,170.87010890338155,null,158.5823782102849,163.90309634054694,169.78677651732204,175.8033784356393,182.45473627552886,188.37445348830505,195.33917869417166,202.53713920164566,210.55099306621509,217.66251989293923,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C80=\"NA\",\"\",'Unsmoothed Prices'!D78)","v":36.579000000000001},{"$f":"IF($C80=\"NA\",\"\",'Smoothed Prices'!E80+$E$7)","v":41.248007492924593},41.769687003156349,42.27583146889851,42.766903506762532,43.243351957143837,{"$f":"IF($C80=\"NA\",\"\",'Smoothed Prices'!J80+$J$7)","v":43.705907848618494},44.24737598099702,44.789977302943022,45.333714186006219,45.878589006699528,{"$f":"'Smoothed Prices'!N80","v":45.888046129317075},null,42.258563526026279,43.841432110432024,45.459789968190258,47.114526340050105,48.806552133922118,50.537142205704178,52.416716249373508,54.359429172245463,56.367283191248141,58.442341708679585,null,{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,150.96770742410402,152.45935756152068,154.30678486147954,156.09919779968325,158.27066816314644,159.52656364745749,161.50292233063911,163.48341715574202,165.92139392078275,167.4568498744533,null,154.66634250525618,160.02122720307688,165.92823338389445,171.96802114118287,178.63198081015497,184.46056905082025,191.32101431021329,198.41191647869593,206.30425647996822,213.31454723668048,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C81=\"NA\",\"\",'Unsmoothed Prices'!D79)","v":38.030999999999999},{"$f":"IF($C81=\"NA\",\"\",'Smoothed Prices'!E81+$E$7)","v":42.571954871823472},43.054208679052351,43.522101496049416,43.976060977376108,44.416502042509393,{"$f":"IF($C81=\"NA\",\"\",'Smoothed Prices'!J81+$J$7)","v":44.88151311344582},45.425441563508642,45.970508352114784,46.516715861589788,47.064066479244943,{"$f":"'Smoothed Prices'!N81","v":47.073523601862483},null,43.614946968933459,45.189665096806031,46.799921473814486,48.446605046414327,50.130626429990883,51.896494599255497,53.812286675700811,55.79218260989618,57.838210329265962,59.952459631624514,null,{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,155.81335483087389,157.14786167854109,158.85567046058037,160.5126225674228,162.56439747558437,163.81752286407723,165.80286170680654,167.79235548521899,170.25118005341861,171.78384264924404,null,159.63070590629647,164.94227760334201,170.81971337942286,176.83010841941228,183.47809273376663,189.42220528728257,196.41484636630798,203.64146652612106,211.68784980511344,218.82647765542947,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",{"$f":"IF($C82=\"NA\",\"\",'Unsmoothed Prices'!D80)","v":37.981999999999999},{"$f":"IF($C82=\"NA\",\"\",'Smoothed Prices'!E82+$E$7)","v":42.540552906447914},43.02374182981535,43.492541916216467,43.947381649457967,44.388676753568056,{"$f":"IF($C82=\"NA\",\"\",'Smoothed Prices'!J82+$J$7)","v":44.853629591479759},45.397499686647237,45.942507998232365,46.488656908305096,47.035948803920604,{"$f":"'Smoothed Prices'!N82","v":47.045405926538145},null,43.582775670746692,45.157687114726784,46.768135646213615,48.415010218642884,50.099221454338149,51.864252882193462,53.779185923431385,55.758199934634384,57.803322233413972,59.916641991524052,null,{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,155.69842363759938,157.03665767882603,158.7477779941901,160.40794302052157,162.46255691805908,163.71574800890113,165.7008738562624,167.69015419354815,170.14848428439666,171.68121313431021,null,159.51295895493288,164.82555796875278,170.70369510867971,176.71478729804653,183.36315052287762,189.30452302000612,196.29402862052456,203.51742976141551,211.56015937429515,218.6957432690628,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",{"$f":"IF($C83=\"NA\",\"\",'Unsmoothed Prices'!D81)","v":38.031999999999996},{"$f":"IF($C83=\"NA\",\"\",'Smoothed Prices'!E83+$E$7)","v":42.571954871823472},43.054208679052351,43.522101496049416,43.976060977376108,44.416502042509393,{"$f":"IF($C83=\"NA\",\"\",'Smoothed Prices'!J83+$J$7)","v":44.88151311344582},45.425441563508642,45.970508352114784,46.516715861589788,47.064066479244943,{"$f":"'Smoothed Prices'!N83","v":47.073523601862483},null,43.614946968933459,45.189665096806031,46.799921473814486,48.446605046414327,50.130626429990883,51.896494599255497,53.812286675700811,55.79218260989618,57.838210329265962,59.952459631624514,null,{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},null,155.81335483087389,157.14786167854109,158.85567046058037,160.5126225674228,162.56439747558437,163.81752286407723,165.80286170680654,167.79235548521899,170.25118005341861,171.78384264924404,null,159.63070590629647,164.94227760334201,170.81971337942286,176.83010841941228,183.47809273376663,189.42220528728257,196.41484636630798,203.64146652612106,211.68784980511344,218.82647765542947,null,null,12932.508450962532,13043.272519318911,13185.02064822817,13322.547673096093,13492.844990473503,13596.854397718411,13761.637521664943,13926.765505273177,14130.847944433744,14258.058939887254,null,null,13249.348590222608,13690.209041077387,14178.036210492097,14676.898998811219,15228.681696902629,15722.043038844453,16302.432248403562,16902.241721668048,17570.091533824416,18162.597645400645]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",{"$f":"IF($C84=\"NA\",\"\",'Unsmoothed Prices'!D82)","v":37.741999999999997},{"$f":"IF($C84=\"NA\",\"\",'Smoothed Prices'!E84+$E$7)","v":42.29237608331843},42.782955440684113,43.25892588205275,43.720722444943561,44.168767211934885,{"$f":"IF($C84=\"NA\",\"\",'Smoothed Prices'!J84+$J$7)","v":44.633259821102783},45.176668724355459,45.721214878839028,46.266900664603504,46.813728466679876,{"$f":"'Smoothed Prices'!N84","v":46.82318558929741},null,43.328518636689864,44.904957901519715,46.516925073238909,48.165309160449127,49.851020840308429,51.609439311864392,53.517583203882651,55.489627178533055,57.527593733938552,59.633567093955953,null,{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,154.79009646494546,156.15778735849702,157.89507946949254,159.580636924044,161.65768799568167,162.91139834702514,164.89484084389744,166.88243430776245,169.33685643244883,170.87010890338155,null,158.5823782102849,163.90309634054694,169.78677651732204,175.8033784356393,182.45473627552886,188.37445348830505,195.33917869417166,202.53713920164566,210.55099306621509,217.66251989293923,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C85=\"NA\",\"\",'Unsmoothed Prices'!D83)","v":36.887999999999998},{"$f":"IF($C85=\"NA\",\"\",'Smoothed Prices'!E85+$E$7)","v":41.545819680679969},42.058630670113835,42.556170709894971,43.038894552179826,43.507243407103658,{"$f":"IF($C85=\"NA\",\"\",'Smoothed Prices'!J85+$J$7)","v":43.970351573070865},44.512373135747161,45.055529046215035,45.599821678448144,46.145253411388417,{"$f":"'Smoothed Prices'!N85","v":46.154710534005943},null,42.563671966894468,44.144707166280512,45.761242655759908,47.414167609882618,49.104392870757799,50.842918490099052,52.730639512831999,54.681716479567072,56.698157390618661,58.782031585761331,null,{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,152.0577000312887,153.51400194591551,155.33002309111663,157.09196511545636,159.23651086999939,160.49178324170865,162.47016194547714,164.4526810186849,166.89534734312019,168.43017495156772,null,155.78303939883375,161.12818115692389,167.02853569352365,173.06171177607158,179.72207790697354,185.57665248886155,192.46683422183679,199.58826515041983,207.51525604966432,214.55441528802888,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C86=\"NA\",\"\",'Unsmoothed Prices'!D84)","v":46.387},{"$f":"IF($C86=\"NA\",\"\",'Smoothed Prices'!E86+$E$7)","v":48.218230839675343},48.532344732184995,48.837104656982227,49.132789164981382,49.419668512155624,{"$f":"IF($C86=\"NA\",\"\",'Smoothed Prices'!J86+$J$7)","v":49.895150256634459},50.449571293363128,51.005152627618543,51.561896687682207,52.119805906917563,{"$f":"'Smoothed Prices'!N86","v":52.129263029535103},null,49.399553939679194,50.939512584219003,52.515218346308338,54.127558917320364,55.777443665099781,57.693763338088793,59.764015486985009,61.902486865033964,64.111315047943336,66.392702403235049,null,{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,176.47872487321175,177.14305827247526,178.25543199798514,179.33468045218203,180.87598675448956,182.1172984367158,184.14093522077542,186.16880709080769,188.71654187691689,190.2372915602491,null,180.80236741922585,185.92922093239937,191.68054696402541,197.56559004821935,204.14544381426521,210.58223618402408,218.1386565274953,225.94407705737399,234.64741307547263,242.33336377180794,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",{"$f":"IF($C87=\"NA\",\"\",'Unsmoothed Prices'!D85)","v":38.612000000000002},{"$f":"IF($C87=\"NA\",\"\",'Smoothed Prices'!E87+$E$7)","v":43.130099482208543},43.595732354200557,44.047499189209439,44.485812902630947,44.911074113692571,{"$f":"IF($C87=\"NA\",\"\",'Smoothed Prices'!J87+$J$7)","v":45.377120229681367},45.922085890948509,46.46819206144427,47.015441128037025,47.563835482590399,{"$f":"'Smoothed Prices'!N87","v":47.573292605207939},null,44.186765849608186,45.758047939569678,47.364888925688206,49.008177630352108,50.688824545625074,52.469565118648603,54.400625853134898,56.396197257291391,58.458318097473928,60.589089299216432,null,{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,157.85616410488328,159.12442309283205,160.77337204061445,162.37321709460295,164.37453125611484,165.626488838337,167.61561350196206,169.60890102427157,172.07651452861552,173.60799951145495,null,161.72356300956596,167.01687497942933,172.88184457876196,178.87984835078518,185.52109783698776,191.51391268306739,198.56228436394238,205.84611998911359,213.95744423675455,221.15017594213998,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C88=\"NA\",\"\",'Unsmoothed Prices'!D86)","v":47.878},{"$f":"IF($C88=\"NA\",\"\",'Smoothed Prices'!E88+$E$7)","v":49.577632050449864},49.851264463671178,50.116748403299383,50.37432652195416,50.624234246325919,{"$f":"IF($C88=\"NA\",\"\",'Smoothed Prices'!J88+$J$7)","v":51.102236917229924},51.659184156202144,52.217296979560771,52.776577826651703,53.337029141925925,{"$f":"'Smoothed Prices'!N88","v":53.346486264543472},null,50.792259816023069,52.323849743908305,53.891237076643243,55.495309203426551,57.136975191744227,59.089517670258552,61.1969577303907,63.373607839270569,65.621631971600479,67.943259597261118,null,{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,181.45413330464649,181.95711529239981,182.92613167204274,183.86629180513268,185.28469734155286,186.52316474788921,188.55602217013785,190.59313397539682,193.16227484554523,194.68015636802963,null,185.89967092664443,190.98205156526532,196.70301532974784,202.55787859250688,209.12132920178388,215.6767394964437,223.36889571592604,231.31366861333757,240.17517301605776,247.99289753000306,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C89=\"NA\",\"\",'Unsmoothed Prices'!D87)","v":45.521000000000001},{"$f":"IF($C89=\"NA\",\"\",'Smoothed Prices'!E89+$E$7)","v":47.412922372785815},47.751017469493853,48.079044464491815,48.397303174822397,48.706084489305113,{"$f":"IF($C89=\"NA\",\"\",'Smoothed Prices'!J89+$J$7)","v":49.180072838472469},49.732997354497989,50.287079036117746,50.842320305058699,51.398723588116042,{"$f":"'Smoothed Prices'!N89","v":51.408180710733575},null,48.574515808760133,50.119432076057308,51.700065670737374,53.317304463181451,54.972057999166594,56.866919303755743,58.915141356204437,61.030995676868464,63.21660420270679,65.474153245820219,null,{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":444},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":466},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":490},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":514},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},null,173.53129588439609,174.29121376365256,175.48851229539511,176.65015658810174,178.26426923085671,179.50726586042452,181.52544034391767,183.54783848182979,186.08289231651486,187.60534109662356,null,177.78272786006207,182.93592707760916,188.70523969819141,194.60816129061229,201.19773227694972,207.56425545870846,215.04026595014619,222.7631342205699,231.37277138190686,238.98065934724377,null,null,77047.895372671861,81219.705613862097,85989.37102474361,90798.180486284298,96262.705384662622,96933.923564629236,98023.737785715537,99115.832780188081,100484.76185091802,101306.88419217672,null,null,78935.531169867565,85248.142018165876,92465.567452113784,100028.59490337472,108646.77542955284,112084.69794770257,116121.74361307894,120292.09247910774,124941.2965462297,129049.55604751164]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C90=\"NA\",\"\",'Unsmoothed Prices'!D88)","v":""},{"$f":"IF($C90=\"NA\",\"\",'Smoothed Prices'!E90+$E$7)","v":""},"","","","",{"$f":"IF($C90=\"NA\",\"\",'Smoothed Prices'!J90+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N90","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C91=\"NA\",\"\",'Unsmoothed Prices'!D89)","v":47.881},{"$f":"IF($C91=\"NA\",\"\",'Smoothed Prices'!E91+$E$7)","v":49.98281870045718},50.244385098987486,50.4981623366279,50.744382366059313,50.983270232665802,{"$f":"IF($C91=\"NA\",\"\",'Smoothed Prices'!J91+$J$7)","v":51.462024297437218},52.019724502800962,52.57859186836621,53.138628836776746,53.699837855788331,{"$f":"'Smoothed Prices'!N91","v":53.709294978405872},null,51.207373341013799,52.736468867511689,54.301376787622353,55.902984400477578,57.542200684037653,59.505539825897827,61.624064211286594,63.812093971680888,66.071800950335856,68.405422695331481,null,{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5322},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5588},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5762},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6008},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},null,182.93711644367329,183.39200561130434,184.31829252869181,185.21699563611648,186.59876905155684,187.83638868564583,189.87199443522348,191.91186031953669,194.48738154260289,196.00440817362741,null,187.41898642811051,192.48811136641766,198.2000252748216,204.04589306174316,210.60445450357781,217.19522036452707,224.92783437119607,232.91414299663523,241.82279147822922,249.67979283795989,null,null,973591.33371322928,1024794.5273559686,1062042.0015503222,1112783.7097817878,1180797.0105582518,1188628.6676027668,1201509.9807860942,1214418.2521020281,1230716.1504015911,1240315.8949227142,null,null,997443.84577040421,1075623.5663155417,1142028.5456335221,1225907.7255149528,1332704.9880986405,1374411.3544667272,1423343.3359009288,1473880.6968827078,1530254.6244742344,1579973.7290786102]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C92=\"NA\",\"\",'Unsmoothed Prices'!D90)","v":""},{"$f":"IF($C92=\"NA\",\"\",'Smoothed Prices'!E92+$E$7)","v":""},"","","","",{"$f":"IF($C92=\"NA\",\"\",'Smoothed Prices'!J92+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N92","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C93=\"NA\",\"\",'Unsmoothed Prices'!D91)","v":""},{"$f":"IF($C93=\"NA\",\"\",'Smoothed Prices'!E93+$E$7)","v":""},"","","","",{"$f":"IF($C93=\"NA\",\"\",'Smoothed Prices'!J93+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N93","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C94=\"NA\",\"\",'Unsmoothed Prices'!D92)","v":""},{"$f":"IF($C94=\"NA\",\"\",'Smoothed Prices'!E94+$E$7)","v":""},"","","","",{"$f":"IF($C94=\"NA\",\"\",'Smoothed Prices'!J94+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N94","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C95=\"NA\",\"\",'Unsmoothed Prices'!D93)","v":49.024000000000001},{"$f":"IF($C95=\"NA\",\"\",'Smoothed Prices'!E95+$E$7)","v":51.198378650479114},51.423747004936388,51.642404136613436,51.854549898374763,52.060378191685437,{"$f":"IF($C95=\"NA\",\"\",'Smoothed Prices'!J95+$J$7)","v":52.541386438059106},53.101345542597414,53.662476534782527,54.224781867151876,54.788263997375566,{"$f":"'Smoothed Prices'!N95","v":54.797721119993099},null,52.452713915985967,53.974326238321801,55.531795920559681,57.126009991630653,58.757877160917928,60.753606292815661,62.905383653974262,65.12755236891185,67.422307886541972,69.791911989542598,null,{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6615},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6946},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7293},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7654},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},null,187.38606586075355,187.69667656801784,188.49477509863902,189.26910712906789,190.54098418156872,191.77606049891571,193.81991123048059,195.86803935195621,198.46270163377588,199.97716359042082,null,191.97693293250865,197.00629076987457,202.69105511004284,208.5099364694519,215.05383040895961,221.75066296877719,229.60465033700606,237.71556614652826,246.76564686474362,254.7404787618305,null,null,1239558.8256688847,1303741.1154414518,1374692.3947943745,1448665.7459658857,1531949.5128198124,1541879.5264112824,1558312.0862930638,1574779.0363897278,1595640.121135558,1607816.3952669834,null,null,1269927.4113485448,1368405.6956875487,1478225.8649175423,1595935.053737185,1729032.7964880352,1782875.3302689686,1846021.3887095288,1911233.1518180873,1983995.8007925386,2048113.4492451171]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C96=\"NA\",\"\",'Unsmoothed Prices'!D94)","v":""},{"$f":"IF($C96=\"NA\",\"\",'Smoothed Prices'!E96+$E$7)","v":""},"","","","",{"$f":"IF($C96=\"NA\",\"\",'Smoothed Prices'!J96+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N96","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C97=\"NA\",\"\",'Unsmoothed Prices'!D95)","v":""},{"$f":"IF($C97=\"NA\",\"\",'Smoothed Prices'!E97+$E$7)","v":""},"","","","",{"$f":"IF($C97=\"NA\",\"\",'Smoothed Prices'!J97+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N97","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C98=\"NA\",\"\",'Unsmoothed Prices'!D96)","v":""},{"$f":"IF($C98=\"NA\",\"\",'Smoothed Prices'!E98+$E$7)","v":""},"","","","",{"$f":"IF($C98=\"NA\",\"\",'Smoothed Prices'!J98+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N98","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C99=\"NA\",\"\",'Unsmoothed Prices'!D97)","v":53.133000000000003},{"$f":"IF($C99=\"NA\",\"\",'Smoothed Prices'!E99+$E$7)","v":54.814669501794356},54.932348675134364,55.046523491570404,55.157298307013235,55.264774369768872,{"$f":"IF($C99=\"NA\",\"\",'Smoothed Prices'!J99+$J$7)","v":55.752488806409204},56.319168135991831,56.887033417371043,57.456087132517844,58.02633176859753,{"$f":"'Smoothed Prices'!N99","v":58.035788891215077},null,56.157602126528175,57.65695191648188,59.192292841048207,60.764511125311053,62.374514679636761,64.466604031896182,66.717308995970058,69.041041100673937,71.440066021755143,73.916717639820604,null,{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,200.62169037656736,200.50307266424042,200.919810744232,201.32413882059831,202.26907419335407,203.49658414339359,205.56496369637017,207.63767197340431,210.28927890501529,211.79611095538098,null,205.53682378309313,210.44787449515886,216.05186886982597,221.79046560738533,228.29072372747055,235.30310471642107,243.51817783529069,251.99980001745985,261.47064163962381,269.79601938534523,null,null,7222.3808535564249,7619.1167612411364,8036.7924297692798,8455.6138304651286,8899.8392645075801,8953.8497023093187,9044.8584026402877,9136.0575668297897,9252.7282718206734,9319.0288820367641,null,null,7399.3256561913522,7997.0192308160367,8642.0747547930387,9315.1995555101839,10044.791844008705,10353.336607522528,10714.79982475279,11087.991200768232,11504.708232143448,11871.02485295519]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C100=\"NA\",\"\",'Unsmoothed Prices'!D98)","v":49.887999999999998},{"$f":"IF($C100=\"NA\",\"\",'Smoothed Prices'!E100+$E$7)","v":51.775769626739525},51.983943910262106,52.185918991606563,52.381879476224604,52.572004472219767,{"$f":"IF($C100=\"NA\",\"\",'Smoothed Prices'!J100+$J$7)","v":53.054083454854492},53.615115536500717,54.177321751330268,54.740704556580049,55.305266414629486,{"$f":"'Smoothed Prices'!N100","v":55.314723537247019},null,53.044250689097744,54.562308489456591,56.116245008704901,57.706947147428366,59.335323487436057,{"$f":"IF($C100=\"NA\",\"\",J100*V$9)","v":61.346437864601619},63.514010389250892,65.752395107596556,68.063798681239874,70.450494404292868,null,{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":674},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":708},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":733},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":764},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},null,189.49931683386666,189.74139527245669,190.47860431936394,191.19386008821982,192.41353636832434,{"$f":"IF($C100=\"NA\",\"\",(J100*AR$9)/100)","v":193.6474046102189},195.6951717082276,197.74722439235549,200.35097867708296,201.86422241339761,null,194.14195752209773,199.15242598651656,204.82429428177289,210.63035708811353,217.16728396401595,{"$f":"IF($C100=\"NA\",\"\",(V100*BC$9)/100)","v":223.91449820579589},231.82613792076575,239.99624214272743,249.11350317333793,257.14430457566897,null,null,127722.53954602612,134336.90785289934,139620.81696609376,146072.10910739994,155085.31031286943,{"$f":"IFERROR(AR100*AG100,0)","v":156079.80811583644},157730.30839683145,159384.26286023852,161482.88881372887,162702.56326519846,null,null,130851.67936989387,140999.91759845373,150136.20770853953,160921.59281531873,175036.83087499684,{"$f":"IFERROR(BC100*AG100,0)","v":180475.0855538715},186851.86716413719,193436.97116703831,200785.48355771037,207258.3094879892]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C101=\"NA\",\"\",'Unsmoothed Prices'!D99)","v":""},{"$f":"IF($C101=\"NA\",\"\",'Smoothed Prices'!E101+$E$7)","v":""},"","","","",{"$f":"IF($C101=\"NA\",\"\",'Smoothed Prices'!J101+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N101","v":""},null,{"$f":"IF($C101=\"NA\",\"\",E101*Q$9)","v":""},"","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C101=\"NA\",\"\",(E101*AM$9)/100)","v":""},"","","","","","","","","",null,{"$f":"IF($C101=\"NA\",\"\",(Q101*AX$9)/100)","v":""},"","","","","","","","","",null,null,{"$f":"IFERROR(AM101*AB101,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX101*AB101,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C102=\"NA\",\"\",'Unsmoothed Prices'!D100)","v":52.598999999999997},{"$f":"IF($C102=\"NA\",\"\",'Smoothed Prices'!E102+$E$7)","v":54.161306028657563},54.298441650686826,54.431493524078178,54.560583258393677,54.685828841795811,{"$f":"IF($C102=\"NA\",\"\",'Smoothed Prices'!J102+$J$7)","v":55.172331655824927},55.737796827101228,56.304445409172267,56.872279878691209,57.441302717494388,{"$f":"'Smoothed Prices'!N102","v":57.450759840111921},null,55.488231567480625,56.991603579671441,58.530942557094399,60.107134870066275,61.721088573313608,63.795768305927837,66.028599795525423,68.333982212162283,70.714168543544346,73.171479644182128,null,{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,198.23038006488667,198.1893120250069,198.67495136288534,199.14612889313693,200.15013356097268,201.37901054376098,203.44295841891949,205.5112257434788,208.15254435600983,209.66075491885451,null,203.08692753697909,208.01935306580074,213.63794033339454,219.39104227574188,225.8991841783278,232.85455431663661,241.0043892536678,249.41903507439235,258.81385686937233,267.07590070126474,null,null,7136.2936823359205,7531.1938569502618,7946.998054515414,8364.1374135117512,8806.6058766827973,8860.6764639254834,8951.4901704324584,9042.4939327130669,9158.7119516644325,9225.0732164295987,null,null,7311.1293913312475,7904.7354165004281,8545.5176133357818,9214.4237755811591,9939.5641038464237,10245.600389932011,10604.193127161383,10974.437543273263,11387.809702252383,11751.339630855649]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C103=\"NA\",\"\",'Unsmoothed Prices'!D101)","v":35.881999999999998},{"$f":"IF($C103=\"NA\",\"\",'Smoothed Prices'!E103+$E$7)","v":40.688849915914503},41.227180526419858,41.749480240905164,42.256226441897425,42.747882295994806,{"$f":"IF($C103=\"NA\",\"\",'Smoothed Prices'!J103+$J$7)","v":43.209401263932428},43.749830302690654,44.291390356391524,44.834083792033667,45.377912981569409,{"$f":"'Smoothed Prices'!N103","v":45.38737010418695},null,41.685706861539082,43.272017719859377,44.893797167039097,46.551934568119691,48.247340954557195,49.963031630921975,51.827309305737181,53.754318309519228,55.746050000593335,57.804556633342486,null,{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":236},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":272},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},null,148.92119069224708,150.47920892143247,152.38560287930383,154.23522651292561,156.45724920334101,157.71431461335337,159.68688060482089,161.66357480082905,164.09274667884321,165.62938238272832,null,152.56968711323304,157.94286467748671,163.86235965969271,169.91456117363686,176.58526789367934,182.3650654528652,189.1696789659407,196.20326182974517,204.03054300217161,210.98663171170006,null,null,35145.401003370309,37318.843812515253,39620.256748618995,41951.981611515766,44746.773272155529,45106.293979419061,45670.447852978774,46235.782393037109,46930.525550149156,47370.003361460302,null,null,36006.446158722996,39169.830440016704,42604.213511520109,46216.760639229222,50503.386617592296,52156.408719519444,54102.528184259041,56114.132883307117,58352.735298621083,60342.176669546214]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C104=\"NA\",\"\",'Unsmoothed Prices'!D102)","v":""},{"$f":"IF($C104=\"NA\",\"\",'Smoothed Prices'!E104+$E$7)","v":""},"","","","",{"$f":"IF($C104=\"NA\",\"\",'Smoothed Prices'!J104+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N104","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Old light no volumes",{"$f":"IF($C105=\"NA\",\"\",'Unsmoothed Prices'!D103)","v":41.975000000000001},{"$f":"IF($C105=\"NA\",\"\",'Smoothed Prices'!E105+$E$7)","v":44.087352942850821},44.524479855135326,44.948589606698057,45.36006983432938,45.759296631420554,{"$f":"IF($C105=\"NA\",\"\",'Smoothed Prices'!J105+$J$7)","v":46.227117915421104},46.773862459788212,47.321751236247117,47.870786639457435,48.420971069090342,{"$f":"'Smoothed Prices'!N105","v":48.430428191707882},null,45.167471552398773,46.732860619082651,48.333843992876353,49.971310283385172,51.64616977116831,53.452417461346393,55.409664914251437,57.432120745110765,59.521842309736243,61.680949618407681,null,{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,161.359711770834,162.51435147124394,164.06235206444791,165.56425489530221,167.47902567099922,168.72898039128705,170.72459797822697,172.72439201230199,175.20707910041423,176.73654440217976,null,165.31294588177951,170.57494125965167,176.41853057399868,182.39528253435586,189.02498136247604,195.10132373391431,202.24527693701774,209.62724071965428,217.84994285363464,225.13546610718805,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Old light no volumes",{"$f":"IF($C106=\"NA\",\"\",'Unsmoothed Prices'!D104)","v":32.786000000000001},{"$f":"IF($C106=\"NA\",\"\",'Smoothed Prices'!E106+$E$7)","v":37.712753971610809},38.339709460021631,38.947994900607242,39.53816626694509,40.110762976328381,{"$f":"IF($C106=\"NA\",\"\",'Smoothed Prices'!J106+$J$7)","v":40.566762956309859},41.101661456922365,41.637679398115594,42.174819122665255,42.713082978250043,{"$f":"'Smoothed Prices'!N106","v":42.72254010086759},null,38.636698020482214,40.241330256992612,41.881320989897553,43.557560245779911,45.270959713661973,46.907348897751511,48.690212203556896,50.533637666965447,52.439558851782053,54.409968678015652,null,{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,138.02867953609558,139.93993952907894,142.16018138721643,144.3143068743496,146.80539249336186,148.06868479053099,150.02106431776664,151.97752980312191,154.35983798895484,155.90275287061266,null,141.4103147549649,146.88085543802302,152.86682161312606,158.98509489709667,165.69171255200283,171.21182347679303,177.71927454298267,184.44777748442391,191.92878539752229,198.5963856747571,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C107=\"NA\",\"\",'Unsmoothed Prices'!D105)","v":34.338999999999999},{"$f":"IF($C107=\"NA\",\"\",'Smoothed Prices'!E107+$E$7)","v":38.638605466877515},39.237990111719377,39.81952573826289,40.383743870725361,40.931160205115006,{"$f":"IF($C107=\"NA\",\"\",'Smoothed Prices'!J107+$J$7)","v":41.388877120083521},41.925496148900656,42.463238219036015,43.002105680800973,43.54210088942564,{"$f":"'Smoothed Prices'!N107","v":43.551558012043174},null,39.585232425086019,41.184164954426315,42.818490229484809,44.489098071041504,46.196899963552447,47.857959523387244,49.666150512403995,51.535578479523018,53.468194968192371,55.466011357106439,null,{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},null,141.4172960087717,143.21866390777572,145.34126894465956,147.40066512814758,149.80804635072093,151.06940148830483,153.02806094348739,154.99081949948146,157.38770679173157,158.92866824640359,null,144.88195067581483,150.32220208365604,156.28748933761955,162.38520795930151,169.08065386660198,174.68155226036342,181.28144937027457,188.10486145025902,195.69359358358409,202.4509414534385,null,null,50910.226563157812,51558.719006799256,52322.856820077439,53064.239446133128,53930.896686259533,54384.984535789743,55090.101939655462,55796.695019813327,56659.574445023369,57214.32056870529,null,null,52157.50224329334,54115.992750116173,56263.496161543037,58458.674865348541,60869.035391976715,62885.358813730832,65261.321773298849,67717.750122093246,70449.693690090266,72882.338923237854]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C108=\"NA\",\"\",'Unsmoothed Prices'!D106)","v":48.088000000000001},{"$f":"IF($C108=\"NA\",\"\",'Smoothed Prices'!E108+$E$7)","v":51.365518143607126},51.585909267004354,51.799737384111445,52.007197934068138,52.208480536050637,{"$f":"IF($C108=\"NA\",\"\",'Smoothed Prices'!J108+$J$7)","v":52.689798732394607},53.250068435569418,53.811510676414763,54.374127908828449,54.937922591843801,{"$f":"'Smoothed Prices'!N108","v":54.947379714461334},null,52.623948245044637,54.144531626808181,55.700978551338558,57.294176010414198,58.925032676488961,60.925215432016849,63.081565077343811,65.308427898531107,67.608002590270303,69.982554267496624,null,{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,187.99779640560209,188.28856882456589,189.06904145200679,189.8262724593487,191.08303876194532,192.31776537324032,194.36274978982837,196.4120139689139,199.00930814631209,200.52341746022987,null,192.60365057686337,197.62754043784986,203.30857171238574,209.12374243801185,215.66561959594961,222.37703632686149,230.24771253230492,238.37576182963855,247.44528948038931,255.43632307636267,null,null,6767.9206706016748,7154.9656153335036,7562.7616580802714,7972.7034432926457,8407.653705525594,8461.9816764225743,8551.9609907524482,8642.1286146322109,8756.4095584377319,8823.0303682501144,null,null,6933.7314207670815,7509.8465366382943,8132.3428684954297,8783.1971823964977,9489.2872622217819,9784.5895983819046,10130.899351421416,10488.533520504096,10887.592737137129,11239.198215359957]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C109=\"NA\",\"\",'Unsmoothed Prices'!D107)","v":48.088000000000001},{"$f":"IF($C109=\"NA\",\"\",'Smoothed Prices'!E109+$E$7)","v":51.365518143607126},51.585909267004354,51.799737384111445,52.007197934068138,52.208480536050637,{"$f":"IF($C109=\"NA\",\"\",'Smoothed Prices'!J109+$J$7)","v":52.689798732394607},53.250068435569418,53.811510676414763,54.374127908828449,54.937922591843801,{"$f":"'Smoothed Prices'!N109","v":54.947379714461334},null,52.623948245044637,54.144531626808181,55.700978551338558,57.294176010414198,58.925032676488961,60.925215432016849,63.081565077343811,65.308427898531107,67.608002590270303,69.982554267496624,null,{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,187.99779640560209,188.28856882456589,189.06904145200679,189.8262724593487,191.08303876194532,192.31776537324032,194.36274978982837,196.4120139689139,199.00930814631209,200.52341746022987,null,192.60365057686337,197.62754043784986,203.30857171238574,209.12374243801185,215.66561959594961,222.37703632686149,230.24771253230492,238.37576182963855,247.44528948038931,255.43632307636267,null,null,6767.9206706016748,7154.9656153335036,7562.7616580802714,7972.7034432926457,8407.653705525594,8461.9816764225743,8551.9609907524482,8642.1286146322109,8756.4095584377319,8823.0303682501144,null,null,6933.7314207670815,7509.8465366382943,8132.3428684954297,8783.1971823964977,9489.2872622217819,9784.5895983819046,10130.899351421416,10488.533520504096,10887.592737137129,11239.198215359957]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C110=\"NA\",\"\",'Unsmoothed Prices'!D108)","v":48.088000000000001},{"$f":"IF($C110=\"NA\",\"\",'Smoothed Prices'!E110+$E$7)","v":51.365518143607126},51.585909267004354,51.799737384111445,52.007197934068138,52.208480536050637,{"$f":"IF($C110=\"NA\",\"\",'Smoothed Prices'!J110+$J$7)","v":52.689798732394607},53.250068435569418,53.811510676414763,54.374127908828449,54.937922591843801,{"$f":"'Smoothed Prices'!N110","v":54.947379714461334},null,52.623948245044637,54.144531626808181,55.700978551338558,57.294176010414198,58.925032676488961,60.925215432016849,63.081565077343811,65.308427898531107,67.608002590270303,69.982554267496624,null,{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,187.99779640560209,188.28856882456589,189.06904145200679,189.8262724593487,191.08303876194532,192.31776537324032,194.36274978982837,196.4120139689139,199.00930814631209,200.52341746022987,null,192.60365057686337,197.62754043784986,203.30857171238574,209.12374243801185,215.66561959594961,222.37703632686149,230.24771253230492,238.37576182963855,247.44528948038931,255.43632307636267,null,null,6767.9206706016748,7154.9656153335036,7562.7616580802714,7972.7034432926457,8407.653705525594,8461.9816764225743,8551.9609907524482,8642.1286146322109,8756.4095584377319,8823.0303682501144,null,null,6933.7314207670815,7509.8465366382943,8132.3428684954297,8783.1971823964977,9489.2872622217819,9784.5895983819046,10130.899351421416,10488.533520504096,10887.592737137129,11239.198215359957]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C111=\"NA\",\"\",'Unsmoothed Prices'!D109)","v":34.338999999999999},{"$f":"IF($C111=\"NA\",\"\",'Smoothed Prices'!E111+$E$7)","v":38.861458124381528},39.454206461143336,40.029303401593566,40.587274584983184,41.128629997601934,{"$f":"IF($C111=\"NA\",\"\",'Smoothed Prices'!J111+$J$7)","v":41.586760179197526},42.123793339529996,42.661950407878997,43.201233736369737,43.741645682049956,{"$f":"'Smoothed Prices'!N111","v":43.751102804667489},null,39.813544863830913,41.411105472408167,43.044067070523312,44.713319429419556,46.419773984313828,48.086771708988842,49.901059076896729,51.776745852348682,53.715787906496814,55.720201061045131,null,{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},null,142.23293673523639,144.00785358317319,146.10695741581651,148.14355223518862,150.53078579122308,151.79167465407099,153.75184568928449,155.71611898875832,158.11651547511323,159.65700673948234,null,145.71757420162115,151.1505349742898,157.11084480741007,163.20361591738137,169.89637278258863,175.51671673780925,182.13886563067305,188.98512236107268,196.59978373777835,203.37873387281473,null,null,2986.8916714399643,3024.1649252466368,3068.2461057321466,3111.0145969389609,3161.1465016156849,3187.6251677354908,3228.7887594749745,3270.038498763925,3320.4468249773777,3352.797141529129,null,null,3060.069058234044,3174.1612344600858,3299.3277409556117,3427.2759342650088,3567.8238284343611,3685.8510514939944,3824.9161782441342,3968.6875695825265,4128.5954584933452,4270.9534113291093]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C112=\"NA\",\"\",'Unsmoothed Prices'!D110)","v":48.088000000000001},{"$f":"IF($C112=\"NA\",\"\",'Smoothed Prices'!E112+$E$7)","v":51.589383767736166},51.803108418016613,52.01046858227545,52.211653787936235,52.406847918503424,{"$f":"IF($C112=\"NA\",\"\",'Smoothed Prices'!J112+$J$7)","v":52.888581259959139},53.449266977065264,54.011126102479771,54.574161091922534,55.13837440625278,{"$f":"'Smoothed Prices'!N112","v":55.147831528870313},null,52.853298467602016,54.372503692599047,55.927580741654516,57.51941655678489,59.148919760981087,61.155067673007551,63.317541408038785,65.550691486687811,67.8567209510216,70.23789937918049,null,{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,188.81714458991436,189.08134572576063,189.8382103253054,190.57253632596726,191.80906338172252,193.04332159885087,195.08982446628823,197.14061027405117,199.74142959643646,201.25506658282265,null,193.44307239142339,198.45963847798652,204.13566970703897,209.94587043226485,216.48504632519078,223.21599700647755,231.10902613934155,239.2600239264105,248.35559868073906,256.36833273400879,null,null,6797.4172052369167,7185.0911375789037,7593.5284130122163,8004.0465256906255,8439.5987887957908,8493.9061503494377,8583.9522765166821,8674.186852058252,8788.6229022432035,8855.2229296441965,null,null,6963.9506060912418,7541.466262163488,8165.4267882815584,8817.7265581551237,9525.342038308394,9821.5038682850118,10168.797150131028,10527.441052762062,10927.646341952519,11280.206640296386]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C113=\"NA\",\"\",'Unsmoothed Prices'!D111)","v":48.088000000000001},{"$f":"IF($C113=\"NA\",\"\",'Smoothed Prices'!E113+$E$7)","v":51.589383767736166},51.803108418016613,52.01046858227545,52.211653787936235,52.406847918503424,{"$f":"IF($C113=\"NA\",\"\",'Smoothed Prices'!J113+$J$7)","v":52.888581259959139},53.449266977065264,54.011126102479771,54.574161091922534,55.13837440625278,{"$f":"'Smoothed Prices'!N113","v":55.147831528870313},null,52.853298467602016,54.372503692599047,55.927580741654516,57.51941655678489,59.148919760981087,61.155067673007551,63.317541408038785,65.550691486687811,67.8567209510216,70.23789937918049,null,{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,188.81714458991436,189.08134572576063,189.8382103253054,190.57253632596726,191.80906338172252,193.04332159885087,195.08982446628823,197.14061027405117,199.74142959643646,201.25506658282265,null,193.44307239142339,198.45963847798652,204.13566970703897,209.94587043226485,216.48504632519078,223.21599700647755,231.10902613934155,239.2600239264105,248.35559868073906,256.36833273400879,null,null,6797.4172052369167,7185.0911375789037,7593.5284130122163,8004.0465256906255,8439.5987887957908,8493.9061503494377,8583.9522765166821,8674.186852058252,8788.6229022432035,8855.2229296441965,null,null,6963.9506060912418,7541.466262163488,8165.4267882815584,8817.7265581551237,9525.342038308394,9821.5038682850118,10168.797150131028,10527.441052762062,10927.646341952519,11280.206640296386]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C114=\"NA\",\"\",'Unsmoothed Prices'!D112)","v":48.088000000000001},{"$f":"IF($C114=\"NA\",\"\",'Smoothed Prices'!E114+$E$7)","v":51.589383767736166},51.803108418016613,52.01046858227545,52.211653787936235,52.406847918503424,{"$f":"IF($C114=\"NA\",\"\",'Smoothed Prices'!J114+$J$7)","v":52.888581259959139},53.449266977065264,54.011126102479771,54.574161091922534,55.13837440625278,{"$f":"'Smoothed Prices'!N114","v":55.147831528870313},null,52.853298467602016,54.372503692599047,55.927580741654516,57.51941655678489,59.148919760981087,61.155067673007551,63.317541408038785,65.550691486687811,67.8567209510216,70.23789937918049,null,{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,188.81714458991436,189.08134572576063,189.8382103253054,190.57253632596726,191.80906338172252,193.04332159885087,195.08982446628823,197.14061027405117,199.74142959643646,201.25506658282265,null,193.44307239142339,198.45963847798652,204.13566970703897,209.94587043226485,216.48504632519078,223.21599700647755,231.10902613934155,239.2600239264105,248.35559868073906,256.36833273400879,null,null,6797.4172052369167,7185.0911375789037,7593.5284130122163,8004.0465256906255,8439.5987887957908,8493.9061503494377,8583.9522765166821,8674.186852058252,8788.6229022432035,8855.2229296441965,null,null,6963.9506060912418,7541.466262163488,8165.4267882815584,8817.7265581551237,9525.342038308394,9821.5038682850118,10168.797150131028,10527.441052762062,10927.646341952519,11280.206640296386]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",{"$f":"IF($C115=\"NA\",\"\",'Unsmoothed Prices'!D113)","v":34.338999999999999},{"$f":"IF($C115=\"NA\",\"\",'Smoothed Prices'!E115+$E$7)","v":38.861458124381528},39.454206461143336,40.029303401593566,40.587274584983184,41.128629997601934,{"$f":"IF($C115=\"NA\",\"\",'Smoothed Prices'!J115+$J$7)","v":41.586760179197526},42.123793339529996,42.661950407878997,43.201233736369737,43.741645682049956,{"$f":"'Smoothed Prices'!N115","v":43.751102804667489},null,39.813544863830913,41.411105472408167,43.044067070523312,44.713319429419556,46.419773984313828,48.086771708988842,49.901059076896729,51.776745852348682,53.715787906496814,55.720201061045131,null,{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,142.23293673523639,144.00785358317319,146.10695741581651,148.14355223518862,150.53078579122308,151.79167465407099,153.75184568928449,155.71611898875832,158.11651547511323,159.65700673948234,null,145.71757420162115,151.1505349742898,157.11084480741007,163.20361591738137,169.89637278258863,175.51671673780925,182.13886563067305,188.98512236107268,196.59978373777835,203.37873387281473,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C116=\"NA\",\"\",'Unsmoothed Prices'!D114)","v":34.338999999999999},{"$f":"IF($C116=\"NA\",\"\",'Smoothed Prices'!E116+$E$7)","v":38.861458124381528},39.454206461143336,40.029303401593566,40.587274584983184,41.128629997601934,{"$f":"IF($C116=\"NA\",\"\",'Smoothed Prices'!J116+$J$7)","v":41.586760179197526},42.123793339529996,42.661950407878997,43.201233736369737,43.741645682049956,{"$f":"'Smoothed Prices'!N116","v":43.751102804667489},null,39.813544863830913,41.411105472408167,43.044067070523312,44.713319429419556,46.419773984313828,48.086771708988842,49.901059076896729,51.776745852348682,53.715787906496814,55.720201061045131,null,{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,142.23293673523639,144.00785358317319,146.10695741581651,148.14355223518862,150.53078579122308,151.79167465407099,153.75184568928449,155.71611898875832,158.11651547511323,159.65700673948234,null,145.71757420162115,151.1505349742898,157.11084480741007,163.20361591738137,169.89637278258863,175.51671673780925,182.13886563067305,188.98512236107268,196.59978373777835,203.37873387281473,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C117=\"NA\",\"\",'Unsmoothed Prices'!D115)","v":45.676000000000002},{"$f":"IF($C117=\"NA\",\"\",'Smoothed Prices'!E117+$E$7)","v":47.807979356542937},48.134310088927236,48.450923049487109,48.758107622824916,49.056144575986494,{"$f":"IF($C117=\"NA\",\"\",'Smoothed Prices'!J117+$J$7)","v":49.530865534174573},50.084524192431829,50.639341552703037,51.195320039930607,51.752462084131878,{"$f":"'Smoothed Prices'!N117","v":51.761919206749411},null,48.97925149562608,50.521735721570586,52.099951888941995,53.714787780306196,55.367152854152685,57.27254090550403,59.331570175077921,61.458519655968516,63.655518956973772,65.924762266438805,null,{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},null,174.97720444494718,175.6902318245844,176.84586913062793,177.96709282331096,179.54548914811056,180.78765919973722,182.80851330237616,184.83359666736607,187.37487134614602,188.89648660708136,null,179.26406047399144,184.40433538373264,190.16482439463826,196.05897539811761,202.64377944619883,209.0447743050897,216.56023113903441,224.32359674428508,232.97919938252403,240.62538227250164,null,null,3149.5896800090491,3338.1144046671038,3536.9173826125589,3737.3089492895301,3950.0007612584322,3977.328502394219,4021.7872926522755,4066.3391266820536,4122.2471696152124,4155.7227053557899,null,null,3226.7530885318456,3503.6823722909203,3803.2964878927651,4117.2384833604701,4458.1631478163745,4598.9850347119736,4764.3250850587574,4935.1191283742719,5125.5423864155291,5293.7584099950363]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C118=\"NA\",\"\",'Unsmoothed Prices'!D116)","v":48.462000000000003},{"$f":"IF($C118=\"NA\",\"\",'Smoothed Prices'!E118+$E$7)","v":50.165152692960476},50.421289384879827,50.66979860662574,50.910907495906642,51.144836426518758,{"$f":"IF($C118=\"NA\",\"\",'Smoothed Prices'!J118+$J$7)","v":51.623928618530513},52.181967658770439,52.741174568328674,53.301551791333033,53.863101777026436,{"$f":"'Smoothed Prices'!N118","v":53.87255889964397},null,51.394174427259628,52.922147473133208,54.485939657562966,56.086438239150553,57.724552155569704,59.692749795935519,61.816262127689754,64.009412731265556,66.274376990766797,68.61339608946318,null,{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},null,183.60445885623531,184.03770625481138,184.94476491418393,185.82481236005927,187.19010132105865,188.42733945763638,190.4641819545121,192.50528717439968,195.08367955627892,196.6003214861465,null,188.10267840377023,193.1658382769362,198.87367975010483,204.71549957289955,211.27186088938512,217.87853675516465,225.62935676606762,233.63435646911927,242.56421978620648,250.43889572654061,null,null,2754.0668828435296,2760.5655938221707,2774.1714737127591,2973.1969977609483,2995.0416211369384,3014.8374313221821,3047.4269112721936,3080.0845947903949,3121.3388729004628,3145.605143778344,null,null,2821.5401760565533,2897.4875741540432,2983.1051962515726,3275.4479931663927,3380.349774230162,3486.0565880826343,3610.0697082570819,3738.1497035059083,3881.0275165793037,4007.0223316246497]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C119=\"NA\",\"\",'Unsmoothed Prices'!D117)","v":49.326999999999998},{"$f":"IF($C119=\"NA\",\"\",'Smoothed Prices'!E119+$E$7)","v":51.083913421852039},51.312690425459522,51.534654700448122,51.750009122415051,51.958950525544417,{"$f":"IF($C119=\"NA\",\"\",'Smoothed Prices'!J119+$J$7)","v":52.439746503150538},52.999492894683236,53.560410728694983,54.122502456791544,54.685770535709423,{"$f":"'Smoothed Prices'!N119","v":54.695227658326964},null,52.335444345176079,53.857761335903838,55.415931452208071,57.010841748463726,58.64340095934503,60.636080033847556,62.784726073121163,65.003680036505926,67.295135150049219,69.661350914337703,null,{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":91},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":93},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":95},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":97},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},null,186.96712312397847,187.29132005292726,188.10148965663564,188.88753329681495,190.16975892349257,191.40507473649944,193.44814906559384,195.49549915973668,198.08835899185706,199.6030624553394,null,191.54772630334446,196.58082887604903,202.26814980055943,208.08957238189262,214.63484751120282,221.32169212354358,229.16425016689223,237.26343213324665,246.30019464918016,254.26393083733262,null,null,17014.00820428204,17418.092764922236,17869.641517380387,18322.090729791049,18826.806133425765,18949.102398913445,19151.36675749379,19354.054416813931,19610.74754019385,19760.7031830786,null,null,17430.843093604344,18282.017085472558,19215.474231053147,20184.688521043583,21248.84990360908,21910.847520230815,22687.26076652233,23489.07978119142,24383.719270268837,25172.12915289593]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Not Offered",{"$f":"IF($C120=\"NA\",\"\",'Unsmoothed Prices'!D118)","v":54.732999999999997},{"$f":"IF($C120=\"NA\",\"\",'Smoothed Prices'!E120+$E$7)","v":55.685820799310065},55.777558041064395,55.866563448226692,55.952918371839296,56.0367017403996,{"$f":"IF($C120=\"NA\",\"\",'Smoothed Prices'!J120+$J$7)","v":56.526031673854867},57.09432988117927,57.663817428302721,58.234496804286671,58.806370503401695,{"$f":"'Smoothed Prices'!N120","v":58.815827626019228},null,57.050096205258221,58.544083032229111,60.074093219653271,61.641012798970742,63.245749488067609,65.361051666520609,67.63558792989619,69.983786285356118,72.407929326036168,74.910368300671877,null,{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},null,203.81010412547482,203.58808684988503,203.91295658602743,204.22815205721344,205.09432836986252,206.32001560957025,208.39430406630433,210.47293361330492,213.13825830368921,214.64325233741619,null,208.80335211124509,213.68590306763625,219.27044025173444,224.9896967162432,231.47944312632745,238.56783858280022,246.86989594412108,255.44081994154982,265.01302133329239,273.42284429745234,null,null,3668.581874258547,3868.1736501478154,4078.2591317205488,4288.7911932014822,4512.0752241369755,4539.0403434105456,4584.674689458695,4630.404539492708,4689.0416826811625,4722.151551423156,null,null,3758.4603380024118,4060.0321582850888,4385.4088050346891,4724.7836310411076,5092.5477487792041,5248.4924488216047,5431.1377107706639,5619.6980387140957,5830.2864693324327,6015.3025745439518]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C121=\"NA\",\"\",'Unsmoothed Prices'!D119)","v":34.676000000000002},{"$f":"IF($C121=\"NA\",\"\",'Smoothed Prices'!E121+$E$7)","v":39.931150880400835},40.492044938378378,41.036236185580847,41.564222013420796,42.076485001539233,{"$f":"IF($C121=\"NA\",\"\",'Smoothed Prices'!J121+$J$7)","v":42.536598862944786},43.075619854550872,43.615768914325358,44.157048403099843,44.699460686646709,{"$f":"'Smoothed Prices'!N121","v":44.70891780926425},null,40.909444569806432,42.500419958721075,44.126835907508166,45.789581949634275,47.489569283968493,49.185070199876527,51.028620186461872,52.934349241911939,54.904234010358195,56.940311639950899,null,{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,146.14801222226706,147.79596402508108,149.78226207737009,151.7094103489859,153.9999351056336,155.25858584974847,157.22601246911069,159.19755653728757,161.61479715534543,163.15303150626048,null,149.72856712549154,155.12653284933194,161.06295106240481,167.13197411616511,173.81182357932471,179.52550622954931,186.25446368058584,193.21037473297855,200.94949647791097,207.83213748582079,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C122=\"NA\",\"\",'Unsmoothed Prices'!D120)","v":54.883000000000003},{"$f":"IF($C122=\"NA\",\"\",'Smoothed Prices'!E122+$E$7)","v":55.974516287440267},56.057656493727258,56.138320875723259,56.216583160764223,56.292514880666772,{"$f":"IF($C122=\"NA\",\"\",'Smoothed Prices'!J122+$J$7)","v":56.782380182252574},57.351214878130932,57.921240036576599,58.492458149000761,59.064871712028655,{"$f":"'Smoothed Prices'!N122","v":59.074328834646202},null,57.345864591814106,58.838074157796513,60.366317763725888,61.931481376869606,63.534472651326688,65.657467452413599,67.939901297534519,70.296207654698463,72.728674723385126,75.239659508047012,null,{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,204.86672961203138,204.6104462021045,204.90487119638991,205.19052853678943,206.03060446324037,207.2556876652219,209.3319343051779,211.41252613350457,214.08239682534281,215.58678174890457,null,209.88586440603962,214.75897067595727,220.33705983759947,226.04990702557407,232.53616990385567,239.64975620130966,247.980639736001,256.58115793964936,266.18694948758957,274.62475720437158,null,null,7375.2022660331295,7775.1969556799713,8196.1948478555969,8618.0021985451567,9065.3465963825765,9119.2502572697631,9210.6051094278282,9302.1511498742002,9419.6254603150846,9485.8183969518013,null,null,7555.8911186174264,8160.8408856863762,8813.4823935039785,9494.0960950741119,10231.59147576965,10544.589272857625,10911.148148384043,11289.570949344572,11712.225777453941,12083.489316992349]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C123=\"NA\",\"\",'Unsmoothed Prices'!D121)","v":54.732999999999997},{"$f":"IF($C123=\"NA\",\"\",'Smoothed Prices'!E123+$E$7)","v":55.685820799310065},55.777558041064395,55.866563448226692,55.952918371839296,56.0367017403996,{"$f":"IF($C123=\"NA\",\"\",'Smoothed Prices'!J123+$J$7)","v":56.526031673854867},57.09432988117927,57.663817428302721,58.234496804286671,58.806370503401695,{"$f":"'Smoothed Prices'!N123","v":58.815827626019228},null,57.050096205258221,58.544083032229111,60.074093219653271,61.641012798970742,63.245749488067609,65.361051666520609,67.63558792989619,69.983786285356118,72.407929326036168,74.910368300671877,null,{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,203.81010412547482,203.58808684988503,203.91295658602743,204.22815205721344,205.09432836986252,206.32001560957025,208.39430406630433,210.47293361330492,213.13825830368921,214.64325233741619,null,208.80335211124509,213.68590306763625,219.27044025173444,224.9896967162432,231.47944312632745,238.56783858280022,246.86989594412108,255.44081994154982,265.01302133329239,273.42284429745234,null,null,7337.1637485170941,7736.3473002956307,8156.5182634410976,8577.5823864029644,9024.150448273951,9078.0806868210911,9169.3493789173899,9260.8090789854159,9378.0833653623249,9444.303102846312,null,null,7516.9206760048237,8120.0643165701777,8770.8176100693781,9449.5672620822152,10185.095497558408,10496.984897643209,10862.275421541328,11239.396077428191,11660.572938664865,12030.605149087904]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C124=\"NA\",\"\",'Unsmoothed Prices'!D122)","v":45.386000000000003},{"$f":"IF($C124=\"NA\",\"\",'Smoothed Prices'!E124+$E$7)","v":47.474713336911925},47.810968366379583,48.137210089324405,48.453736691048427,48.760837477221941,{"$f":"IF($C124=\"NA\",\"\",'Smoothed Prices'!J124+$J$7)","v":49.234940413954071},49.7879797573543,50.342176506660564,50.897533084102761,51.454051916980049,{"$f":"'Smoothed Prices'!N124","v":51.463509039597582},null,48.637820621321211,50.182356492406818,51.762611976661674,53.379474930731725,55.033854886741338,56.930362682490717,58.980275094541049,61.097864812061026,63.28525497196393,65.544633118275925,null,{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,173.75745081309765,174.51003453728546,175.7008168260341,176.85613892232675,178.4646651666323,179.70753251093237,181.7261261143432,183.74894424931105,186.28497108781613,187.80728949697718,null,178.01442347403565,183.1656011972849,188.9335337148151,194.83508349717079,201.42390888547328,207.79582379109112,215.27800409507483,223.00720656402274,231.62403319738797,239.23791088170714,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C125=\"NA\",\"\",'Unsmoothed Prices'!D123)","v":45.865000000000002},{"$f":"IF($C125=\"NA\",\"\",'Smoothed Prices'!E125+$E$7)","v":47.903198219294659},48.226693438226576,48.540555323819312,48.845070746189627,49.140518032776363,{"$f":"IF($C125=\"NA\",\"\",'Smoothed Prices'!J125+$J$7)","v":49.615415568523289},50.16925117388255,50.724245851572313,51.280402027309989,51.837722131889542,{"$f":"'Smoothed Prices'!N125","v":51.847179254507076},null,49.076803173998904,50.618701215617385,52.19633472102209,53.810591451613192,55.46238084484164,57.370306112079255,59.431940198088455,61.561563897084937,63.761308666976582,66.033370594485348,null,{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":386},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":356},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},null,175.32570548261847,176.027431049527,177.17302693194048,178.28450822359213,179.85429599996149,181.09626682511001,183.11776678467129,185.14349735823893,187.68627141995458,189.20768578139683,null,179.62109961683601,184.75825943700346,190.51662173173062,196.40865879838813,202.99231389212039,209.40161730908926,216.92658172302288,224.69970822436005,233.36638972113428,241.02180266987151,null,null,67675.722316290732,62665.765453631611,53329.081106514088,44214.558039450851,41546.342375991102,41833.23763660041,42300.204127259065,42768.147889753192,43355.528698009504,43706.975415502668,null,null,69333.744452098705,65773.940359573229,57345.50314125092,48709.347382000255,46891.22450907981,48371.773598399617,50110.040378018282,51905.632599827171,53907.636025582018,55676.036416740317]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C126=\"NA\",\"\",'Unsmoothed Prices'!D124)","v":""},{"$f":"IF($C126=\"NA\",\"\",'Smoothed Prices'!E126+$E$7)","v":""},"","","","",{"$f":"IF($C126=\"NA\",\"\",'Smoothed Prices'!J126+$J$7)","v":""},"","","","",{"$f":"'Smoothed Prices'!N126","v":""},null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C127=\"NA\",\"\",'Unsmoothed Prices'!D125)","v":48.033000000000001},{"$f":"IF($C127=\"NA\",\"\",'Smoothed Prices'!E127+$E$7)","v":49.405427724196763},49.684188193661754,49.954647481634765,50.217052788209472,50.471643952131473,{"$f":"IF($C127=\"NA\",\"\",'Smoothed Prices'!J127+$J$7)","v":50.949327280641832},51.505954508897659,52.063746651818477,52.62270614734858,53.182835438534418,{"$f":"'Smoothed Prices'!N127","v":53.192292561151945},null,50.615836567902015,52.148486616376879,53.716927699477125,55.322047244679865,56.964754357519517,58.91270825411187,61.015437476009964,63.187251232996203,65.430310155637969,67.746840280581239,null,{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":23},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},null,180.82386547056015,181.34728690686541,182.3344633079669,183.29224267696455,184.72621686480116,185.96504457434267,187.99673395747647,190.03267527913744,192.59910449929578,194.11734935065061,null,185.25396183852138,190.34197614977563,196.06678610309152,201.92547244308153,208.49100094852145,215.03138512750832,222.70634678743639,230.63346700043613,239.47493516963496,247.27596702412154,null,null,5243.8920986462444,4896.3767464853663,4193.6926560832389,3665.8448535392909,3140.3456867016198,3161.4057577638255,3195.9444772770998,3230.5554797453365,3274.1847764880281,3299.9949389610606,null,null,{"$f":"IFERROR(AX127*AB127,0)","v":5372.3648933171198},5139.233356043942,4509.5360803711046,4038.5094488616305,3544.3470161248647,3655.5335471676412,3786.0078953864186,3920.7689390074142,4071.0738978837944,4203.6914394100659]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C128=\"NA\",\"\",'Unsmoothed Prices'!D126)","v":33.518999999999998},{"$f":"IF($C128=\"NA\",\"\",'Smoothed Prices'!E128+$E$7)","v":38.242535516495366},38.853714690697693,39.446693618434267,40.022014283112576,40.580202528467773,{"$f":"IF($C128=\"NA\",\"\",'Smoothed Prices'!J128+$J$7)","v":41.037184955930897},41.573067960100317,42.110072465228704,42.648200818403751,43.187455371625141,{"$f":"'Smoothed Prices'!N128","v":43.196912494242682},null,39.179458954407586,40.780829761104023,42.417578662002725,44.090595565924126,45.800792044835624,47.45129786624986,49.24865392732827,51.106958285091935,53.028154791478556,55.014246928742658,null,{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,139.96767999037303,141.81605862104658,143.98043170728508,146.08035213336089,148.52354125419205,149.78572508914777,151.74169805436614,153.70176449808477,156.09241499535773,157.63421210643176,null,143.39681977313177,148.85002862802969,154.82416211630994,160.93067381562307,167.6308988840984,173.19723721181199,179.75758683474817,186.54039774058558,194.08304653681154,200.80200128991069,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",{"$f":"IF($C129=\"NA\",\"\",'Unsmoothed Prices'!D127)","v":50.566000000000003},{"$f":"IF($C129=\"NA\",\"\",'Smoothed Prices'!E129+$E$7)","v":54.178526461282885},54.315149277687773,54.447703616244645,54.576310631768152,54.701087871215265,{"$f":"IF($C129=\"NA\",\"\",'Smoothed Prices'!J129+$J$7)","v":55.187622619483754},55.753119791831693,56.319800441946512,56.887667046621537,57.456722087833555,{"$f":"'Smoothed Prices'!N129","v":57.466179210451095},null,55.505873892292747,57.009139892424592,58.548373494811017,60.124461065940949,61.738310656736083,63.813449247542529,66.046751820963507,68.35261787278975,70.733300725140609,73.191121575850133,null,{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},null,198.29340684829535,198.25029486356038,198.73411819929296,199.20353380595373,200.20598160864785,201.43482256111568,203.4988872401857,205.56727161310479,208.20886139063481,209.71703562059247,null,203.15149844579145,208.08336060734976,213.70156325606021,219.45428289068448,225.96221700365408,232.91908975353024,241.0706441465168,249.48705523568259,258.8838806540146,267.14759375185298,null,null,7931.7362739318141,7930.0117945424154,7949.3647279717188,7968.141352238149,8008.2392643459134,8057.392902444627,8139.9554896074278,8222.6908645241911,8328.3544556253928,8388.6814248236988,null,null,8126.0599378316583,{"$f":"IFERROR(AY129*AC129,0)","v":8323.3344242939911},8548.0625302424087,8778.17131562738,9038.4886801461635,9316.7635901412104,9642.8257658606726,9979.482209427304,10355.355226160584,10685.90375007412]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C130=\"NA\",\"\",'Unsmoothed Prices'!D128)","v":33.520000000000003},{"$f":"IF($C130=\"NA\",\"\",'Smoothed Prices'!E130+$E$7)","v":38.230379916995147},38.841921071638204,39.435251200434415,40.010912607789422,40.56943144887758,{"$f":"IF($C130=\"NA\",\"\",'Smoothed Prices'!J130+$J$7)","v":41.026391334524668},41.562251749702341,42.099233618564533,42.637339288099987,43.17657111020926,{"$f":"'Smoothed Prices'!N130","v":43.1860282328268},null,39.167005548657869,40.768451187395918,42.405274470673355,44.078365310012593,45.788635280066828,47.438817201580669,49.23584073290138,51.093803701119619,53.014649722116481,55.000382035800534,null,{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3200},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,139.92319049620224,141.77301191147944,143.93866688158562,146.03983101843139,148.48411910289195,149.74632837101504,151.70221888641353,153.66220270776054,156.05266179444595,157.59448455226379,null,143.3512403080878,148.8048468339951,154.77925181795774,160.88603338154596,167.58640512504459,173.15168278576945,179.71081867509005,186.49238350908661,194.03361798294631,200.75139443067192,null,null,447754.20958784717,0,0,0,0,0,0,0,0,0,null,null,458723.96898588096,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$f":"IF($C131=\"NA\",\"\",'Unsmoothed Prices'!D129)","v":{"$error":"#N/A"}},{"$f":"IF($C131=\"NA\",\"\",'Smoothed Prices'!E131+$E$7)","v":36.886173205595902},37.537743363976389,38.16991047661709,38.783252344970599,39.378329564195042,{"$f":"IF($C131=\"NA\",\"\",'Smoothed Prices'!J131+$J$7)","v":39.832796700686977},40.366159149860785,40.900637824952504,41.436235062010176,41.972953201970732,{"$f":"'Smoothed Prices'!N131","v":41.982410324588265},null,37.789866429501146,{"$f":"IF($C131=\"NA\",\"\",F131*R$9)","v":39.399587244841747},41.044635979500185,42.725902843795836,44.444299709383401,46.058663700247386,47.818914982529286,49.639125956848396,51.521214135161898,53.467155957952102,null,{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":10871},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":12681},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":12761},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":12841},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},null,135.003393932481,137.0127632785138,139.32017323965238,141.55887105914269,144.12468620495386,145.38970795750748,147.33648089699187,149.28732806107664,151.65662032695727,153.20127918719317,null,138.31091113197419,{"$f":"IF($C131=\"NA\",\"\",(R131*AY$9)/100)","v":143.80849344367238},149.81292132517569,155.94954537985481,162.66613693634324,168.11412250590297,174.53903968623189,181.18280974249666,188.56764373469252,195.15511924652517,null,null,1467621.895440001,1737458.8511348334,1777864.730711204,1817757.4632704512,1855749.459574986,1872037.8796608665,1897104.5280296674,1922223.6361144227,1952730.6433299019,1972619.6708142993,null,null,1503577.9149156914,{"$f":"IFERROR(AY131*AC131,0)","v":1823635.5053592094},1911762.689030567,2002548.1122227157,2094489.1791923556,2164637.4413860068,2247364.6749999216,2332909.858244387,2427996.9807279008,2512817.3154182583]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C132=\"NA\",\"\",'Unsmoothed Prices'!D130)","v":{"$error":"#N/A"}},{"$f":"IF($C132=\"NA\",\"\",'Smoothed Prices'!E132+$E$7)","v":36.886173205595902},37.537743363976389,38.16991047661709,38.783252344970599,39.378329564195042,{"$f":"IF($C132=\"NA\",\"\",'Smoothed Prices'!J132+$J$7)","v":39.832796700686977},40.366159149860785,40.900637824952504,41.436235062010176,41.972953201970732,{"$f":"'Smoothed Prices'!N132","v":41.982410324588265},null,37.789866429501146,39.399587244841747,41.044635979500185,42.725902843795836,44.444299709383401,46.058663700247386,47.818914982529286,49.639125956848396,51.521214135161898,53.467155957952102,null,{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,135.003393932481,137.0127632785138,139.32017323965238,141.55887105914269,144.12468620495386,145.38970795750748,147.33648089699187,149.28732806107664,151.65662032695727,153.20127918719317,null,138.31091113197419,143.80849344367238,149.81292132517569,155.94954537985481,162.66613693634324,168.11412250590297,174.53903968623189,181.18280974249666,188.56764373469252,195.15511924652517,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C133=\"NA\",\"\",'Unsmoothed Prices'!D131)","v":{"$error":"#N/A"}},{"$f":"IF($C133=\"NA\",\"\",'Smoothed Prices'!E133+$E$7)","v":48.498822594805404},48.804580772141534,49.101233805812221,49.389052837024195,49.668300932695985,{"$f":"IF($C133=\"NA\",\"\",'Smoothed Prices'!J133+$J$7)","v":50.144303017428015},50.699245483382811,51.255349338116311,51.812617012193805,52.371050941267285,{"$f":"'Smoothed Prices'!N133","v":52.380508063884825},null,{"$f":"IF($C133=\"NA\",\"\",E133*Q$9)","v":49.687020055735267},51.225251327314339,52.79924009616137,54.409873991278197,56.058062318512974,57.981858680868996,60.059786725005416,62.206138511728113,64.423057065717586,66.712750348648783,null,{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C133=\"NA\",\"\",(E133*AM$9)/100)","v":177.50569069698776},178.13671981831661,179.2195033912146,180.27004285513831,181.78598141366729,183.02670601361223,185.05224601434725,187.08202508412455,189.63417826462933,191.1543359356256,null,{"$f":"IF($C133=\"NA\",\"\",(Q133*AX$9)/100)","v":181.85449340399109},186.97216734469734,192.71722635098899,198.59604006816542,205.17250808575747,211.63378418517183,219.21822154626977,227.05240556780763,235.78838886052637,243.50153877256807,null,null,{"$f":"IFERROR(AM133*AB133,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX133*AB133,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB75:AB131)","v":32500},31724,32151,32714,33321,33321,33321,33321,33321,33321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ75:BJ133)","v":5162350.799190931},5112410.1084053107,5246113.5976443114,5402801.3558447147,5585867.2241879813,5627513.5470290761,5694020.6024695728,5760666.8444972038,5843418.1878670789,5894378.0540874526,null,null,{"$f":"SUM(BV75:BV133)","v":5288825.8718597041},5365981.8104789956,5641218.9662934886,5952042.4888781887,6304481.6729443958,6507094.0380826509,6745300.836956189,6991442.7328314912,7265621.4853462679,7508540.7780700698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D82=AB134","v":true},{"$f":"Volumes!E82=AC134","v":true},{"$f":"Volumes!F82=AD134","v":true},{"$f":"Volumes!G82=AE134","v":true},{"$f":"Volumes!H82=AF134","v":true},{"$f":"Volumes!I82=AG134","v":true},{"$f":"Volumes!J82=AH134","v":true},{"$f":"Volumes!K82=AI134","v":true},{"$f":"Volumes!L82=AJ134","v":true},{"$f":"Volumes!M82=AK134","v":true}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10","v":"Price (cents) per Light per day Nominal Smoothed"},{"$f":"SUM(Q71,Q134)","v":0},{"$f":"SUM(R71,R134)","v":0},{"$f":"SUM(S71,S134)","v":0},0,0,{"$f":"SUM(V71,V134)","v":0},{"$f":"SUM(W71,W134)","v":0},{"$f":"SUM(X71,X134)","v":0},0,0,null,{"$f":"SUM(AB71,AB134)","v":52072},52157,52584,53149,53771,53771,53771,53771,53771,53771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ134+BJ71","v":6157521.7418108936},6163817.6538527906,6314081.0965511678,6487000.9152170829,6689562.8163706567,6749938.8436378464,6833723.4212281816,6917683.3439654652,7021002.0445090421,7086130.6935047191,null,null,{"$f":"BV134+BV71","v":6308378.0164129864},6469538.3805976184,6789619.281704816,7146460.23974114,7550166.2469161144,7804954.4332143385,8095425.6282011559,8395657.6987951323,8729812.185813278,9026652.3088077325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D86=AB136","v":true},{"$f":"Volumes!E86=AC136","v":true},{"$f":"Volumes!F86=AD136","v":true},{"$f":"Volumes!G86=AE136","v":true},{"$f":"Volumes!H86=AF136","v":true},{"$f":"Volumes!I86=AG136","v":true},{"$f":"Volumes!J86=AH136","v":true},{"$f":"Volumes!K86=AI136","v":true},{"$f":"Volumes!L86=AJ136","v":true},{"$f":"Volumes!M86=AK136","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Vanilla WACC",{"$f":"'Master Data'!B45","v":5.5090486958922144E-2},null,null,null,null,{"$f":"Q138","v":5.5090486958922144E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Smoothed Prices'!BV136","v":7820574.2103008758}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E11","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unsmoothed Nominal Revenue",{"$f":"'Unsmoothed Prices'!Q137*10^6","v":8060610.3590970421},{"$f":"'Unsmoothed Prices'!R137*10^6","v":8119280.4092138587},{"$f":"'Unsmoothed Prices'!S137*10^6","v":7323368.3119846899},{"$f":"'Unsmoothed Prices'!T137*10^6","v":7573258.146023456},{"$f":"'Unsmoothed Prices'!U137*10^6","v":7863363.0417058682},{"$f":"'Unsmoothed Prices'!V137*10^6","v":8108940.0359632615},{"$f":"'Unsmoothed Prices'!W137*10^6","v":8101520.8012527516},{"$f":"'Unsmoothed Prices'!X137*10^6","v":8752718.7499114461},{"$f":"'Unsmoothed Prices'!Y137*10^6","v":8970766.7457198985},{"$f":"'Unsmoothed Prices'!Z137*10^6","v":8966742.1357037555},{"$f":"SUM(V141:Z141)-SUM('Smoothed Prices'!V141:Z141)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"NPV($Q$138,Q141:U141)","v":33293459.2535294},null,null,null,null,{"$f":"NPV($V$138,V141:Z141)","v":36511829.920994118},null,null,null,null,{"$f":"SUM(V142:Z142)-SUM('Smoothed Prices'!V142:Z142)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V143:Z143)-SUM('Smoothed Prices'!V143:Z143)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smoothed Nominal Revenue",{"$f":"BV136","v":6308378.0164129864},{"$f":"BW136","v":6469538.3805976184},{"$f":"BX136","v":6789619.281704816},7146460.23974114,7550166.2469161144,{"$f":"CA136","v":7804954.4332143385},{"$f":"CB136","v":8095425.6282011559},8395657.6987951323,8729812.185813278,9026652.3088077325,{"$f":"SUM(V144:Z144)-SUM('Smoothed Prices'!V144:Z144)","v":-831107.41542045027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($Q$138,Q144:U144)","v":29112391.313761782},null,null,null,null,{"$f":"NPV($V$138,V144:Z144)","v":35765625.333828524}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference in NPVs",{"$f":"Q145-Q142","v":-4181067.9397676177},null,null,null,null,{"$f":"V145-V142","v":-746204.5871655941}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X Factor 2019-20",{"$f":"'Smoothed Prices'!R149","v":2.9778904835074518E-2},null,null,null,null,{"$f":"'Smoothed Prices'!V148","v":-2.0928093450279994E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment ('A') - Contract Lighting",{"$f":"E6","v":-4},{"$f":"F6","v":0.65},0.65,0.65,0.65,-0.8,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment ('A') - Public Ligthing ",{"$f":"E7","v":-10},1.75,1.75,1.75,1.75,-1.8,0.45,0.45,0.45,0.45]

{"sheet":"Smoothed Prices","index":6,"n_rows":149,"n_cols":83,"rows_kept":149,"cut":false,"hidden":false,"merged":[[72,73,72,77],[72,78,72,82],[9,16,9,20],[9,27,9,31],[9,38,9,42],[9,49,9,53],[9,61,9,65],[9,73,9,77],[72,2,72,8],[72,27,72,31],[72,38,72,42],[72,49,72,53],[72,61,72,65],[7,9,7,13],[9,9,9,13],[7,5,7,8],[9,5,9,8],[9,78,9,82]]}
[null,"$2018-19 base data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS TAKES 18/19 SMOOTHED PRICES ADDS CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS TAKES 18/19 SMOOTHED PRICES  and multiplys by no.days in year/100 to convert $s into cents",null,null,null,null,null,null,null,null,null,null,"THIS TAKES nominal and multiplys by no days in year/100"]
[null,"Private Contract Lights"]
[]
[]
[]
[null,null,null,"Approved","Unsmoothed","X Factor (years 2-5)",null,null,null,"X Factor",null,null,null,null,null,"Days",{"$f":"'Master Data'!K28","v":366},{"$f":"'Master Data'!L28","v":365},{"$f":"'Master Data'!M28","v":365},{"$f":"'Master Data'!N28","v":365},{"$f":"'Master Data'!O28","v":366},365,365,365,366,365]
[null,null,null,"Prices",{"$f":"Q149","v":2.9778904835074518E-2},{"$f":"R149","v":2.9778904835074518E-2},{"$f":"S149","v":2.9778904835074518E-2},{"$f":"T149","v":2.9778904835074518E-2},2.9778904835074518E-2,{"$f":"V148","v":-2.0928093450279994E-3},{"$f":"J9","v":-2.0928093450279994E-3},{"$f":"K9","v":-2.0928093450279994E-3},{"$f":"L9","v":-2.0928093450279994E-3},{"$f":"M9","v":-2.0928093450279994E-3},null,"CPI",{"$f":"'Master Data'!K39","v":1.0244995114800401},{"$f":"'Master Data'!L39","v":1.049599249022841},{"$f":"'Master Data'!M39","v":1.0753139178737177},{"$f":"'Master Data'!N39","v":1.1016585835493118},{"$f":"'Master Data'!O39","v":1.128648680664063},{"$f":"'Master Data'!P39","v":1.1563000219729245},{"$f":"'Master Data'!Q39","v":1.1846288076356208},{"$f":"'Master Data'!R39","v":1.2136516347078761},{"$f":"'Master Data'!S39","v":1.2433855068651711},{"$f":"'Master Data'!T39","v":1.2738478443647299},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AM11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AN11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AO11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AP11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AQ11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},365,365,365,366,365,null,{"$f":"HLOOKUP(AX11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AY11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AZ11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BA11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BB11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},365,365,365,366,365]
[null,"Private Contract Lights",null,null,null,"Price (cents) per Light per day Real 2018/19 Smoothed",null,null,null,"Price (cents) per Light per day Real 2018/19 Smoothed",null,null,null,null,null,null,"Price (cents) per Light per day Nominal Smoothed",null,null,null,null,null,null,null,null,null,null,"Volumes",null,null,null,null,null,null,null,null,null,null,"Smooth Real 2018/19 Cost Dollars Per  Year",null,null,null,null,null,null,null,null,null,null,"Smooth Nominal Cost Dollars Per Year",null,null,null,null,null,null,null,null,null,null,null,"Revenue Real Real Dollars Per Year",null,null,null,null,null,null,null,null,null,null,null,"Revenue Nominal Dollars Per Year",null,null,null,null,"Revenue Nominal Dollars Per Year"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!J$34","v":"2018-19"},{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C12=\"NA\",\"\",'Unsmoothed Prices'!D10)","v":18.221},{"$f":"IF($C12=\"NA\",\"\",('Unsmoothed Prices'!E10*(1-E$9)))","v":22.709698766284717},{"$f":"IF($C12=\"NA\",\"\",E12*(1-F$9))","v":22.033428807890317},{"$f":"IF($C12=\"NA\",\"\",F12*(1-G$9))","v":21.377297428229763},20.740704922483427,20.123069444384431,{"$f":"IF($C12=\"NA\",\"\",I12*(1-J$9))","v":20.165183192168289},{"$f":"IF($C12=\"NA\",\"\",J12*(1-K$9))","v":20.207385075997063},{"$f":"IF($C12=\"NA\",\"\",K12*(1-L$9))","v":20.249675280322691},{"$f":"IF($C12=\"NA\",\"\",L12*(1-M$9))","v":20.292053989983135},{"$f":"IF($C12=\"NA\",\"\",M12*(1-N$9))","v":20.334521390203186},null,null,{"$f":"IF($C12=\"NA\",\"\",E12*Q$9)","v":23.266075291917563},23.126270330159908,22.987305451101495,22.849175606717331,22.711875779315807,{"$f":"IF($C12=\"NA\",\"\",J12*V$9)","v":23.317001768192242},{"$f":"IF($C12=\"NA\",\"\",K12*W$9)","v":23.93825048801224},{"$f":"IF($C12=\"NA\",\"\",L12*X$9)","v":24.576051506267302},{"$f":"IF($C12=\"NA\",\"\",M12*Y$9)","v":25.2308458356706},{"$f":"IF($C12=\"NA\",\"\",N12*Z$9)","v":25.903086239098819},null,{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C12=\"NA\",\"\",(E12*AM$9)/100)","v":83.117497484602069},80.422015148799659,78.027135613038638,75.703572967064517,73.650434166447013,{"$f":"IF($C12=\"NA\",\"\",(J12*AR$9)/100)","v":73.602918651414257},{"$f":"IF($C12=\"NA\",\"\",(K12*AS$9)/100)","v":73.75695552738928},{"$f":"IF($C12=\"NA\",\"\",(L12*AT$9)/100)","v":73.911314773177821},{"$f":"IF($C12=\"NA\",\"\",(M12*AU$9)/100)","v":74.268917603338281},{"$f":"IF($C12=\"NA\",\"\",(N12*AV$9)/100)","v":74.221003074241622},null,{"$f":"IF($C12=\"NA\",\"\",(Q12*AX$9)/100)","v":85.153835568418273},84.410886705083669,83.903664896520453,83.399490964518264,83.125465352295848,85.107056453901677,{"$f":"IF($C12=\"NA\",\"\",(W12*BD$9)/100)","v":87.374614281244689},{"$f":"IF($C12=\"NA\",\"\",(X12*BE$9)/100)","v":89.702587997875654},{"$f":"IF($C12=\"NA\",\"\",(Y12*BF$9)/100)","v":92.344895758554401},{"$f":"IF($C12=\"NA\",\"\",(Z12*BG$9)/100)","v":94.546264772710686},null,null,{"$f":"IFERROR(AM12*AB12,0)","v":0},0,0,0,0,0,{"$f":"IFERROR(AS12*AH12,0)","v":0},{"$f":"IFERROR(AT12*AI12,0)","v":0},{"$f":"IFERROR(AU12*AJ12,0)","v":0},{"$f":"IFERROR(AV12*AK12,0)","v":0},null,null,{"$f":"IFERROR(AX12*AB12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C13=\"NA\",\"\",'Unsmoothed Prices'!D11)","v":18.222000000000001},{"$f":"IF($C13=\"NA\",\"\",('Unsmoothed Prices'!E11*(1-E$9)))","v":22.709698766284717},{"$f":"IF($C13=\"NA\",\"\",E13*(1-F$9))","v":22.033428807890317},21.377297428229763,20.740704922483427,20.123069444384431,{"$f":"IF($C13=\"NA\",\"\",I13*(1-J$9))","v":20.165183192168289},20.207385075997063,20.249675280322691,20.292053989983135,20.334521390203186,null,null,23.266075291917563,23.126270330159908,22.987305451101495,22.849175606717331,22.711875779315807,23.317001768192242,23.93825048801224,24.576051506267302,25.2308458356706,25.903086239098819,null,{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},null,83.117497484602069,80.422015148799659,78.027135613038638,75.703572967064517,73.650434166447013,{"$f":"IF($C13=\"NA\",\"\",(J13*AR$9)/100)","v":73.602918651414257},{"$f":"IF($C13=\"NA\",\"\",(K13*AS$9)/100)","v":73.75695552738928},{"$f":"IF($C13=\"NA\",\"\",(L13*AT$9)/100)","v":73.911314773177821},{"$f":"IF($C13=\"NA\",\"\",(M13*AU$9)/100)","v":74.268917603338281},{"$f":"IF($C13=\"NA\",\"\",(N13*AV$9)/100)","v":74.221003074241622},null,85.153835568418273,84.410886705083669,83.903664896520453,83.399490964518264,83.125465352295848,{"$f":"IF($C13=\"NA\",\"\",(V13*BC$9)/100)","v":85.107056453901677},{"$f":"IF($C13=\"NA\",\"\",(W13*BD$9)/100)","v":87.374614281244689},{"$f":"IF($C13=\"NA\",\"\",(X13*BE$9)/100)","v":89.702587997875654},{"$f":"IF($C13=\"NA\",\"\",(Y13*BF$9)/100)","v":92.344895758554401},{"$f":"IF($C13=\"NA\",\"\",(Z13*BG$9)/100)","v":94.546264772710686},null,null,2327.289929568858,2251.8164241663903,2184.7597971650821,2119.7000430778066,2062.2121566605165,{"$f":"IFERROR(AR13*AG13,0)","v":2060.8817222395992},{"$f":"IFERROR(AS13*AH13,0)","v":2065.1947547668997},{"$f":"IFERROR(AT13*AI13,0)","v":2069.5168136489792},{"$f":"IFERROR(AU13*AJ13,0)","v":2079.5296928934717},{"$f":"IFERROR(AV13*AK13,0)","v":2078.1880860787655},null,null,2384.3073959157118,2363.504827742343,2349.3026171025726,2335.1857470065115,2327.5130298642839,2382.9975807092469,2446.4891998748512,2511.6724639405184,2585.657081239523,2647.2954136358994]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Old light no volumes",{"$f":"IF($C14=\"NA\",\"\",'Unsmoothed Prices'!D12)","v":18.222000000000001},{"$f":"IF($C14=\"NA\",\"\",('Unsmoothed Prices'!E12*(1-E$9)))","v":22.709698766284717},22.033428807890317,21.377297428229763,20.740704922483427,20.123069444384431,20.165183192168289,20.207385075997063,20.249675280322691,20.292053989983135,20.334521390203186,null,null,23.266075291917563,23.126270330159908,22.987305451101495,22.849175606717331,22.711875779315807,23.317001768192242,23.93825048801224,24.576051506267302,25.2308458356706,25.903086239098819,null,{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,83.117497484602069,80.422015148799659,78.027135613038638,75.703572967064517,73.650434166447013,{"$f":"IF($C14=\"NA\",\"\",(J14*AR$9)/100)","v":73.602918651414257},{"$f":"IF($C14=\"NA\",\"\",(K14*AS$9)/100)","v":73.75695552738928},{"$f":"IF($C14=\"NA\",\"\",(L14*AT$9)/100)","v":73.911314773177821},{"$f":"IF($C14=\"NA\",\"\",(M14*AU$9)/100)","v":74.268917603338281},{"$f":"IF($C14=\"NA\",\"\",(N14*AV$9)/100)","v":74.221003074241622},null,85.153835568418273,84.410886705083669,83.903664896520453,83.399490964518264,83.125465352295848,{"$f":"IF($C14=\"NA\",\"\",(V14*BC$9)/100)","v":85.107056453901677},{"$f":"IF($C14=\"NA\",\"\",(W14*BD$9)/100)","v":87.374614281244689},{"$f":"IF($C14=\"NA\",\"\",(X14*BE$9)/100)","v":89.702587997875654},{"$f":"IF($C14=\"NA\",\"\",(Y14*BF$9)/100)","v":92.344895758554401},{"$f":"IF($C14=\"NA\",\"\",(Z14*BG$9)/100)","v":94.546264772710686},null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C15=\"NA\",\"\",'Unsmoothed Prices'!D13)","v":18.545000000000002},{"$f":"IF($C15=\"NA\",\"\",('Unsmoothed Prices'!E13*(1-E$9)))","v":23.115898382917045},22.427532244794907,21.759664896391595,21.111685906198836,20.483003020690159,20.525870040826099,20.568826773462373,20.611873406350139,20.655010127633485,20.698237125850245,null,null,23.682226600720764,23.539921001572285,23.398470511358049,23.25786999176098,23.118114335339964,23.734063979220611,24.366424735110364,25.015633854008644,25.682140236852803,26.366404744914355,null,{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,84.60418808147638,81.860492693501413,79.422776871829313,77.057653557625756,74.967791055725982,74.919425649015267,75.07621772313766,75.233337933178007,75.597337067138554,75.548565509353395,null,86.676949358637998,85.920711655738828,85.404417366456869,84.891225469927576,84.61229846734426,86.629333524155228,88.937450283152828,91.30706356713155,93.996633266881247,96.237377318937391,null,null,0,0,0,0,0,{"$f":"IFERROR(AR15*AG15,0)","v":0},{"$f":"IFERROR(AS15*AH15,0)","v":0},{"$f":"IFERROR(AT15*AI15,0)","v":0},{"$f":"IFERROR(AU15*AJ15,0)","v":0},{"$f":"IFERROR(AV15*AK15,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C16=\"NA\",\"\",'Unsmoothed Prices'!D14)","v":18.189},{"$f":"IF($C16=\"NA\",\"\",('Unsmoothed Prices'!E14*(1-E$9)))","v":22.582064971532414},21.90959580776568,21.257152039231279,20.624137331590301,20.009973108687365,20.051850167402986,20.09381486681843,20.135867390348974,20.178007921793743,20.220236645336524,null,null,23.135314531545486,22.996295306224841,22.858111442143073,22.720757919646253,22.584229749243374,23.185954789165862,23.803711946530029,24.437928374558048,25.089042607368953,25.757504863206648,null,{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,82.650357795808631,79.97002469834473,77.58860494319417,75.278101260304595,73.236501577795764,73.189253111020903,73.342424263887267,73.495915974773752,73.851508993765094,73.803863755478318,null,84.675251185456474,83.936477867720683,83.432106763822219,82.930766406708827,82.658280882230756,84.628734980455391,86.883548604834616,89.198438567136876,91.825895942970362,94.014892750704277,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C17=\"NA\",\"\",'Unsmoothed Prices'!D15)","v":18.207999999999998},{"$f":"IF($C17=\"NA\",\"\",('Unsmoothed Prices'!E15*(1-E$9)))","v":22.600298370782745},21.927286236354917,21.274315666231065,20.640789844575036,20.026129728072664,20.068040599512319,20.110039182415381,20.15212566034522,20.194300217249371,20.236563037460332,null,null,23.153994640170069,23.014863166786999,22.876567729137136,22.739103303513552,22.602464896396583,23.204675786169634,23.822931738170347,24.457660250516511,25.109300211412044,25.778302202619813,null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,82.717092037064845,80.034594762695448,77.651252181743388,75.33888293269888,73.295634804745944,73.248348188219964,73.401643015816148,73.555258660260051,73.911138795132686,73.863455086730212,null,84.743620383022446,84.00425055877254,83.49947221135055,82.997727057824463,82.725021520811495,84.697066619519177,86.953700844321759,89.27045991438527,91.900038773768088,94.090803039562331,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C18=\"NA\",\"\",'Unsmoothed Prices'!D16)","v":18.48},{"$f":"IF($C18=\"NA\",\"\",('Unsmoothed Prices'!E16*(1-E$9)))","v":22.861643760037456},22.180849046133925,21.520327653227952,20.879475864022854,20.257707939261884,20.300103459746023,20.342587705971617,20.385160863624726,20.427823118780022,20.470574657901587,null,null,23.421742863789081,23.281002501511168,23.141107842718657,23.00205380561146,22.863835338925838,23.473010076556967,24.098415418348196,24.740483805921169,25.399659202696359,26.076397400875205,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,83.673616161737087,80.960099018388831,78.549195934282025,76.210086903683418,74.143211057698494,74.095377628072981,74.250445126796407,74.405837152230248,74.765832614734876,74.717597501340791,null,85.723578881468043,84.975659130515766,84.465043625923101,83.957496390481822,83.681637340468569,85.676486779432921,87.959216276970906,90.302765891612268,92.962752681868679,95.178850513194504,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",{"$f":"IF($C19=\"NA\",\"\",'Unsmoothed Prices'!D17)","v":18.321999999999999},{"$f":"IF($C19=\"NA\",\"\",('Unsmoothed Prices'!E17*(1-E$9)))","v":22.732996998660138},22.056033244421002,21.39922872939615,20.761983133519468,20.14371401359897,20.185870966530203,20.228116145926489,20.270449736428997,20.312871923065316,20.355382891250265,null,null,23.28994431960453,23.149995929767098,23.010888484482791,22.87261693054776,22.735176245122673,23.34092304214149,23.962809110663745,24.601264458880888,25.256730551947872,25.929660617237854,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,83.202769015096109,80.504521342136655,78.107184862295938,75.781238437346062,73.725993289772234,73.678429027835236,73.832623932631691,73.98714153796584,74.345111238419065,74.297147553063468,null,85.241196209752573,84.497485143649897,83.989742968362194,83.48505179649932,83.210745057148984,85.194369103816442,87.464253253922664,89.79461527491523,92.439633820129202,94.643261252918165,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Old light no volumes",{"$f":"IF($C20=\"NA\",\"\",'Unsmoothed Prices'!D18)","v":18.48},{"$f":"IF($C20=\"NA\",\"\",('Unsmoothed Prices'!E18*(1-E$9)))","v":22.861643760037456},22.180849046133925,21.520327653227952,20.879475864022854,20.257707939261884,20.300103459746023,20.342587705971617,20.385160863624726,20.427823118780022,20.470574657901587,null,null,23.421742863789081,23.281002501511168,23.141107842718657,23.00205380561146,22.863835338925838,23.473010076556967,24.098415418348196,24.740483805921169,25.399659202696359,26.076397400875205,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,83.673616161737087,80.960099018388831,78.549195934282025,76.210086903683418,74.143211057698494,74.095377628072981,74.250445126796407,74.405837152230248,74.765832614734876,74.717597501340791,null,85.723578881468043,84.975659130515766,84.465043625923101,83.957496390481822,83.681637340468569,85.676486779432921,87.959216276970906,90.302765891612268,92.962752681868679,95.178850513194504,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",{"$f":"IF($C21=\"NA\",\"\",'Unsmoothed Prices'!D19)","v":18.189},{"$f":"IF($C21=\"NA\",\"\",('Unsmoothed Prices'!E19*(1-E$9)))","v":22.582064971532414},21.90959580776568,21.257152039231279,20.624137331590301,20.009973108687365,20.051850167402986,20.09381486681843,20.135867390348974,20.178007921793743,20.220236645336524,null,null,23.135314531545486,22.996295306224841,22.858111442143073,22.720757919646253,22.584229749243374,23.185954789165862,23.803711946530029,24.437928374558048,25.089042607368953,25.757504863206648,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,82.650357795808631,79.97002469834473,77.58860494319417,75.278101260304595,73.236501577795764,73.189253111020903,73.342424263887267,73.495915974773752,73.851508993765094,73.803863755478318,null,84.675251185456474,83.936477867720683,83.432106763822219,82.930766406708827,82.658280882230756,84.628734980455391,86.883548604834616,89.198438567136876,91.825895942970362,94.014892750704277,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C22=\"NA\",\"\",'Unsmoothed Prices'!D20)","v":18.518000000000001},{"$f":"IF($C22=\"NA\",\"\",('Unsmoothed Prices'!E20*(1-E$9)))","v":22.898110558538118},22.216229903312396,21.554654907227519,20.91278088999232,20.290021178032475,20.332484323964678,20.375036337165508,20.417677403617216,20.460407709691275,20.5032274421492,null,null,23.459103081038251,23.318138222635472,23.178020416706779,23.038744573346055,22.90030563323225,23.510452070564501,24.136855001628824,24.779947557838096,25.440174410782539,26.117992079701533,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,83.807084644249514,81.089239147090254,78.674490411380447,76.331650248471973,74.261477511598855,74.213567782471074,74.368882630654113,74.524522523202847,74.88509221747006,74.83678016384458,null,85.8603172766,85.11120451261948,84.599774520979736,84.091417692713094,83.815118617630034,85.813150057560435,88.099520755945207,90.446808586109057,93.111038343464102,95.330671090910599,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C23=\"NA\",\"\",'Unsmoothed Prices'!D21)","v":22.414000000000001},{"$f":"IF($C23=\"NA\",\"\",('Unsmoothed Prices'!E21*(1-E$9)))","v":26.594425773229805},25.802472898985343,25.03410351401687,24.288615327841558,23.565326963418034,23.614644699905718,23.6640656490132,23.713590026744814,23.763218049556951,23.812949934359004,null,null,27.245976212766124,27.082256177707222,26.919519930113683,26.757761558444034,26.596975186679035,27.305614185383785,28.03313387360156,28.780037300751232,29.546840919295953,30.334074941848453,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,97.335598330021099,94.179026081296513,91.374477826161581,88.653445946621687,86.249096686110008,86.19345315465587,86.373839618898188,86.554603597618566,86.97337806137844,86.91726726041037,null,99.720272938724008,98.850235048631362,98.256247744914944,97.665829688320713,97.34492918324527,99.665491776650811,102.3209386386457,105.04713614774201,108.14143776462319,110.71937353774685,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",{"$f":"IF($C24=\"NA\",\"\",'Unsmoothed Prices'!D22)","v":19.062000000000001},{"$f":"IF($C24=\"NA\",\"\",('Unsmoothed Prices'!E22*(1-E$9)))","v":23.420801337047543},22.723355522870417,22.046678881221293,21.390152928887957,20.753177600410911,20.796610044432079,20.840133384277973,20.883747810176221,20.927453512752567,20.971250683031698,null,null,23.994599528276279,23.850416892083814,23.707100643869818,23.564645577541871,23.423046518290761,24.047120651339153,24.687822361984512,25.345594668647397,26.020892393351158,26.714182476212297,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,85.720132893593998,82.94024765847702,80.470377916457721,78.07405819044105,75.956630017503926,75.907626662177094,76.066486852614602,76.225679507143198,76.594479856674397,76.545064993065694,null,87.820234273491181,87.054021656105931,86.530917350124838,86.01095635802784,85.728350256944182,87.771990377387908,90.110551621243474,92.511420540562995,95.236466159665227,97.506766038174888,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C25=\"NA\",\"\",'Unsmoothed Prices'!D23)","v":22.722000000000001},{"$f":"IF($C25=\"NA\",\"\",('Unsmoothed Prices'!E23*(1-E$9)))","v":26.891224994360158},26.090433764354529,25.313489220179999,24.559681233648575,23.828320823411989,23.878188955907554,23.928161452896823,23.978238532794787,24.028420414473533,24.078707317263206,null,null,27.550046869821827,27.384499685746686,27.219947268405875,27.056383640283904,26.89380285978396,27.610350414389547,28.34598937085779,29.101228392741778,29.8765896962196,30.672609411184983,null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,98.421883479358186,95.230083239894029,92.394235653656992,89.642836502817303,87.211654213687865,87.155389689062574,87.337789303073407,87.520570644700967,87.944018716973133,87.887281708010704,null,100.83317154354789,99.953423852975405,99.352807529681456,98.755800287036251,98.431318466809302,100.77777901252185,103.46286120363092,106.21948363350748,109.34831828816374,111.95502435082518,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Old light no volumes",{"$f":"IF($C26=\"NA\",\"\",'Unsmoothed Prices'!D24)","v":22.559000000000001},{"$f":"IF($C26=\"NA\",\"\",('Unsmoothed Prices'!E24*(1-E$9)))","v":26.793980198358401},25.996084811878617,25.22194987618116,24.470867831063341,23.742152186690419,23.791839984657802,23.841631769713107,23.89152775948148,23.941528172043522,23.99163322593623,null,null,27.45041962382405,27.285471096081878,27.12151373777089,26.958541592991661,26.79654874163354,27.51050509703612,28.243483815442776,28.9959917209633,29.76854914132311,30.561690267648096,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},null,98.065967525991752,94.885709563356954,92.060117048061244,89.318667583381199,86.896277003286926,86.840215944000974,87.021955959452839,87.204076322107412,87.6259931096793,87.569461274667248,null,100.46853582319602,99.591969500698852,98.993525142863746,98.398676814419559,98.075368394378742,100.41334360418185,103.08871592636613,105.83536978151604,108.9528898572426,111.55016947691554,null,null,490.32983762995877,474.42854781678477,460.30058524030619,446.59333791690597,434.48138501643461,434.20107972000488,435.1097797972642,436.02038161053707,438.12996554839651,437.84730637333621,null,null,502.3426791159801,497.95984750349425,494.96762571431873,491.9933840720978,490.37684197189373,502.06671802090921,515.44357963183063,529.17684890758017,544.76444928621299,557.7508473845777]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C27=\"NA\",\"\",'Unsmoothed Prices'!D25)","v":""},{"$f":"IF($C27=\"NA\",\"\",('Unsmoothed Prices'!E25*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C28=\"NA\",\"\",'Unsmoothed Prices'!D26)","v":22.555},{"$f":"IF($C28=\"NA\",\"\",('Unsmoothed Prices'!E26*(1-E$9)))","v":27.04823482123799},26.242768010539596,25.461287119344799,24.703077873239323,23.967447268118693,24.017606565737879,24.067870837203863,24.118240302206893,24.168715180896985,24.219295693884888,null,null,27.710903360755733,27.544389596142995,27.378876406410278,27.214357779141178,27.050827738047666,27.771558999699764,28.511493132204944,29.271141769050775,30.051030175479553,30.85169761168725,null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},null,98.996539445731045,95.786103238469536,92.933697985608518,90.166234237323536,87.720857001314414,87.66426396494326,87.847728555794092,88.031577103055156,88.457497562082978,88.400429282679838,null,101.42190630036599,100.53702202592193,99.932898883397513,99.332405893865314,99.006029521254462,101.36619034890413,104.06694993254806,106.83966745703532,109.98677044225516,112.60869628265846,null,null,16136.435929654161,15613.134827870534,15148.192771654189,14697.096180683737,14298.499691214249,14289.275026285752,14319.179754594437,14349.147067797991,14418.572102619526,14409.269973076813,null,null,16531.770726959658,16387.534590225274,16289.062517993794,16191.182160700046,16137.982811964477,16522.689026871372,16962.912839005334,17414.865795496757,17927.843582087593,18355.217494073328]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C29=\"NA\",\"\",'Unsmoothed Prices'!D27)","v":""},{"$f":"IF($C29=\"NA\",\"\",('Unsmoothed Prices'!E27*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,{"$f":"IFERROR(AM29*AB29,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C30=\"NA\",\"\",'Unsmoothed Prices'!D28)","v":""},{"$f":"IF($C30=\"NA\",\"\",('Unsmoothed Prices'!E28*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C31=\"NA\",\"\",'Unsmoothed Prices'!D29)","v":""},{"$f":"IF($C31=\"NA\",\"\",('Unsmoothed Prices'!E29*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C32=\"NA\",\"\",'Unsmoothed Prices'!D30)","v":22.687999999999999},{"$f":"IF($C32=\"NA\",\"\",('Unsmoothed Prices'!E30*(1-E$9)))","v":27.215374314366006},26.404930272607569,25.618620366842809,24.855725908932694,24.115549612483893,24.166018860073386,24.216593730175873,24.267274443839135,24.318061222573562,24.36895428835313,null,null,27.882137689814407,27.714594984629382,27.548059037189159,27.382523797924723,27.217983253618701,27.943168138900962,28.687674555574496,29.452017298670029,30.236724879207891,31.042339889641276,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},null,99.608269990579572,96.377995495017615,93.507964338976251,90.723399567604332,88.262911581691043,88.205968839267868,88.390567115141934,88.575551720012839,89.004104074619221,88.94668315248893,null,102.04862394472073,101.15827169389723,100.55041548574043,99.946211862425244,99.617818708244442,101.99256370698851,104.71001212784691,107.49986314014561,110.66641305790088,113.30454059719067,null,null,16435.364548445628,15902.369256677906,15428.814115931082,14969.360928654714,14563.380410979022,14553.984858479198,14584.443573998418,14614.966033802119,14685.677172312171,14676.202720160674,null,null,16838.02295087892,16691.114829493043,16590.818555147172,16491.124957300166,16436.940086860333,16828.773011653102,17277.152001094739,17737.477418124025,18259.958154553646,18695.249198536461]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C33=\"NA\",\"\",'Unsmoothed Prices'!D31)","v":""},{"$f":"IF($C33=\"NA\",\"\",('Unsmoothed Prices'!E31*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C34=\"NA\",\"\",'Unsmoothed Prices'!D32)","v":""},{"$f":"IF($C34=\"NA\",\"\",('Unsmoothed Prices'!E32*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C35=\"NA\",\"\",'Unsmoothed Prices'!D33)","v":""},{"$f":"IF($C35=\"NA\",\"\",('Unsmoothed Prices'!E33*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C36=\"NA\",\"\",'Unsmoothed Prices'!D34)","v":22.687999999999999},{"$f":"IF($C36=\"NA\",\"\",('Unsmoothed Prices'!E34*(1-E$9)))","v":27.215374314366006},26.404930272607569,25.618620366842809,24.855725908932694,24.115549612483893,24.166018860073386,24.216593730175873,24.267274443839135,24.318061222573562,24.36895428835313,null,null,27.882137689814407,27.714594984629382,27.548059037189159,27.382523797924723,27.217983253618701,27.943168138900962,28.687674555574496,29.452017298670029,30.236724879207891,31.042339889641276,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,99.608269990579572,96.377995495017615,93.507964338976251,90.723399567604332,88.262911581691043,88.205968839267868,88.390567115141934,88.575551720012839,89.004104074619221,88.94668315248893,null,102.04862394472073,101.15827169389723,100.55041548574043,99.946211862425244,99.617818708244442,101.99256370698851,104.71001212784691,107.49986314014561,110.66641305790088,113.30454059719067,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C37=\"NA\",\"\",'Unsmoothed Prices'!D35)","v":22.734000000000002},{"$f":"IF($C37=\"NA\",\"\",('Unsmoothed Prices'!E35*(1-E$9)))","v":27.273113411992046},26.460949963140141,25.672971852342123,24.90845886671768,24.166712240537326,24.217288561752927,24.267970729566205,24.31875896549391,24.369653491516381,24.420654530078522,null,null,27.941291367125583,27.773393209742864,27.606503946003681,27.440617513504495,27.275727886270513,28.002451296079563,28.748537229102162,29.514501572538499,30.300873958677684,31.1081981311163,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},null,99.819595087890889,96.582467365461511,93.706347261048734,90.915874863519534,88.450166800366603,88.393103250398184,88.578093162916645,88.763470224052767,89.192931778949955,89.135389034786598,null,102.26512640367964,101.37288521556145,100.76373940291343,100.1582539242914,99.829164063750085,102.20894723069041,104.93216088622289,107.72793073976553,110.90119868876032,113.54492317857449,null,null,10381.237889140652,10044.576606007997,9745.4601151490679,9455.2509858060312,9198.8173472381259,9192.8827380414114,9212.1216889433308,9231.4009033014881,9276.064905010795,9270.0804596178059,null,null,10635.573145982684,10542.780062418391,10479.428897902997,10416.458408126306,10382.233062630008,{"$f":"IFERROR(BC37*AG37,0)","v":10629.730511991804},10912.94473216718,11203.704796935615,11533.724663631074,11808.672010571747]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C38=\"NA\",\"\",'Unsmoothed Prices'!D36)","v":""},{"$f":"IF($C38=\"NA\",\"\",('Unsmoothed Prices'!E36*(1-E$9)))","v":""},"","","","","","","","","",null,null,{"$f":"IF($C38=\"NA\",\"\",E38*Q$9)","v":""},"","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C38=\"NA\",\"\",(E38*AM$9)/100)","v":""},"","","","","","","","","",null,{"$f":"IF($C38=\"NA\",\"\",(Q38*AX$9)/100)","v":""},"","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX38*AB38,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C39=\"NA\",\"\",'Unsmoothed Prices'!D37)","v":22.734000000000002},{"$f":"IF($C39=\"NA\",\"\",('Unsmoothed Prices'!E37*(1-E$9)))","v":27.273113411992046},26.460949963140141,25.672971852342123,24.90845886671768,24.166712240537326,24.217288561752927,24.267970729566205,24.31875896549391,24.369653491516381,24.420654530078522,null,null,27.941291367125583,27.773393209742864,27.606503946003681,27.440617513504495,27.275727886270513,28.002451296079563,28.748537229102162,29.514501572538499,30.300873958677684,31.1081981311163,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,99.819595087890889,96.582467365461511,93.706347261048734,90.915874863519534,88.450166800366603,88.393103250398184,88.578093162916645,88.763470224052767,89.192931778949955,89.135389034786598,null,102.26512640367964,101.37288521556145,100.76373940291343,100.1582539242914,99.829164063750085,102.20894723069041,104.93216088622289,107.72793073976553,110.90119868876032,113.54492317857449,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C40=\"NA\",\"\",'Unsmoothed Prices'!D38)","v":18.434000000000001},{"$f":"IF($C40=\"NA\",\"\",('Unsmoothed Prices'!E38*(1-E$9)))","v":22.97712195528954},22.29288842719907,21.629030624226576,20.98494177959282,20.360033195368747,20.402642863105097,20.445341704752273,20.488129906934272,20.531007656665654,20.573975141352367,null,null,23.540050218411437,23.398598951738126,23.257997660347701,23.118241236770999,22.979324604229461,23.591576390914152,24.220140765403517,24.865452353658103,25.527957361635934,26.208113883825252,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},null,84.09626635635972,81.36904275927661,78.945961778427005,76.595037495513793,74.517721495049614,74.469646450333599,74.6254972223458,74.781674160310089,75.143488023396287,75.095009265936142,null,86.156583799385857,85.404886173844176,84.891691460269101,84.38158051421415,84.104328051479825,86.10925382683665,88.403513793722837,90.758901090852063,93.432323943587519,95.659615675962172,null,null,6139.0274440142593,5939.9401214271929,5763.055209825171,5591.4377371725068,5439.7936691386221,5436.284190874353,5447.6612972312432,5459.0622137026367,5485.4746257079287,5481.9356764133381,null,null,6289.4306173551677,6234.5566906906251,6197.0934765996444,6159.8553775376331,6139.6159477580277,6285.9755293590752,6453.4565069417667,6625.399779632201,6820.5596478818888,6983.1519443452389]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C41=\"NA\",\"\",'Unsmoothed Prices'!D39)","v":""},{"$f":"IF($C41=\"NA\",\"\",('Unsmoothed Prices'!E39*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C42=\"NA\",\"\",'Unsmoothed Prices'!D40)","v":21.61},{"$f":"IF($C42=\"NA\",\"\",('Unsmoothed Prices'!E40*(1-E$9)))","v":25.821532238340858},25.052595287119498,24.306556436192732,23.582733805210982,22.880465819474708,22.928350272160301,22.976334937875954,23.024420026348437,23.072605747743431,23.120892312666456,null,null,26.454147163846315,26.295185199433789,26.137178431421034,25.980121120069203,25.824007560129317,26.512051923501865,27.218428261292647,27.943625003178539,28.688143592358227,29.452498832279218,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,94.506807992327538,91.441972797986168,88.718930992103466,86.076978389020084,83.742504899277435,83.688478493385105,83.86362252324723,84.039133096171796,84.445737036740951,84.391256941232569,null,96.822178619677501,95.977425977933322,95.400701274686782,94.827442088252596,94.515867670073291,96.768989520781815,99.34726315371816,101.99423126160167,104.99860554803109,107.50162073781914,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C43=\"NA\",\"\",'Unsmoothed Prices'!D41)","v":18.023},{"$f":"IF($C43=\"NA\",\"\",('Unsmoothed Prices'!E41*(1-E$9)))","v":22.422016244779527},21.754313156815744,21.106493535566518,20.477965273168767,19.868153894083115,19.909734152221109,19.9514014299119,19.993155909270826,20.034997772794352,20.076927203360874,null,null,22.971344689174149,22.833310752401513,22.696106256306326,22.5597262168111,22.424165679787471,23.021626037688353,23.635004886576155,24.26472635225597,24.911225860768479,25.574950439468854,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,82.064579455893067,79.403243022377467,77.0387014048178,74.744573247066,72.717443252344196,72.670529655607055,72.822615219178431,72.975019068838506,73.328091848427334,73.280784292267185,null,84.07512156237739,83.341584246265526,82.8407878355181,82.343000691360515,82.072446388022144,84.028935037562491,86.267767836002974,88.566251185734288,91.175086650412638,93.348569104061312,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C44=\"NA\",\"\",'Unsmoothed Prices'!D42)","v":12.349},{"$f":"IF($C44=\"NA\",\"\",('Unsmoothed Prices'!E42*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,313264.09775234357,303105.01130861434,294078.87602182094,285321.52915876149,277583.39106028323,277404.30837136164,277984.86270027224,278566.63201870769,279914.41234576399,279733.82580044039,null,null,320938.91511151154,318138.79224458127,316227.10833892354,314326.91166916478,313294.12809444533,320762.60786518938,329308.87644137529,338082.84832457191,348041.52347340429,356338.33099178982]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C45=\"NA\",\"\",'Unsmoothed Prices'!D43)","v":12.349},{"$f":"IF($C45=\"NA\",\"\",('Unsmoothed Prices'!E43*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C46=\"NA\",\"\",'Unsmoothed Prices'!D44)","v":12.349},{"$f":"IF($C46=\"NA\",\"\",('Unsmoothed Prices'!E44*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C47=\"NA\",\"\",'Unsmoothed Prices'!D45)","v":12.349},{"$f":"IF($C47=\"NA\",\"\",('Unsmoothed Prices'!E45*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C48=\"NA\",\"\",'Unsmoothed Prices'!D46)","v":12.349},{"$f":"IF($C48=\"NA\",\"\",('Unsmoothed Prices'!E46*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,1824.2286816903543,1765.0693429618102,1712.507510970443,1661.5109127719043,1616.4494660136975,1615.4066150139531,1618.7873530738743,1622.1751663740006,1630.0236863508346,1628.9720779543718,null,null,1868.9213932196456,1852.6154568459551,1841.4831610097958,1830.41775871602,1824.4035571764887,1867.8947044358417,1917.6621318875266,1968.7555424523264,2026.7478274555672,2075.0625700325113]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C49=\"NA\",\"\",'Unsmoothed Prices'!D47)","v":12.349},{"$f":"IF($C49=\"NA\",\"\",('Unsmoothed Prices'!E47*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C50=\"NA\",\"\",'Unsmoothed Prices'!D48)","v":12.349},{"$f":"IF($C50=\"NA\",\"\",('Unsmoothed Prices'!E48*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C51=\"NA\",\"\",'Unsmoothed Prices'!D49)","v":12.349},{"$f":"IF($C51=\"NA\",\"\",('Unsmoothed Prices'!E49*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Offered",{"$f":"IF($C52=\"NA\",\"\",'Unsmoothed Prices'!D50)","v":12.349},{"$f":"IF($C52=\"NA\",\"\",('Unsmoothed Prices'!E50*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,2012.9419935893563,1947.6627232682044,1889.6634603811785,1833.3913520241701,1783.6683762909765,1782.5176441533276,1786.248113736689,1789.9863904816559,1798.6468263181623,1797.4864308462033,null,null,2062.2580890699537,2044.2653316920885,2031.9814190452919,2019.7713199625048,2013.1349596430221,2061.1251911016184,2116.0409731172708,2172.419908912912,2236.4113958130397,2289.7242152082881]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C53=\"NA\",\"\",'Unsmoothed Prices'!D51)","v":12.349},{"$f":"IF($C53=\"NA\",\"\",('Unsmoothed Prices'!E51*(1-E$9)))","v":17.187004726685078},16.675194548529149,16.178625516962146,15.696843767330222,15.229408950571862,15.261281199942873,15.293220151855214,15.325225945904588,15.357298721978845,15.38943862025859,null,null,17.608077946294003,17.502271675445964,17.397101190456265,17.292562670911856,17.188652319356404,17.646619786828925,18.116789153401292,18.599485521514659,19.095042655507513,19.603803212399725,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,62.904437299667386,60.864460102131389,59.051983136911829,57.293479750755317,55.739636759093017,55.703676379791489,55.820253554271531,55.937074702551747,56.207713322442572,56.171450963943855,null,64.445565283436054,63.883291615377765,63.499419345165371,63.117853748828274,62.910467488844439,64.410162221925574,66.126280409914713,67.888122153528499,69.88785611915749,71.553881725259004,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C54=\"NA\",\"\",'Unsmoothed Prices'!D52)","v":22.556000000000001},{"$f":"IF($C54=\"NA\",\"\",('Unsmoothed Prices'!E52*(1-E$9)))","v":27.04924778786301},26.243750812127889,25.462240654178125,24.70400301284959,23.968344858084549,24.018506034188405,24.068772188070369,24.119143539428915,24.169620308422306,24.220202715669554,null,null,27.711941144568211,27.545421143952005,27.37990175568773,27.21537696713381,27.051840801778404,27.772599055088872,28.512560898407195,29.27223798438181,30.052155597926404,30.852853019432438,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},null,99.000246903578613,95.789690464266783,92.937178387750151,90.169610996901014,87.724142180589439,87.667547024787666,87.851018486456852,88.034873918915551,88.460810328825644,88.403739912193871,null,101.42570458911965,100.54078717542481,99.936641408260215,99.336125930038421,99.009737334508955,101.36998655107438,104.07084727918625,106.84366864299362,109.99088948841064,112.6129135209284,null,null,495.00123451789307,478.94845232133389,464.68589193875073,450.8480549845051,438.62071090294717,438.33773512393833,439.25509243228424,440.17436959457774,442.30405164412821,442.01869956096937,null,null,507.12852294559821,502.70393587712408,499.6832070413011,496.68062965019209,495.04868667254476,{"$f":"IFERROR(BC54*AG54,0)","v":506.84993275537187},{"$f":"IFERROR(BD54*AH54,0)","v":520.35423639593125},{"$f":"IFERROR(BE54*AI54,0)","v":534.21834321496806},{"$f":"IFERROR(BF54*AJ54,0)","v":549.95444744205327},{"$f":"IFERROR(BG54*AK54,0)","v":563.06456760464198}]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C55=\"NA\",\"\",'Unsmoothed Prices'!D53)","v":22.702999999999999},{"$f":"IF($C55=\"NA\",\"\",('Unsmoothed Prices'!E53*(1-E$9)))","v":26.848680396109391},26.049156097646318,25.273440757180506,24.520825370017533,23.790622044846302,23.840411280985787,23.890304716503948,23.940302569470216,23.990405058410403,24.040612402307652,null,null,27.506459949697803,27.341174677768333,27.176882598753068,27.013577744593544,26.85125418309315,27.566668088047422,28.301143190363721,29.055187348838693,29.829321953452386,30.624082285887592,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},null,98.266170249760364,95.079419756409067,92.248058763708855,89.501012600563996,87.073676684137467,87.017501175598113,87.199612215239412,87.382104378566297,87.804882513782061,87.748235268422917,null,100.67364341589396,99.795287573854424,99.195621485448697,98.599558767766425,98.275590310120933,100.6183385213731,103.29917264482758,106.05143382326123,109.17531834963573,111.7779003434897,null,null,{"$f":"IFERROR(AM55*AB55,0)","v":2653.1865967435297},2567.1443334230448,2490.6975866201392,2416.5273402152279,2350.9892704717117,2349.4725317411489,2354.3895298114639,2359.3168182212899,2370.7318278721154,2369.2023522474187,null,null,2718.1883722291368,2694.4727644940695,2678.2817801071146,2662.1880867296936,2653.440938373265,2716.695140077074,2789.0776614103447,2863.3887132280533,2947.7335954401647,3018.0033092742219]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C56=\"NA\",\"\",'Unsmoothed Prices'!D54)","v":22.702999999999999},{"$f":"IF($C56=\"NA\",\"\",('Unsmoothed Prices'!E54*(1-E$9)))","v":26.848680396109391},26.049156097646318,25.273440757180506,24.520825370017533,23.790622044846302,23.840411280985787,23.890304716503948,23.940302569470216,23.990405058410403,24.040612402307652,null,null,27.506459949697803,27.341174677768333,27.176882598753068,27.013577744593544,26.85125418309315,27.566668088047422,28.301143190363721,29.055187348838693,29.829321953452386,30.624082285887592,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},null,98.266170249760364,95.079419756409067,92.248058763708855,89.501012600563996,87.073676684137467,87.017501175598113,87.199612215239412,87.382104378566297,87.804882513782061,87.748235268422917,null,100.67364341589396,99.795287573854424,99.195621485448697,98.599558767766425,98.275590310120933,100.6183385213731,103.29917264482758,106.05143382326123,109.17531834963573,111.7779003434897,null,null,3930.6468099904146,3803.1767902563624,3689.9223505483542,3580.0405040225596,3482.9470673654987,3480.7000470239245,3487.9844886095766,3495.2841751426517,3512.1953005512823,3509.9294107369169,null,null,4026.9457366357583,3991.8115029541768,3967.8248594179477,3943.9823507106571,3931.0236124048374,4024.7335408549243,4131.9669057931033,4242.0573529304493,4367.0127339854289,4471.1160137395882]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",{"$f":"IF($C57=\"NA\",\"\",'Unsmoothed Prices'!D55)","v":23.408000000000001},{"$f":"IF($C57=\"NA\",\"\",('Unsmoothed Prices'!E55*(1-E$9)))","v":27.513186502121378},26.693873939565048,25.898959607839267,25.127716954349982,24.379441062443707,24.430462584525749,24.481590884926003,24.53282618711113,24.584168715015466,24.635618693041998,null,null,28.187246130682588,28.01787004047786,27.849511724758806,27.682165067757229,27.515823990454372,28.248944423295832,29.001597819032973,29.774304605991613,30.567599078578386,31.382029766722994,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},null,100.69826259776424,97.43263987941242,94.53120256861331,91.716166883377426,89.228754288543968,89.171188433518978,89.357806729979913,89.544815582955621,89.978057496956609,89.920008229603297,null,103.16532083829827,102.26522564774419,101.65071779536964,101.03990249731389,100.70791580506301,103.10864714502979,105.85583203947036,108.67621181186938,111.8774126275969,114.54440864853892,null,null,906.28436337987819,876.89375891471173,850.78082311751973,825.44550195039687,803.05878859689574,802.5406959016708,804.22026056981917,805.90334024660058,809.80251747260945,809.28007406642973,null,null,928.48788754468444,920.38703082969766,914.85646015832685,909.35912247582496,906.37124224556715,927.97782430526809,952.70248835523319,978.08590630682443,1006.896713648372,1030.8996778368503]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C58=\"NA\",\"\",'Unsmoothed Prices'!D56)","v":18.95},{"$f":"IF($C58=\"NA\",\"\",('Unsmoothed Prices'!E56*(1-E$9)))","v":23.626433561926255},22.922864245293443,22.240246452385517,21.577956269771324,20.935388363478403,20.979202139887281,21.023107610176872,21.067104966244983,21.111194400391028,21.155376105316872,null,null,24.205269642209075,24.059821097312529,23.915246547191721,23.771540740045268,23.628698455629674,24.258251895326087,24.904578901039173,25.568126380845637,26.24935315005936,26.948730248483013,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,86.472746836650089,83.668454495321072,81.176899551207129,78.759540384665328,76.623521410330952,76.57408781058858,76.734342777145585,76.894933126794186,77.266971505431172,77.217122784406584,null,88.591286890485208,87.818347005190731,87.290649897249793,86.766123701165228,86.481036347604601,88.542619417940216,90.901712988792994,93.323661290086591,96.072632529217259,98.362865406962996,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C59=\"NA\",\"\",'Unsmoothed Prices'!D57)","v":22.702999999999999},{"$f":"IF($C59=\"NA\",\"\",('Unsmoothed Prices'!E57*(1-E$9)))","v":26.848680396109391},26.049156097646318,25.273440757180506,24.520825370017533,23.790622044846302,23.840411280985787,23.890304716503948,23.940302569470216,23.990405058410403,24.040612402307652,null,null,27.506459949697803,27.341174677768333,27.176882598753068,27.013577744593544,26.85125418309315,27.566668088047422,28.301143190363721,29.055187348838693,29.829321953452386,30.624082285887592,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,98.266170249760364,95.079419756409067,92.248058763708855,89.501012600563996,87.073676684137467,87.017501175598113,87.199612215239412,87.382104378566297,87.804882513782061,87.748235268422917,null,100.67364341589396,99.795287573854424,99.195621485448697,98.599558767766425,98.275590310120933,100.6183385213731,103.29917264482758,106.05143382326123,109.17531834963573,111.7779003434897,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C60=\"NA\",\"\",'Unsmoothed Prices'!D58)","v":23.408000000000001},{"$f":"IF($C60=\"NA\",\"\",('Unsmoothed Prices'!E58*(1-E$9)))","v":27.513186502121378},26.693873939565048,25.898959607839267,25.127716954349982,24.379441062443707,24.430462584525749,24.481590884926003,24.53282618711113,24.584168715015466,24.635618693041998,null,null,28.187246130682588,28.01787004047786,27.849511724758806,27.682165067757229,27.515823990454372,28.248944423295832,29.001597819032973,29.774304605991613,30.567599078578386,31.382029766722994,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,100.69826259776424,97.43263987941242,94.53120256861331,91.716166883377426,89.228754288543968,89.171188433518978,89.357806729979913,89.544815582955621,89.978057496956609,89.920008229603297,null,103.16532083829827,102.26522564774419,101.65071779536964,101.03990249731389,100.70791580506301,103.10864714502979,105.85583203947036,108.67621181186938,111.8774126275969,114.54440864853892,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C61=\"NA\",\"\",'Unsmoothed Prices'!D59)","v":21.646000000000001},{"$f":"IF($C61=\"NA\",\"\",('Unsmoothed Prices'!E59*(1-E$9)))","v":25.852934203716426},25.083062136356514,24.336116016025692,23.61141313312913,22.908291108416048,22.956233794126366,23.004276814737363,23.05242038023086,23.100664701028123,23.149009987990794,null,null,26.4863184620331,26.327163181513054,26.168964259021916,26.011715947840656,25.855412535782058,26.544293640563907,27.251529013562081,27.977607678440339,28.72303168821022,29.488316472379676,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":307},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":295},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},null,94.621739185602124,91.553176797701269,88.826823458493777,86.181657935921322,83.844345456802728,83.790253348561237,83.965610373791364,84.141334387842633,84.548432805762928,84.493886456166408,null,96.939925571041144,96.094145612522638,95.516719545429993,94.942763209618391,94.630809880962332,96.886671788058266,99.468080899501601,102.11826802630723,105.12629597884941,107.63235512418582,null,null,29711.226104279067,28106.825276894291,26736.873861006628,25423.58909109679,24231.015837015988,24215.383217734197,24266.061398025704,24316.845638086521,24434.497080865487,24418.73318583209,null,null,30439.136629306919,29500.902703044449,28750.532583174427,28008.115146837426,27348.304055598113,28000.24814674884,28746.275379955961,29512.17945960279,30381.499537887481,31105.750630889703]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C62=\"NA\",\"\",'Unsmoothed Prices'!D60)","v":21.646000000000001},{"$f":"IF($C62=\"NA\",\"\",('Unsmoothed Prices'!E60*(1-E$9)))","v":25.852934203716426},25.083062136356514,24.336116016025692,23.61141313312913,22.908291108416048,22.956233794126366,23.004276814737363,23.05242038023086,23.100664701028123,23.149009987990794,null,null,26.4863184620331,26.327163181513054,26.168964259021916,26.011715947840656,25.855412535782058,26.544293640563907,27.251529013562081,27.977607678440339,28.72303168821022,29.488316472379676,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},null,94.621739185602124,91.553176797701269,88.826823458493777,86.181657935921322,83.844345456802728,83.790253348561237,83.965610373791364,84.141334387842633,84.548432805762928,84.493886456166408,null,96.939925571041144,96.094145612522638,95.516719545429993,94.942763209618391,94.630809880962332,96.886671788058266,99.468080899501601,102.11826802630723,105.12629597884941,107.63235512418582,null,null,2554.7869580112574,2471.9357735379344,2309.4974099208384,2240.7231063339545,2096.1086364200683,2094.7563337140309,2099.1402593447842,2103.5333596960659,2113.7108201440733,2112.34716140416,null,null,2617.377990418111,2594.5419315381114,2483.4347081811798,2468.5118434500782,2365.7702470240583,2422.1667947014566,2486.70202248754,2552.9567006576808,2628.1573994712353,2690.8088781046454]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C63=\"NA\",\"\",'Unsmoothed Prices'!D61)","v":""},{"$f":"IF($C63=\"NA\",\"\",('Unsmoothed Prices'!E61*(1-E$9)))","v":""},{"$f":"IF($C63=\"NA\",\"\",E63*(1-F$9))","v":""},"","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C64=\"NA\",\"\",'Unsmoothed Prices'!D62)","v":21.798999999999999},{"$f":"IF($C64=\"NA\",\"\",('Unsmoothed Prices'!E62*(1-E$9)))","v":25.997788431094037},{"$f":"IF($C64=\"NA\",\"\",E64*(1-F$9))","v":25.223602763482088},24.472471497190632,23.74370809739672,23.036646473532556,23.084857782550475,23.13316998864644,23.181583302978801,23.230097937147821,23.278714103196602,null,null,26.634721547217278,26.474674518201255,26.315589205696945,26.157459830786394,26.000280649276959,26.693021561204951,27.404219580482362,28.134366470777028,28.883967098108108,29.653539779939827,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},null,95.151905657804178,92.066150086709627,89.324520964745801,86.664534555498037,84.314126093129161,84.25973090630923,84.436070458559499,84.612779055872622,85.022158449961026,84.967306476667602,null,97.483080862815243,96.632561991434571,96.051900600793857,95.474728382370344,95.16102717635367,97.429528698398059,100.02540146876063,102.69043761833615,105.71531957907568,108.23542019678035,null,null,1998.1900188138877,1841.3230017341925,1786.4904192949161,1733.2906911099608,1601.968395769454,1600.9348872198755,1604.2853387126304,1607.6428020615799,1615.4210105492596,1614.3788230566845,null,null,2047.14469811912,1932.6512398286914,1921.038012015877,1909.4945676474069,1808.0595163507198,1851.1610452695631,1900.4826279064521,1951.1183147483869,2008.5910720024381,2056.4729837388268]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C65=\"NA\",\"\",'Unsmoothed Prices'!D63)","v":18.088000000000001},{"$f":"IF($C65=\"NA\",\"\",('Unsmoothed Prices'!E63*(1-E$9)))","v":22.540533339906663},{"$f":"IF($C65=\"NA\",\"\",E65*(1-F$9))","v":21.869300942645758},21.218057111065104,20.586206607569519,19.973171920087523,20.014971960931735,20.056859481292047,20.098834664246411,20.140897693255919,20.183048752165618,null,null,23.092765395233933,22.954001846055494,22.816072121767711,22.678971211948518,22.542694136283291,23.143312518212834,23.759933532238193,24.392983545985981,25.042900287048568,25.710133145654424,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":141},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":130},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":127},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":115},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},null,82.498352024058391,79.822948440657015,77.445908455387624,75.139654117628737,73.101809227520334,73.054647657400835,73.207537106715975,73.360746524499405,73.715685557316661,73.668127945404507,null,84.519521346556189,83.782106738102556,83.278663244452147,82.778244923612093,82.506260538796852,84.473090691476841,86.723757392669413,89.034389942848833,91.657015050597764,93.841985981638643,null,null,11632.267635392232,10376.983297285413,9835.6303738342285,8641.0602235273054,7894.9953965721961,7889.90194699929,7906.4140075253254,7922.9606246459352,7961.2940401901997,7956.1578181036866,null,null,11917.252509864422,10891.673875953333,10576.390232045424,9519.4981662153914,8910.6761381900596,9123.0937946794984,9366.1657984082958,9615.7141138276747,9898.9576254645581,10134.934486016973]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Old light no volumes",{"$f":"IF($C66=\"NA\",\"\",'Unsmoothed Prices'!D64)","v":18.056000000000001},{"$f":"IF($C66=\"NA\",\"\",('Unsmoothed Prices'!E64*(1-E$9)))","v":22.501027641530953},{"$f":"IF($C66=\"NA\",\"\",E66*(1-F$9))","v":21.830971680702422},21.180869252565579,20.550126162769274,19.938165911419393,19.979892691361531,{"$f":"IF($C66=\"NA\",\"\",J66*(1-K$9))","v":20.02170679749867},20.063608412587886,20.105597719768735,20.147674902564042,null,null,23.052291826547343,22.91377148150417,22.776083499947255,22.639222880236051,22.503184650784693,23.102750358038012,23.718290650350855,24.350231148075981,24.999008811621877,25.665072243592572,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,82.353761168003288,79.683046634563837,77.310172771864359,75.007960494107849,72.973687235794984,72.926608323469594,73.079229810870146,73.232170705945776,73.586487654353562,73.539013394358747,null,84.371388085163275,83.635265907490236,83.132704774807479,82.633163512861586,82.361655821871977,84.325038806838748,86.571760873780619,88.878343690477323,91.496372250536083,93.677513689112899,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C67=\"NA\",\"\",'Unsmoothed Prices'!D65)","v":18.056000000000001},{"$f":"IF($C67=\"NA\",\"\",('Unsmoothed Prices'!E65*(1-E$9)))","v":22.501027641530953},{"$f":"IF($C67=\"NA\",\"\",E67*(1-F$9))","v":21.830971680702422},21.180869252565579,20.550126162769274,19.938165911419393,19.979892691361531,20.02170679749867,20.063608412587886,20.105597719768735,20.147674902564042,null,null,23.052291826547343,22.91377148150417,22.776083499947255,22.639222880236051,22.503184650784693,23.102750358038012,23.718290650350855,24.350231148075981,24.999008811621877,25.665072243592572,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":280},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":240},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":230},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},null,82.353761168003288,79.683046634563837,77.310172771864359,75.007960494107849,72.973687235794984,72.926608323469594,73.079229810870146,73.232170705945776,73.586487654353562,73.539013394358747,null,84.371388085163275,83.635265907490236,83.132704774807479,82.633163512861586,82.361655821871977,84.325038806838748,86.571760873780619,88.878343690477323,91.496372250536083,93.677513689112899,null,null,23059.053127040919,20717.592124986597,18554.441465247444,17251.830913644804,16054.211191874896,16043.853831163311,16077.430558391432,16111.077555308071,16189.027283957783,16178.582946758925,null,null,23623.988663845717,21745.169135947461,19951.849145953795,19005.627607958166,18119.564280811835,18551.508537504524,19045.787392231738,19553.235611905009,20129.201895117938,20609.053011604839]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$f":"IF($C68=\"NA\",\"\",'Unsmoothed Prices'!D66)","v":{"$error":"#N/A"}},{"$f":"IF($C68=\"NA\",\"\",('Unsmoothed Prices'!E66*(1-E$9)))","v":17.392636951563791},{"$f":"IF($C68=\"NA\",\"\",E68*(1-F$9))","v":16.874703270952171},16.372193088126366,15.884647108213587,15.411619713639352,15.443873295398076,15.476194377754114,15.508583101973349,15.541039609617304,15.573564042543763,null,null,17.818748060226799,17.711675880674676,17.605247093778164,17.499457833415253,17.394304256695317,17.857751030815855,18.333545692455957,18.822017233712899,19.323503412215711,19.838350984670441,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":13129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":14029},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":14059},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":14089},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},null,63.657051242723476,61.592666938975427,59.758504771661237,57.978961944979595,56.406528151920028,56.370137528202974,56.488109478802514,56.606328322202728,56.880204971199326,56.843508755284738,null,65.21661790043008,64.647616964462571,64.259151892290305,63.873021091965676,63.663153579504858,65.180791262477868,66.917441777464234,68.700362903052081,70.724022488709508,72.409981094047112,null,null,835753.42576571647,864083.52448688622,840144.81858478533,816865.59484281752,796967.83625847811,796453.6731359798,798120.49882600072,799790.81286440231,803660.41603807523,803141.93520341802,null,null,856228.97641474649,906941.41839444544,903419.41645370936,899906.99416470435,899496.69692482415,920939.39974754979,945476.5348737922,970667.42745722283,999259.71374297666,1023080.6228777916]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C69=\"NA\",\"\",'Unsmoothed Prices'!D67)","v":{"$error":"#N/A"}},{"$f":"IF($C69=\"NA\",\"\",('Unsmoothed Prices'!E67*(1-E$9)))","v":17.392636951563791},{"$f":"IF($C69=\"NA\",\"\",E69*(1-F$9))","v":16.874703270952171},16.372193088126366,15.884647108213587,15.411619713639352,15.443873295398076,15.476194377754114,15.508583101973349,15.541039609617304,15.573564042543763,null,null,17.818748060226799,17.711675880674676,17.605247093778164,17.499457833415253,17.394304256695317,17.857751030815855,18.333545692455957,18.822017233712899,19.323503412215711,19.838350984670441,null,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,63.657051242723476,61.592666938975427,59.758504771661237,57.978961944979595,56.406528151920028,56.370137528202974,56.488109478802514,56.606328322202728,56.880204971199326,56.843508755284738,null,65.21661790043008,64.647616964462571,64.259151892290305,63.873021091965676,63.663153579504858,65.180791262477868,66.917441777464234,68.700362903052081,70.724022488709508,72.409981094047112,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C70=\"NA\",\"\",'Unsmoothed Prices'!D68)","v":{"$error":"#N/A"}},{"$f":"IF($C70=\"NA\",\"\",('Unsmoothed Prices'!E68*(1-E$9)))","v":18.140206320827279},{"$f":"IF($C70=\"NA\",\"\",E70*(1-F$9))","v":17.600010843110745},17.075901795117471,16.567400140587591,16.074041108436433,16.107681011880533,16.14139131722893,16.175172171819383,16.209023723298007,16.242946119619905,null,null,{"$f":"IF($C70=\"NA\",\"\",E70*Q$9)","v":18.584632513834684},18.472958163722897,18.361954860534617,18.251618571974394,18.141945289976693,18.625311907970318,19.12155714970887,19.631024148009942,20.154065177982474,20.691041900610269,null,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C70=\"NA\",\"\",(E70*AM$9)/100)","v":66.39315513422784},64.240039577354224,62.32704155217877,60.471010513144705,58.830990456877345,58.793035693363947,58.916078307885591,59.039378427140747,59.325026827270705,59.286753336612655,null,{"$f":"IF($C70=\"NA\",\"\",(Q70*AX$9)/100)","v":68.019755000634945},67.426297297588576,67.021135240951352,66.618407787706531,66.399519761314693,67.982388464091656,69.793683596437376,71.653238140236283,73.763878551415857,75.522302937227494,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX70*AB70,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB12:AB70)","v":19572},{"$f":"SUM(AC12:AC70)","v":20433},{"$f":"SUM(AD12:AD70)","v":20433},{"$f":"SUM(AE12:AE70)","v":20435},{"$f":"SUM(AF12:AF70)","v":20450},{"$f":"SUM(AG12:AG70)","v":20450},20450,20450,20450,20450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ12:BJ70)","v":1281705.0226199622},1292368.3564550513,1253275.4683544517,1215524.8209065723,1182902.4451163027,1182139.2966087705,1184613.288775838,1187092.4585368326,1192835.9312938475,1192066.3742061472,null,null,{"$f":"SUM(BV12:BV70)","v":1313106.1695356653},1356468.8563961051,1347664.5540512439,1339093.3524689651,1335081.2840348091,1366907.6946437787,1403327.0277918326,1440716.7028526184,1483154.9090387891,1518511.1811221798]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D34=AB71","v":true},{"$f":"Volumes!E34=AC71","v":true},{"$f":"Volumes!F34=AD71","v":true},{"$f":"Volumes!G34=AE71","v":true},{"$f":"Volumes!H34=AF71","v":true},{"$f":"Volumes!I34=AG71","v":true},{"$f":"Volumes!J34=AH71","v":true},{"$f":"Volumes!K34=AI71","v":true},{"$f":"Volumes!L34=AJ71","v":true},{"$f":"Volumes!M34=AK71","v":true}]
[null,"Public Road Lights"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!J$34","v":"2018-19"},{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"Q11","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"AB11","v":"2019-20"},{"$f":"AC11","v":"2020-21"},{"$f":"AD11","v":"2021-22"},{"$f":"AE11","v":"2022-23"},{"$f":"AF11","v":"2023-24"},{"$f":"AG11","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"No Longer Offered",{"$f":"IF($C75=\"NA\",\"\",'Unsmoothed Prices'!D73)","v":36.021000000000001},{"$f":"IF($C75=\"NA\",\"\",('Unsmoothed Prices'!E73*(1-E$9)))","v":50.397115527909236},{"$f":"IF($C75=\"NA\",\"\",E75*(1-F$9))","v":48.896344620641372},47.440265027400287,46.027545889798617,44.656895980954282,{"$f":"IF($C75=\"NA\",\"\",I75*(1-J$9))","v":44.750354350183173},{"$f":"IF($C75=\"NA\",\"\",J75*(1-K$9))","v":44.844008309960557},{"$f":"IF($C75=\"NA\",\"\",K75*(1-L$9))","v":44.937858269620158},{"$f":"IF($C75=\"NA\",\"\",L75*(1-M$9))","v":45.031904639352369},{"$f":"IF($C75=\"NA\",\"\",M75*(1-N$9))","v":45.126147830206023},null,null,{"$f":"IF($C75=\"NA\",\"\",E75*Q$9)","v":51.631820238346158},51.32156659378721,51.013177251581311,50.706641009206493,50.401946731456349,{"$f":"IF($C75=\"NA\",\"\",J75*V$9)","v":51.744835718412958},{"$f":"IF($C75=\"NA\",\"\",K75*W$9)","v":53.123504093830448},{"$f":"IF($C75=\"NA\",\"\",L75*X$9)","v":54.538905149195351},{"$f":"IF($C75=\"NA\",\"\",M75*Y$9)","v":55.992017575105194},{"$f":"IF($C75=\"NA\",\"\",N75*Z$9)","v":57.483846137992074},null,{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C75=\"NA\",\"\",(E75*AM$9)/100)","v":184.4534428321478},178.471657865341,173.15696735001103,168.00054249776494,163.44423929029267,{"$f":"IF($C75=\"NA\",\"\",(J75*AR$9)/100)","v":163.33879337816859},{"$f":"IF($C75=\"NA\",\"\",(K75*AS$9)/100)","v":163.68063033135604},164.02318268411355,164.81677098002967,164.710439580252,null,{"$f":"IF($C75=\"NA\",\"\",(Q75*AX$9)/100)","v":188.97246207234693},187.32371806732331,186.19809696827178,185.0792396836037,184.47112503713024,{"$f":"IF($C75=\"NA\",\"\",(V75*BC$9)/100)","v":188.8686503722073},{"$f":"IF($C75=\"NA\",\"\",(W75*BD$9)/100)","v":193.90078994248114},199.06700379456302,204.93078432488502,209.81603840367109,null,null,{"$f":"IFERROR(AM75*AB75,0)","v":0},0,0,0,0,{"$f":"IFERROR(AR75*AG75,0)","v":0},{"$f":"IFERROR(AS75*AH75,0)","v":0},0,0,0,null,null,{"$f":"IFERROR(AX75*AB75,0)","v":0},0,0,0,0,{"$f":"IFERROR(BC75*AG75,0)","v":0},{"$f":"IFERROR(BD75*AH75,0)","v":0},0,0,0]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C76=\"NA\",\"\",'Unsmoothed Prices'!D74)","v":36.046999999999997},{"$f":"IF($C76=\"NA\",\"\",('Unsmoothed Prices'!E74*(1-E$9)))","v":50.419400793659641},{"$f":"IF($C76=\"NA\",\"\",E76*(1-F$9))","v":48.917966255583771},47.461242793733355,46.047898961224405,44.676642960202976,44.770142656094571,44.863838029023484,44.957729488504448,45.051817444909233,45.146102309468439,null,null,51.65465148222065,51.3442606455854,51.035734935685163,50.7290631450443,50.424234133532487,51.767716936973116,53.146994950279712,54.563021886477905,56.016776868935622,57.509265108385925,null,{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3513},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3470},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3270},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3110},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},null,184.53500690479427,178.55057683288075,173.23353619712674,168.07483120846908,163.51651323434288,{"$f":"IF($C76=\"NA\",\"\",(J76*AR$9)/100)","v":163.41102069474519},{"$f":"IF($C76=\"NA\",\"\",(K76*AS$9)/100)","v":163.75300880593571},{"$f":"IF($C76=\"NA\",\"\",(L76*AT$9)/100)","v":164.09571263304122},{"$f":"IF($C76=\"NA\",\"\",(M76*AU$9)/100)","v":164.88965184836781},{"$f":"IF($C76=\"NA\",\"\",(N76*AV$9)/100)","v":164.78327342955981},null,189.05602442492756,187.4065513563867,186.28043251525082,185.16108047941168,184.55269692872892,{"$f":"IF($C76=\"NA\",\"\",(V76*BC$9)/100)","v":188.95216681995188},{"$f":"IF($C76=\"NA\",\"\",(W76*BD$9)/100)","v":193.98653156852095},{"$f":"IF($C76=\"NA\",\"\",(X76*BE$9)/100)","v":199.15502988564435},{"$f":"IF($C76=\"NA\",\"\",(Y76*BF$9)/100)","v":205.02140334030437},{"$f":"IF($C76=\"NA\",\"\",(Z76*BG$9)/100)","v":209.90881764560862},null,null,648271.47925654228,619570.50161009619,566473.66336460446,522712.72505833884,472562.72324725095,{"$f":"IFERROR(AR76*AG76,0)","v":472257.84980781359},{"$f":"IFERROR(AS76*AH76,0)","v":473246.19544915418},{"$f":"IFERROR(AT76*AI76,0)","v":474236.60950948909},{"$f":"IFERROR(AU76*AJ76,0)","v":476531.09384178295},{"$f":"IFERROR(AV76*AK76,0)","v":476223.66021142784},null,null,664153.81380477047,650300.73320666188,609137.01432487019,575850.96029097028,533357.29412402655,{"$f":"IFERROR(BC76*AG76,0)","v":546071.76210966089},{"$f":"IFERROR(BD76*AH76,0)","v":560621.07623302552},{"$f":"IFERROR(BE76*AI76,0)","v":575558.03636951221},{"$f":"IFERROR(BF76*AJ76,0)","v":592511.8556534797},{"$f":"IFERROR(BG76*AK76,0)","v":606636.48299580894}]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"No Longer Offered",{"$f":"IF($C77=\"NA\",\"\",'Unsmoothed Prices'!D75)","v":36.046999999999997},{"$f":"IF($C77=\"NA\",\"\",('Unsmoothed Prices'!E75*(1-E$9)))","v":50.419400793659641},48.917966255583771,47.461242793733355,46.047898961224405,44.676642960202976,44.770142656094571,44.863838029023484,44.957729488504448,45.051817444909233,45.146102309468439,null,null,51.65465148222065,51.3442606455854,51.035734935685163,50.7290631450443,50.424234133532487,51.767716936973116,53.146994950279712,54.563021886477905,56.016776868935622,57.509265108385925,null,{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},null,184.53500690479427,178.55057683288075,173.23353619712674,168.07483120846908,163.51651323434288,{"$f":"IF($C77=\"NA\",\"\",(J77*AR$9)/100)","v":163.41102069474519},{"$f":"IF($C77=\"NA\",\"\",(K77*AS$9)/100)","v":163.75300880593571},{"$f":"IF($C77=\"NA\",\"\",(L77*AT$9)/100)","v":164.09571263304122},{"$f":"IF($C77=\"NA\",\"\",(M77*AU$9)/100)","v":164.88965184836781},{"$f":"IF($C77=\"NA\",\"\",(N77*AV$9)/100)","v":164.78327342955981},null,189.05602442492756,187.4065513563867,186.28043251525082,185.16108047941168,184.55269692872892,{"$f":"IF($C77=\"NA\",\"\",(V77*BC$9)/100)","v":188.95216681995188},{"$f":"IF($C77=\"NA\",\"\",(W77*BD$9)/100)","v":193.98653156852095},{"$f":"IF($C77=\"NA\",\"\",(X77*BE$9)/100)","v":199.15502988564435},{"$f":"IF($C77=\"NA\",\"\",(Y77*BF$9)/100)","v":205.02140334030437},{"$f":"IF($C77=\"NA\",\"\",(Z77*BG$9)/100)","v":209.90881764560862},null,null,37645.141408578034,36424.317673907673,35339.641384213857,34287.265566527691,33357.368699805949,{"$f":"IFERROR(AR77*AG77,0)","v":33335.848221728018},{"$f":"IFERROR(AS77*AH77,0)","v":33405.613796410886},{"$f":"IFERROR(AT77*AI77,0)","v":33475.52537714041},{"$f":"IFERROR(AU77*AJ77,0)","v":33637.488977067034},{"$f":"IFERROR(AV77*AK77,0)","v":33615.787779630205},null,null,38567.428982685218,38230.936476702889,38001.208233111167,37772.86041779998,37648.750173460699,{"$f":"IFERROR(BC77*AG77,0)","v":38546.242031270187},{"$f":"IFERROR(BD77*AH77,0)","v":39573.252439978271},{"$f":"IFERROR(BE77*AI77,0)","v":40627.626096671447},{"$f":"IFERROR(BF77*AJ77,0)","v":41824.366281422095},{"$f":"IFERROR(BG77*AK77,0)","v":42821.398799704162}]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C78=\"NA\",\"\",'Unsmoothed Prices'!D76)","v":36.369},{"$f":"IF($C78=\"NA\",\"\",('Unsmoothed Prices'!E76*(1-E$9)))","v":51.104166232171998},49.582340129268317,48.105832341058537,46.673293337762104,45.283413777117367,45.378183328644894,45.473151214775477,45.568317850585636,45.663683652020552,45.759249035895905,null,null,52.356193339454975,52.041586964475094,51.728871047239849,51.418034228060527,51.109065215508373,52.47079438000349,53.868804902993759,55.304063450251348,56.777562442998402,58.290320744124841,null,{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,187.0412484097495,180.97554147182936,175.58628804486364,170.35752068283168,165.73729442424957,165.63036914955387,165.97700193393047,166.32436015463759,167.12908216639525,167.02125898102003,null,191.62366762240524,189.9517924203341,188.81037932242543,187.67582493242091,187.05917868876065,191.51839948701272,196.62113789592721,201.85983159341743,207.80587854137414,212.75967071605567,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C79=\"NA\",\"\",'Unsmoothed Prices'!D77)","v":37.741999999999997},{"$f":"IF($C79=\"NA\",\"\",('Unsmoothed Prices'!E77*(1-E$9)))","v":52.29237608331843},50.735166392333362,49.224328700544397,47.75848210060046,46.336286807059068,46.43325982110278,46.5304357811765,46.627815112007575,46.725398239212225,46.82318558929741,null,null,53.573513751490268,53.251592544441976,52.931605749686078,52.613541743412661,52.297388971658847,53.690779351415657,55.121294658220947,56.589924033544598,58.097682973139868,59.64561402921619,null,{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,191.39009646494546,185.18335733201678,179.66879975698706,174.31845966719166,169.59080971383619,169.48139834702513,169.83609060129425,170.19152515882763,171.01495755551673,170.90462740093554,null,196.07906033045438,194.36831278721323,193.20036098635418,192.03942736345618,191.40844363627136,195.97134463266713,201.19272550250648,206.55322272243779,212.63751968169191,217.7064912066391,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C80=\"NA\",\"\",'Unsmoothed Prices'!D78)","v":36.579000000000001},{"$f":"IF($C80=\"NA\",\"\",('Unsmoothed Prices'!E78*(1-E$9)))","v":51.248007492924593},49.721897954805605,48.241234287390164,46.804663162419438,45.410871552268034,45.505907848618492,45.601143037818069,45.696577536111576,45.792211760614954,45.888046129317075,null,null,52.503558640826682,52.188066753354299,51.874470644637441,51.562758923013646,51.25292026527255,52.618482245255436,54.02042770371181,55.45972602725702,56.937372430449479,58.454388643939843,null,{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,187.56770742410401,181.48492753504044,176.08050514897408,170.83702054283094,166.20378988130102,166.09656364745749,166.44417208803597,166.79250800680725,167.59949504385074,167.49136837200732,null,192.16302462542563,190.48644364974319,189.34181785292665,188.20407006899984,187.58568817089753,192.05746019518236,197.17456111854813,202.42799999948812,208.39078309544507,213.35851855038044,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C81=\"NA\",\"\",'Unsmoothed Prices'!D79)","v":38.030999999999999},{"$f":"IF($C81=\"NA\",\"\",('Unsmoothed Prices'!E79*(1-E$9)))","v":52.571954871823472},51.006419630701608,49.48750431454107,48.013820633033014,46.584021637633583,46.681513113445817,46.77920862032969,46.877108585283338,46.975213436198516,47.073523601862483,null,null,53.859942083733863,53.5362997397283,53.214602150261662,52.894837629377868,52.576994561341309,53.977834638806762,55.415998130039114,56.892479464907737,58.408299568467285,59.964506566884758,null,{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,192.41335483087391,186.17343165206086,180.62939074807491,175.25044531057051,170.49751919373892,170.38752286407723,170.74411146420337,171.10144633628417,171.9292811764866,171.81836114679805,null,197.12738802646592,195.40749405000827,194.23329784845507,193.06615734722919,192.43180009450919,197.0190964316447,202.26839317464277,207.65755004691323,213.77437642059027,218.87044896912937,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",{"$f":"IF($C82=\"NA\",\"\",'Unsmoothed Prices'!D80)","v":37.981999999999999},{"$f":"IF($C82=\"NA\",\"\",('Unsmoothed Prices'!E80*(1-E$9)))","v":52.540552906447914},50.975952781464606,49.457944734708121,47.985141305114873,46.556196348692254,46.653629591479756,46.751266743468285,46.849108231400919,46.947154482913824,47.045405926538145,null,null,53.827770785547088,53.504321757649052,53.182816322660798,52.863242801606425,52.545589585688582,53.945592921744719,55.382897377769687,56.85849678964594,58.373411472615295,59.928688926784304,null,{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,192.29842363759937,186.06222765234583,180.52149828168464,175.14576576366929,170.39567863621363,170.28574800890109,170.64212361365924,170.99924504461333,171.82658540746459,171.71573163186423,null,197.00964107510234,195.29077441541904,194.11727957771191,192.95083622586347,192.3168578836202,196.90141416436822,202.14757542885934,207.53351328220768,213.64668598977198,218.73971458276273,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",{"$f":"IF($C83=\"NA\",\"\",'Unsmoothed Prices'!D81)","v":38.031999999999996},{"$f":"IF($C83=\"NA\",\"\",('Unsmoothed Prices'!E81*(1-E$9)))","v":52.571954871823472},51.006419630701608,49.48750431454107,48.013820633033014,46.584021637633583,46.681513113445817,46.77920862032969,46.877108585283338,46.975213436198516,47.073523601862483,null,null,53.859942083733863,53.5362997397283,53.214602150261662,52.894837629377868,52.576994561341309,53.977834638806762,55.415998130039114,56.892479464907737,58.408299568467285,59.964506566884758,null,{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},null,192.41335483087391,186.17343165206086,180.62939074807491,175.25044531057051,170.49751919373892,170.38752286407723,170.74411146420337,171.10144633628417,171.9292811764866,171.81836114679805,null,197.12738802646592,195.40749405000827,194.23329784845507,193.06615734722919,192.43180009450919,197.0190964316447,202.26839317464277,207.65755004691323,213.77437642059027,218.87044896912937,null,null,15970.308450962535,15452.39482712105,14992.239432090217,14545.786960777352,14151.294093080331,14142.16439771841,14171.76125152888,14201.420045911585,14270.130337648388,14260.923975184238,null,null,16361.573206196672,16218.822006150685,16121.363721421771,16024.491059820022,15971.839407844262,16352.585003826511,16788.276633495349,17235.576653893797,17743.273242908992,18166.247264437738]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",{"$f":"IF($C84=\"NA\",\"\",'Unsmoothed Prices'!D82)","v":37.741999999999997},{"$f":"IF($C84=\"NA\",\"\",('Unsmoothed Prices'!E82*(1-E$9)))","v":52.29237608331843},50.735166392333362,49.224328700544397,47.75848210060046,46.336286807059068,46.43325982110278,46.5304357811765,46.627815112007575,46.725398239212225,46.82318558929741,null,null,53.573513751490268,53.251592544441976,52.931605749686078,52.613541743412661,52.297388971658847,53.690779351415657,55.121294658220947,56.589924033544598,58.097682973139868,59.64561402921619,null,{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,191.39009646494546,185.18335733201678,179.66879975698706,174.31845966719166,169.59080971383619,169.48139834702513,169.83609060129425,170.19152515882763,171.01495755551673,170.90462740093554,null,196.07906033045438,194.36831278721323,193.20036098635418,192.03942736345618,191.40844363627136,195.97134463266713,201.19272550250648,206.55322272243779,212.63751968169191,217.7064912066391,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C85=\"NA\",\"\",'Unsmoothed Prices'!D83)","v":36.887999999999998},{"$f":"IF($C85=\"NA\",\"\",('Unsmoothed Prices'!E83*(1-E$9)))","v":51.545819680679969},50.010841621763092,48.521573528386625,47.076654207836732,45.674763002227856,45.770351573070862,45.866140192568203,45.962129279383575,46.058319253056858,46.154710534005943,null,null,52.808667081694864,52.49134180920278,52.175923332207091,51.86240019284616,51.550761002108224,52.924258529650317,54.334350967170295,55.782013334578608,57.26824662981997,58.794078521021561,null,{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,188.6577000312887,182.5395719194353,177.10374337861117,171.82978785860408,167.16963258815395,167.06178324170867,167.41141170287395,167.76177186975005,168.5734484661881,168.46469344912168,null,193.2797215190032,191.59339760359012,190.44212016255588,189.29776070388849,188.67578526771609,193.17354363322366,198.3203810301716,203.60434867121191,209.60178266514106,214.59838660172872,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C86=\"NA\",\"\",'Unsmoothed Prices'!D84)","v":46.387},{"$f":"IF($C86=\"NA\",\"\",('Unsmoothed Prices'!E84*(1-E$9)))","v":58.218230839675343},56.484555683834252,54.802507475473888,53.170548820638295,51.587188107279822,51.695150256634456,51.80333835018417,51.91175286078709,52.020394262290935,52.129263029535103,null,null,59.644549054479597,59.286147227141271,58.929899022755528,58.575791500283913,58.223811796450214,59.77510337764005,61.367726941323305,63.002783720045514,64.681404287144659,66.404749338495293,null,{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,213.07872487321177,206.16862824599502,200.02915228547968,194.07250319532977,188.80910847264414,188.68729843671576,189.08218497817222,189.47789794187287,190.39464299998482,190.27181005780312,null,218.2990495393953,216.39443737906564,215.09413143305767,213.80163897603626,213.09915117500779,218.17912732838616,223.99220333583006,229.96016057816615,236.73393969094946,242.37733508550781,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",{"$f":"IF($C87=\"NA\",\"\",'Unsmoothed Prices'!D85)","v":38.612000000000002},{"$f":"IF($C87=\"NA\",\"\",('Unsmoothed Prices'!E85*(1-E$9)))","v":53.130099482208543},51.547943305849813,50.012902007701094,48.523572558287853,47.078593708816769,47.177120229681364,47.275852947769557,47.374792294612824,47.473938702645754,47.573292605207939,null,null,54.431760964408589,54.104682582491947,53.779569602135382,53.45641021331565,53.1351926769755,54.550905158199861,56.0043373074732,57.496494112302948,59.028407336675258,60.601136234476677,null,{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,194.45616410488327,188.14999306635181,182.54709232810899,177.11103983775064,172.30765297426936,172.19648883833699,172.55686325935886,172.91799187533681,173.75461565168345,173.64251800900897,null,199.22024512973545,197.48209142609562,196.29542904779413,195.11589727860212,194.47480519773032,199.11080382742949,204.41583117227717,209.86220350990578,216.04397085223144,221.19414725583985,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C88=\"NA\",\"\",'Unsmoothed Prices'!D86)","v":47.878},{"$f":"IF($C88=\"NA\",\"\",('Unsmoothed Prices'!E86*(1-E$9)))","v":59.577632050449864},57.803475415320435,56.082151221791037,54.412086177611066,52.79175384145011,52.902236917229921,53.012951213023193,53.123897212729325,53.235075401260438,53.346486264543472,null,null,61.037254930823465,60.67048438683058,60.305917753090419,59.943541786390092,59.583343323094645,61.170857709809816,62.800669184729003,64.473904694282126,66.191721210801816,67.955306532521377,null,{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,218.05413330464648,210.98268526591957,204.69985195953731,198.60411454828036,193.21781905970741,193.0931647478892,193.49727192753463,193.90222482646203,194.84037596861319,194.71467486558365,null,223.39635304681389,221.44726801193164,220.11659979878004,218.79392752032385,218.07503656252641,223.27363064080583,229.22244252426088,235.32975213412976,242.26169963153464,248.03686884370302,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C89=\"NA\",\"\",'Unsmoothed Prices'!D87)","v":45.521000000000001},{"$f":"IF($C89=\"NA\",\"\",('Unsmoothed Prices'!E87*(1-E$9)))","v":57.412922372785815},55.703228421143109,54.044447282983469,52.435062830479303,50.87360408442931,50.980072838472466,51.086764411319031,51.193679269286285,51.30081787966742,51.408180710733575,null,null,58.819510923560536,58.466066718979576,58.11474634718455,57.765537046144999,57.418426130517027,58.948259343307001,60.518852810542732,62.131292531880007,63.786693441908106,65.486200181080449,null,{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":444},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":466},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":490},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":514},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},null,210.13129588439608,203.31678373717233,197.26223258288965,191.38797933124945,186.19739094901126,186.07726586042449,186.46669010131444,186.85692933289494,187.76099343958273,187.63985959417755,null,215.27940998023158,213.40114352427545,212.11882416722361,210.84421021842925,210.15143963769231,215.16114660307056,220.89381275848098,226.779217741362,233.45929799738366,239.02463066094361,null,null,93298.295372671855,94745.621221522306,96658.493965615926,98373.421376262224,100546.59111246608,100481.72356462922,100692.0126547098,100902.74183976327,101390.93645737467,101325.52418085588,null,null,95584.058031222827,99444.932882312365,103938.22384193957,108373.92405227263,113481.77740435385,116187.0191656581,119282.65888957973,122460.77758033549,126068.02091858718,129073.30055690955]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C90=\"NA\",\"\",'Unsmoothed Prices'!D88)","v":""},{"$f":"IF($C90=\"NA\",\"\",('Unsmoothed Prices'!E88*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C91=\"NA\",\"\",'Unsmoothed Prices'!D89)","v":47.881},{"$f":"IF($C91=\"NA\",\"\",('Unsmoothed Prices'!E89*(1-E$9)))","v":59.98281870045718},58.196596050636735,56.463565155119554,54.782142021716218,53.150789827789993,53.262024297437215,53.373491559622003,53.485192101534757,53.597126411385474,53.709294978405872,null,null,61.452368455814195,61.083103510433951,60.716057464069536,60.35121698344112,59.988568815388078,61.586879865449092,63.22777566562489,64.912390826692445,66.641890189537179,68.417469630591725,null,{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5322},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5588},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5762},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6008},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},null,219.53711644367328,212.41757558482408,206.09201281618635,199.95481837926417,194.5318907697114,194.40638868564582,194.81324419262029,195.22095117060186,196.16548266567082,196.03892667118143,null,224.91566854827994,222.95332781308392,221.6136097438538,220.28194198956007,219.55816186432037,224.79211150888918,230.78138117953083,236.93022651742743,243.90931809370605,249.72376415165979,null,null,1168376.5337132292,1186989.412367997,1187502.1778468657,1201328.548822619,1230997.8047907336,1230203.6276027667,1232778.2092509011,1235358.1790075686,1241335.174308365,1240534.3279752361,null,null,1197001.1880139459,1245863.1958195129,1276937.6193440857,1323453.9074732768,1389364.0482774193,1422484.4816282508,1460384.5801040709,1499294.4734022808,1543458.1648969718,1580251.9795517032]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C92=\"NA\",\"\",'Unsmoothed Prices'!D90)","v":""},{"$f":"IF($C92=\"NA\",\"\",('Unsmoothed Prices'!E90*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C93=\"NA\",\"\",'Unsmoothed Prices'!D91)","v":""},{"$f":"IF($C93=\"NA\",\"\",('Unsmoothed Prices'!E91*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C94=\"NA\",\"\",'Unsmoothed Prices'!D92)","v":""},{"$f":"IF($C94=\"NA\",\"\",('Unsmoothed Prices'!E92*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C95=\"NA\",\"\",'Unsmoothed Prices'!D93)","v":49.024000000000001},{"$f":"IF($C95=\"NA\",\"\",('Unsmoothed Prices'!E93*(1-E$9)))","v":61.198378650479114},59.375957956585644,57.607806955105097,55.892309554031677,54.227897786809642,54.341386438059104,54.455112599418456,54.569076767951074,54.683279441760597,54.797721119993099,null,null,62.69770903078637,62.320960881244069,61.946476597006864,61.574242574594201,61.204245292268361,62.834946332366918,64.509095108312565,66.2278492239234,67.992397125743295,69.803958924802842,null,{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6615},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6946},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7293},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7654},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},null,223.98606586075354,216.7222465415376,210.26849538613362,204.00692987221564,198.4741058997233,198.34606049891573,198.76116098787736,199.17713020302142,200.14080275684375,200.0116820879748,null,229.4736150526781,227.47150721654086,226.10463957907504,224.74598539726884,224.00753776970222,229.34755411313927,235.45819714534085,241.73164966732043,248.85217348022044,254.78445007553037,null,null,1481667.8256688847,1505352.7244775202,1533488.1368510725,1561469.0412419385,1595731.8114337754,1594702.3264112824,1598039.7343425341,1601384.1268322922,1609132.0541650238,1608093.9239873174,null,null,1517967.9635734656,1580017.0891260928,1648981.1364501943,1720205.7722306957,1801020.6036684059,1843954.3350696396,1893083.9050485403,1943522.4633252562,2000771.4747809723,2048466.9786072641]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C96=\"NA\",\"\",'Unsmoothed Prices'!D94)","v":""},{"$f":"IF($C96=\"NA\",\"\",('Unsmoothed Prices'!E94*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C97=\"NA\",\"\",'Unsmoothed Prices'!D95)","v":""},{"$f":"IF($C97=\"NA\",\"\",('Unsmoothed Prices'!E95*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C98=\"NA\",\"\",'Unsmoothed Prices'!D96)","v":""},{"$f":"IF($C98=\"NA\",\"\",('Unsmoothed Prices'!E96*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C99=\"NA\",\"\",'Unsmoothed Prices'!D97)","v":53.133000000000003},{"$f":"IF($C99=\"NA\",\"\",('Unsmoothed Prices'!E97*(1-E$9)))","v":64.814669501794356},62.884559626783613,61.011926310062059,59.195057962670141,57.43229396489307,57.552488806409201,57.672935192812879,57.793633650539597,57.914584707126579,58.035788891215077,null,null,66.402597241328579,66.003586559404141,65.606973517495391,65.212743708274601,64.820882810987186,66.547944071447446,68.321020450308353,70.141337955685501,72.010155260956466,73.928764575080862,null,{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,237.22169037656735,229.52864263776021,222.69353103172654,216.061961563746,210.20219591150865,210.06658414339358,210.506213453767,210.94676282446952,211.96738002808328,211.83062945293503,null,243.03350590326261,240.91309094182509,239.46545333885817,238.0265145352023,237.2444310882131,242.89999586078318,249.3717246436255,256.01588353825207,263.55716825510063,269.83999069904513,null,null,8539.9808535564243,8722.088420234888,8907.741241269061,9074.6023856773318,9248.8966201063813,9242.9297023093168,9262.2733919657476,9281.6575642766584,9326.5647212356653,9320.5476959291409,null,null,8749.2062125174543,9154.6974557893536,9578.6181335543261,9997.1136104784964,10438.754967881378,10687.599817874459,10972.355884319522,11264.698875683091,11596.515403224428,11872.959590757986]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C100=\"NA\",\"\",'Unsmoothed Prices'!D98)","v":49.887999999999998},{"$f":"IF($C100=\"NA\",\"\",('Unsmoothed Prices'!E98*(1-E$9)))","v":61.775769626739525},59.936154861911362,58.151321810098217,56.41963913188151,54.739524067343964,54.854083454854489,54.968882593321759,55.083921984498815,55.19920213118877,55.314723537247019,null,null,63.289245803898147,62.908943132378866,62.530925685152084,62.155179730391907,61.781691618786489,63.427777904152876,65.117721843589194,66.852691962608105,68.633887920441182,70.462541339553098,null,{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":674},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":708},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":733},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":764},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},null,226.09931683386665,218.76696524597645,212.25232460685848,205.93168283136751,200.3466580864789,200.21740461021886,200.63642146562441,201.0563152434207,202.0290798001509,201.89874091095163,null,231.63863964226724,229.61764243318285,228.23787875080509,226.86640601593047,226.12099132475853,231.511389350158,237.67968472910056,244.01232566351959,251.20002978881473,257.18827588936881,null,null,152390.93954602611,154887.01139415134,155580.95393682725,157331.80568316477,161479.406417702,161375.22811583639,161712.95570129328,162051.39008619709,162835.43831892163,162730.38517422701,null,null,156124.44311888813,162569.29084269344,167298.36512434014,173325.93419617089,182253.51900775539,186598.17981622735,191569.82589165505,196673.9344847968,202467.22400978467,207293.75036683126]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C101=\"NA\",\"\",'Unsmoothed Prices'!D99)","v":""},{"$f":"IF($C101=\"NA\",\"\",('Unsmoothed Prices'!E99*(1-E$9)))","v":""},"","","","","","","","","",null,null,{"$f":"IF($C101=\"NA\",\"\",E101*Q$9)","v":""},"","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C101=\"NA\",\"\",(E101*AM$9)/100)","v":""},"","","","","","","","","",null,{"$f":"IF($C101=\"NA\",\"\",(Q101*AX$9)/100)","v":""},"","","","","","","","","",null,null,{"$f":"IFERROR(AM101*AB101,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX101*AB101,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C102=\"NA\",\"\",'Unsmoothed Prices'!D100)","v":52.598999999999997},{"$f":"IF($C102=\"NA\",\"\",('Unsmoothed Prices'!E100*(1-E$9)))","v":64.161306028657563},62.250652602336075,60.396896342569825,58.598342914050576,56.853348436920001,56.972331655824924,57.091563883922277,57.211045642340814,57.33077745329993,57.450759840111921,null,null,65.733226682281028,65.338238222593702,64.945623233541568,64.555367453029803,64.167456704664033,65.877108345479101,67.632311249863719,69.434279067173833,71.284257782745655,73.183526579442358,null,{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,234.83038006488667,227.21488199852669,220.44867165037988,213.88395163628462,208.0832552791272,207.94901054376095,208.38420817631632,208.82031659454398,209.83064547907776,209.69527341640853,null,240.58360965714854,238.48456951246703,237.05152480242671,235.62709120355876,234.85289153907036,240.45144546099874,246.85793606200258,253.43511859518449,260.9003834848491,267.11987201496459,null,null,8453.8936823359199,8634.1655159440143,8817.9468660151942,8983.1259687239544,9155.6632322815967,9149.7564639254815,9168.9051597579182,9188.0939301599356,9232.5484010794207,9226.5920303219755,null,null,8661.0099476573469,9062.4136414737477,9482.0609920970692,9896.337830549468,10333.527227719096,10579.863600283945,10861.749186728113,11151.145218188118,11479.61687333336,11753.274368658442]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C103=\"NA\",\"\",'Unsmoothed Prices'!D101)","v":35.881999999999998},{"$f":"IF($C103=\"NA\",\"\",('Unsmoothed Prices'!E101*(1-E$9)))","v":50.688849915914503},49.179391478069114,47.714883059396819,46.293986097554331,44.915401891118997,45.009401263932425,45.103597359511703,45.197990589560071,45.292581366642395,45.38737010418695,null,null,51.930701976339485,51.618652362781646,51.308477843486273,51.00016715108324,50.693709085907614,52.04437167047324,53.431020760075484,54.854615164530777,56.316139239794659,57.81660356860273,null,{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":236},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":272},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},null,185.52119069224707,179.50477889495224,174.15932316679837,168.97304925607332,164.39037092149553,164.28431461335333,164.62813036221772,164.97266565189429,165.77084780191115,165.66390088028237,null,190.0663692334025,188.408081124153,187.27594412872489,186.15061010145382,185.53897525442187,189.96195659722733,195.02322577427552,200.21934535053734,206.11706961764844,211.03060302539998,null,null,43783.001003370307,44517.185165948154,45281.424023367574,45960.669397651945,47015.646083547719,46985.31397941905,47083.645283594269,47182.182376441764,47410.462471346589,47379.875651760754,null,null,44855.663139082986,46725.204118789945,48691.745473468472,50632.96594759544,53064.146922764652,54329.119586807014,55776.642571442797,57262.732770253679,58949.481910647453,60354.752465264399]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C104=\"NA\",\"\",'Unsmoothed Prices'!D102)","v":""},{"$f":"IF($C104=\"NA\",\"\",('Unsmoothed Prices'!E102*(1-E$9)))","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Old light no volumes",{"$f":"IF($C105=\"NA\",\"\",'Unsmoothed Prices'!D103)","v":41.975000000000001},{"$f":"IF($C105=\"NA\",\"\",('Unsmoothed Prices'!E103*(1-E$9)))","v":54.087352942850821},52.476690806784582,50.913992425189711,49.397829489986286,47.926816226544744,48.027117915421101,48.127629516609261,48.228351469415671,48.329284214066163,48.430428191707882,null,null,55.412466667199176,55.079495262004919,54.74852466932353,54.419542866348714,54.092537902518728,55.533757500897657,57.013376368589739,58.532417600122322,60.091931548937573,61.692996553667925,null,{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,197.95971177083399,191.53992144476371,185.83607235194245,180.30207763844996,175.41214738915377,175.29898039128702,175.6658477356238,176.0334828633672,176.88518022348217,176.77106289973378,null,202.80962800194899,201.04015770631796,199.83211504303091,198.63133146217282,197.97868872321854,202.69821487827645,208.09882374535258,213.6433242404465,219.9364694691115,225.17943742088792,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Old light no volumes",{"$f":"IF($C106=\"NA\",\"\",'Unsmoothed Prices'!D104)","v":32.786000000000001},{"$f":"IF($C106=\"NA\",\"\",('Unsmoothed Prices'!E104*(1-E$9)))","v":47.712753971610809},46.291920411670887,44.913397719098896,43.575925922601996,42.278282571452579,42.366762956309856,42.455428513743414,42.544279631284148,42.63331669727399,42.72254010086759,null,null,48.881693135282617,48.587964899914887,48.296001666344729,48.005792828743452,47.717327845012399,48.988688937302769,50.293923657895199,51.633934521977004,53.009648090983383,54.42201561327591,null,{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,174.62867953609555,168.96550950259874,163.93390167471097,159.05212961749729,154.73851421151642,154.63868479053096,154.96231407516348,155.28662065418715,156.0379391120228,155.93727136816671,null,178.90699687513438,177.34607188468934,176.28040608215827,175.22114382491361,174.64541991274538,178.80871462115513,183.57282135131746,188.46386100521605,194.01531201299917,198.64035698845706,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C107=\"NA\",\"\",'Unsmoothed Prices'!D105)","v":34.338999999999999},{"$f":"IF($C107=\"NA\",\"\",('Unsmoothed Prices'!E105*(1-E$9)))","v":48.638605466877515},47.190201063368633,45.784928556754544,44.421503526382267,43.098679800239204,43.188877120083518,43.279263205721698,43.369838452204561,43.460603255409694,43.551558012043174,null,null,49.830227539886423,49.53079959734859,49.233170905931985,48.937330654005045,48.643268094902879,49.939299562938508,51.26986196674229,52.635875334534568,54.038284207393687,55.478058292366676,null,{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},null,178.01729600877169,172.24423388129551,167.11498923215407,162.13848787129527,157.74116806887548,157.63940148830486,157.96931070088419,158.29991035054664,159.06580791479948,158.96318674395758,null,182.37863279598432,180.78741853032236,179.70107380665172,178.62125688711839,178.03436122734453,182.27844340472555,187.13499617860936,192.12094497105119,197.78012019906092,202.49491276713837,null,null,64086.226563157812,62007.924197266388,60161.396123575469,58369.855633666295,56786.820504795171,56750.184535789747,56868.951852318307,56987.967726196788,57263.69084932781,57226.74722782473,null,null,65656.307806554352,65083.470670916045,64692.386570394621,64303.652479362623,64092.370041844035,65620.239625701201,67368.598624299368,69163.540189578431,71200.843271661928,72898.168596169809]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C108=\"NA\",\"\",'Unsmoothed Prices'!D106)","v":48.088000000000001},{"$f":"IF($C108=\"NA\",\"\",('Unsmoothed Prices'!E106*(1-E$9)))","v":61.365518143607126},59.53812021865361,57.765140202603099,56.044957589725044,54.376000131174834,54.489798732394604,54.603835492390459,54.718110909583309,54.83262548343717,54.947379714461334,null,null,62.868943359845041,62.491166269730456,62.115659227785734,61.742408593377746,61.371400807839393,63.006555471568113,64.685276531682106,66.408724753542657,68.178091829471626,69.994601202756854,null,{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,224.59779640560208,217.31413879808565,210.84276173950133,204.56409520249642,199.0161604800999,198.88776537324028,199.30399954722517,199.72110481997908,200.68740926938005,200.55793595778388,null,230.10033269703285,228.09275688451618,226.72215618141792,225.35979136582878,224.61932695669216,229.97392747122362,236.1012593406397,242.39184535043071,249.53181609586616,255.48029439006251,null,null,8085.5206706016752,8257.9372743272543,8433.7104695800535,8591.6919985048498,8756.7110611243952,8751.0616764225724,8769.375980077908,8787.7286120790795,8830.246007852722,8824.5491821424912,null,null,8283.6119770931837,8667.5247616116139,9068.8862472567162,9465.1112373648084,9883.2503860944544,10118.85280873384,10388.455410988146,10665.241195418952,10979.399908218111,11241.132953162751]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C109=\"NA\",\"\",'Unsmoothed Prices'!D107)","v":48.088000000000001},{"$f":"IF($C109=\"NA\",\"\",('Unsmoothed Prices'!E107*(1-E$9)))","v":61.365518143607126},59.53812021865361,57.765140202603099,56.044957589725044,54.376000131174834,54.489798732394604,54.603835492390459,54.718110909583309,54.83262548343717,54.947379714461334,null,null,62.868943359845041,62.491166269730456,62.115659227785734,61.742408593377746,61.371400807839393,63.006555471568113,64.685276531682106,66.408724753542657,68.178091829471626,69.994601202756854,null,{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,224.59779640560208,217.31413879808565,210.84276173950133,204.56409520249642,199.0161604800999,198.88776537324028,199.30399954722517,199.72110481997908,200.68740926938005,200.55793595778388,null,230.10033269703285,228.09275688451618,226.72215618141792,225.35979136582878,224.61932695669216,229.97392747122362,236.1012593406397,242.39184535043071,249.53181609586616,255.48029439006251,null,null,8085.5206706016752,8257.9372743272543,8433.7104695800535,8591.6919985048498,8756.7110611243952,8751.0616764225724,8769.375980077908,8787.7286120790795,8830.246007852722,8824.5491821424912,null,null,8283.6119770931837,8667.5247616116139,9068.8862472567162,9465.1112373648084,9883.2503860944544,10118.85280873384,10388.455410988146,10665.241195418952,10979.399908218111,11241.132953162751]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C110=\"NA\",\"\",'Unsmoothed Prices'!D108)","v":48.088000000000001},{"$f":"IF($C110=\"NA\",\"\",('Unsmoothed Prices'!E108*(1-E$9)))","v":61.365518143607126},59.53812021865361,57.765140202603099,56.044957589725044,54.376000131174834,54.489798732394604,54.603835492390459,54.718110909583309,54.83262548343717,54.947379714461334,null,null,62.868943359845041,62.491166269730456,62.115659227785734,61.742408593377746,61.371400807839393,63.006555471568113,64.685276531682106,66.408724753542657,68.178091829471626,69.994601202756854,null,{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,224.59779640560208,217.31413879808565,210.84276173950133,204.56409520249642,199.0161604800999,198.88776537324028,199.30399954722517,199.72110481997908,200.68740926938005,200.55793595778388,null,230.10033269703285,228.09275688451618,226.72215618141792,225.35979136582878,224.61932695669216,229.97392747122362,236.1012593406397,242.39184535043071,249.53181609586616,255.48029439006251,null,null,8085.5206706016752,8257.9372743272543,8433.7104695800535,8591.6919985048498,8756.7110611243952,8751.0616764225724,8769.375980077908,8787.7286120790795,8830.246007852722,8824.5491821424912,null,null,8283.6119770931837,8667.5247616116139,9068.8862472567162,9465.1112373648084,9883.2503860944544,10118.85280873384,10388.455410988146,10665.241195418952,10979.399908218111,11241.132953162751]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C111=\"NA\",\"\",'Unsmoothed Prices'!D109)","v":34.338999999999999},{"$f":"IF($C111=\"NA\",\"\",('Unsmoothed Prices'!E109*(1-E$9)))","v":48.861458124381528},47.406417412792592,45.99470622008522,44.62503424064009,43.296149592726131,43.386760179197523,43.477560396351038,43.568550641047544,43.659731310978458,43.751102804667489,null,null,50.058539978631316,49.757740115330435,49.458747746970488,49.161552012383098,48.866142115664253,50.168111748540099,51.504770531235017,52.877042707360232,54.28587714569813,55.732247996305368,null,{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},null,178.83293673523639,173.03342355669298,167.88067770331105,162.88137497833634,158.46390750937763,158.36167465407095,158.6930954466813,159.02520983982353,159.79461659818116,159.69152523703633,null,183.2142563217906,181.61575142095609,180.52442927644228,179.43966484519831,178.85008014333118,183.11360788217135,187.99241243900781,193.00120588186485,198.68631035325515,203.42270518651458,null,null,3755.4916714399642,3633.7018946905528,3525.4942317695322,3420.508874545063,3327.7420576969303,3325.5951677354901,3332.5550043803073,3339.529406636294,3355.6869485618045,3353.5220299777629,null,null,3847.4993827576027,3813.9307798400778,3791.0130148052876,3768.2329617491646,3755.8516830099547,3845.3857655255983,3947.8406612191638,4053.0253235191617,4172.4125174183582,4271.8768089168061]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C112=\"NA\",\"\",'Unsmoothed Prices'!D110)","v":48.088000000000001},{"$f":"IF($C112=\"NA\",\"\",('Unsmoothed Prices'!E110*(1-E$9)))","v":61.589383767736166},59.75531936966587,57.975871400767105,56.249413443593141,54.574367513627621,54.688581259959136,54.803034033886306,54.917726335648318,55.032658666531255,55.147831528870313,null,null,63.09829358240242,62.719138335521322,62.342261418101693,61.967649139748438,61.595287892331513,63.236407712558815,64.921252862377088,66.65098834169936,68.426810190222923,70.249946314440734,null,{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,225.41714458991436,218.10691569928042,211.61193061279991,205.31035906911495,199.7421850998771,199.61332159885086,200.03107422368504,200.44970112511638,201.41953071950439,201.28958508037664,null,230.93975451159287,228.92485492465283,227.5492541760712,226.18191936008182,225.43875368593334,230.81288815083968,236.96257294767639,243.27610744720266,250.44212529621589,256.41230404770869,null,null,8115.0172052369171,8288.0627965726562,8464.4772245119966,8623.0350809028278,8788.656144394592,8782.9861503494376,8801.3672658421419,8819.7868495051207,8862.4593516581936,8856.7417435365714,null,null,8313.8311624173439,8699.1444871368076,9101.9701670428476,9499.6406131234362,9919.3051621810664,10155.767078636945,10426.353209697761,10704.148727676917,11019.453513033499,11282.141378099182]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C113=\"NA\",\"\",'Unsmoothed Prices'!D111)","v":48.088000000000001},{"$f":"IF($C113=\"NA\",\"\",('Unsmoothed Prices'!E111*(1-E$9)))","v":61.589383767736166},59.75531936966587,57.975871400767105,56.249413443593141,54.574367513627621,54.688581259959136,54.803034033886306,54.917726335648318,55.032658666531255,55.147831528870313,null,null,63.09829358240242,62.719138335521322,62.342261418101693,61.967649139748438,61.595287892331513,63.236407712558815,64.921252862377088,66.65098834169936,68.426810190222923,70.249946314440734,null,{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,225.41714458991436,218.10691569928042,211.61193061279991,205.31035906911495,199.7421850998771,199.61332159885086,200.03107422368504,200.44970112511638,201.41953071950439,201.28958508037664,null,230.93975451159287,228.92485492465283,227.5492541760712,226.18191936008182,225.43875368593334,230.81288815083968,236.96257294767639,243.27610744720266,250.44212529621589,256.41230404770869,null,null,8115.0172052369171,8288.0627965726562,8464.4772245119966,8623.0350809028278,8788.656144394592,8782.9861503494376,8801.3672658421419,8819.7868495051207,8862.4593516581936,8856.7417435365714,null,null,8313.8311624173439,8699.1444871368076,9101.9701670428476,9499.6406131234362,9919.3051621810664,10155.767078636945,10426.353209697761,10704.148727676917,11019.453513033499,11282.141378099182]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C114=\"NA\",\"\",'Unsmoothed Prices'!D112)","v":48.088000000000001},{"$f":"IF($C114=\"NA\",\"\",('Unsmoothed Prices'!E112*(1-E$9)))","v":61.589383767736166},59.75531936966587,57.975871400767105,56.249413443593141,54.574367513627621,54.688581259959136,54.803034033886306,54.917726335648318,55.032658666531255,55.147831528870313,null,null,63.09829358240242,62.719138335521322,62.342261418101693,61.967649139748438,61.595287892331513,63.236407712558815,64.921252862377088,66.65098834169936,68.426810190222923,70.249946314440734,null,{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,225.41714458991436,218.10691569928042,211.61193061279991,205.31035906911495,199.7421850998771,199.61332159885086,200.03107422368504,200.44970112511638,201.41953071950439,201.28958508037664,null,230.93975451159287,228.92485492465283,227.5492541760712,226.18191936008182,225.43875368593334,230.81288815083968,236.96257294767639,243.27610744720266,250.44212529621589,256.41230404770869,null,null,8115.0172052369171,8288.0627965726562,8464.4772245119966,8623.0350809028278,8788.656144394592,8782.9861503494376,8801.3672658421419,8819.7868495051207,8862.4593516581936,8856.7417435365714,null,null,8313.8311624173439,8699.1444871368076,9101.9701670428476,9499.6406131234362,9919.3051621810664,10155.767078636945,10426.353209697761,10704.148727676917,11019.453513033499,11282.141378099182]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",{"$f":"IF($C115=\"NA\",\"\",'Unsmoothed Prices'!D113)","v":34.338999999999999},{"$f":"IF($C115=\"NA\",\"\",('Unsmoothed Prices'!E113*(1-E$9)))","v":48.861458124381528},47.406417412792592,45.99470622008522,44.62503424064009,43.296149592726131,43.386760179197523,43.477560396351038,43.568550641047544,43.659731310978458,43.751102804667489,null,null,50.058539978631316,49.757740115330435,49.458747746970488,49.161552012383098,48.866142115664253,50.168111748540099,51.504770531235017,52.877042707360232,54.28587714569813,55.732247996305368,null,{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,178.83293673523639,173.03342355669298,167.88067770331105,162.88137497833634,158.46390750937763,158.36167465407095,158.6930954466813,159.02520983982353,159.79461659818116,159.69152523703633,null,183.2142563217906,181.61575142095609,180.52442927644228,179.43966484519831,178.85008014333118,183.11360788217135,187.99241243900781,193.00120588186485,198.68631035325515,203.42270518651458,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C116=\"NA\",\"\",'Unsmoothed Prices'!D114)","v":34.338999999999999},{"$f":"IF($C116=\"NA\",\"\",('Unsmoothed Prices'!E114*(1-E$9)))","v":48.861458124381528},47.406417412792592,45.99470622008522,44.62503424064009,43.296149592726131,43.386760179197523,43.477560396351038,43.568550641047544,43.659731310978458,43.751102804667489,null,null,50.058539978631316,49.757740115330435,49.458747746970488,49.161552012383098,48.866142115664253,50.168111748540099,51.504770531235017,52.877042707360232,54.28587714569813,55.732247996305368,null,{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,178.83293673523639,173.03342355669298,167.88067770331105,162.88137497833634,158.46390750937763,158.36167465407095,158.6930954466813,159.02520983982353,159.79461659818116,159.69152523703633,null,183.2142563217906,181.61575142095609,180.52442927644228,179.43966484519831,178.85008014333118,183.11360788217135,187.99241243900781,193.00120588186485,198.68631035325515,203.42270518651458,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C117=\"NA\",\"\",'Unsmoothed Prices'!D115)","v":45.676000000000002},{"$f":"IF($C117=\"NA\",\"\",('Unsmoothed Prices'!E115*(1-E$9)))","v":57.807979356542937},56.086521040576493,54.416325867978763,52.795867278481822,51.223664171110691,51.330865534174571,51.43829124925287,51.545941785871584,51.653817614539328,51.761919206749411,null,null,59.224246610426484,58.868370364492854,58.514632565389171,58.163020363269744,57.813520985503118,59.353880945055288,60.935281629416217,62.558816510980066,64.225608196175088,65.936809201699049,null,{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},null,211.57720444494717,204.7158017981042,198.61958941812247,192.70491556645865,187.47861086626511,187.35765919973718,187.74976305977296,188.14268751843127,189.05297246921393,188.93100510463535,null,216.76074259416094,214.86955183039893,213.57840886367049,212.29502432593458,211.59748680694142,216.64166544945181,222.4137779473692,228.33968026507722,235.06572599800083,240.66935358620154,null,null,3808.3896800090492,3889.6002341639796,3972.3917883624495,4046.8032268956317,4124.5294390578329,4121.868502394218,4130.4947873150049,4139.1391254054879,4159.1653943227066,4156.4821123019774,null,null,3901.6933666948971,4082.5214847775796,4271.5681772734097,4458.1955108446264,4655.1447097527116,4766.1166398879395,4893.1031148421225,5023.4729658316992,5171.4459719560182,5294.7257788964334]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C118=\"NA\",\"\",'Unsmoothed Prices'!D116)","v":48.462000000000003},{"$f":"IF($C118=\"NA\",\"\",('Unsmoothed Prices'!E116*(1-E$9)))","v":60.165152692960476},58.373500336529077,56.635201425117387,54.948667151563541,53.312356021642948,53.42392861853051,53.535734715591488,53.647774801497221,53.760049365941754,53.87255889964397,null,null,61.639169542060031,61.268782116055476,60.900620334010135,60.534670822114087,60.170920286920129,61.774089835486777,63.419973582028057,65.109709586277106,66.844466229968106,68.62544302472341,null,{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},null,220.20445885623533,213.06327622833112,206.71848520167845,200.56263510320693,195.1232230392132,194.99733945763637,195.40543171190893,195.81437802546486,196.7617806793468,196.63483998370049,null,225.59936052393971,223.63105472360249,222.287264219137,220.95154850071643,220.22556825012768,225.47542789952672,231.4829035744024,237.65043998991143,244.65074640168328,250.48286704024045,null,null,3303.06688284353,3195.9491434249667,3100.7772780251767,3209.0021616513109,3121.9715686274112,3119.9574313221819,3126.4869073905429,3133.0300484074378,3148.1884908695488,3146.1574397392078,null,null,3383.9904078590957,3354.4658208540372,3334.3089632870551,3535.2247760114628,3523.6090920020429,3607.6068463924275,3703.7264571904384,3802.4070398385829,3914.4119424269325,4007.7258726438472]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C119=\"NA\",\"\",'Unsmoothed Prices'!D117)","v":49.326999999999998},{"$f":"IF($C119=\"NA\",\"\",('Unsmoothed Prices'!E117*(1-E$9)))","v":61.083913421852039},59.264901377108778,57.500057518939776,55.787768778071957,54.126470120668614,54.239746503150535,54.353259951504285,54.467010961863537,54.581000031400272,54.695227658326964,null,null,62.580439459976482,62.204395978826106,61.830612128655247,61.459074331427274,61.089769090695455,62.71742007339882,64.388437527459459,66.10397689151749,67.865224389250542,69.673397849597961,null,{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":91},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":93},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":95},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":97},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},null,223.56712312397846,216.31689002644703,209.87520994413018,203.62535603996264,198.10288064164715,197.97507473649944,198.38939882299061,198.80459001080192,199.766460114925,199.63758095289342,null,229.04440842351391,227.04604532271529,225.68173426959166,224.32562130970956,223.58855487194538,228.91858326790572,235.01779697522704,241.27951565403885,248.38672126465698,254.30790215103258,null,null,20344.608204282042,20117.470772459572,19938.144944692365,19751.659535876377,19612.185183523066,19599.532398913445,19640.550483476072,19681.65441106939,19776.879551377573,19764.12051433645,null,null,20843.041166539766,21115.282215012521,21439.764755611206,21759.585267041828,22135.266932322593,22662.939743522667,23266.761900547477,23886.672049749846,24590.285405201041,25176.482312952226]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Not Offered",{"$f":"IF($C120=\"NA\",\"\",'Unsmoothed Prices'!D118)","v":54.732999999999997},{"$f":"IF($C120=\"NA\",\"\",('Unsmoothed Prices'!E118*(1-E$9)))","v":65.685820799310065},63.729768992713652,61.831966266718347,59.990678027496202,58.204221335523798,58.326031673854864,58.448096938000312,58.570417661471268,58.692994378895392,58.815827626019228,null,null,67.295091320058617,66.890717675151379,66.488773896100454,66.08924538193429,65.692117619418042,67.442391706071874,69.239299384234485,71.084083140367653,72.978018565237491,74.922415235932121,null,{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},null,240.41010412547482,232.61365682340482,225.68667687352198,218.96597480036115,213.0274500880171,212.89001560957024,213.33555382370113,213.78202446437012,214.81635942675712,214.67777083497018,null,246.30003423141454,244.15111951430251,242.68402472076664,241.22574564406014,240.43315048707001,246.16472972716235,252.7234427524559,259.45690346234193,267.09954794876921,273.46681561115224,null,null,4327.3818742585463,4419.6594796446916,4513.7335374704398,4598.2854708075838,4686.6039019363761,4683.5803434105455,4693.3821841214249,4703.2045382161432,4725.9599073886566,4722.9109583693435,null,null,4433.4006161654615,4638.8712707717477,4853.6804944153328,5065.7406585252629,5289.5293107155403,5415.6240539975715,5559.91574055403,5708.0518761715221,5876.1900548729227,6016.2699434453498]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C121=\"NA\",\"\",'Unsmoothed Prices'!D119)","v":34.676000000000002},{"$f":"IF($C121=\"NA\",\"\",('Unsmoothed Prices'!E119*(1-E$9)))","v":49.931150880400835},48.444255890027634,47.001639004072501,45.601981669077702,44.244004596663423,44.336598862944783,44.429386911371914,44.522369147493905,44.615545977708571,44.70891780926425,null,null,51.154439684606835,50.847054601643343,50.541516583955342,50.237814532597824,49.935937415318911,51.266410239427792,52.632331640800167,54.034646096923481,55.474323249559518,56.952358575211143,null,{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,182.74801222226705,176.82153399860087,171.5559823648646,166.44723309213362,161.93305682378812,161.82858584974846,162.16726222650749,162.50664738835275,163.29289827841339,163.18755000381449,null,187.22524924566105,185.5917492959982,184.47653553143701,183.36802304398208,182.76553094006721,187.12239737391144,192.10801048892063,197.22645825377069,203.03602309338785,207.87610879952067,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C122=\"NA\",\"\",'Unsmoothed Prices'!D120)","v":54.883000000000003},{"$f":"IF($C122=\"NA\",\"\",('Unsmoothed Prices'!E120*(1-E$9)))","v":65.974516287440267},64.009867445376514,62.103723694214914,60.254342816421129,58.46003447579097,58.582380182252571,58.704981934951981,58.827840269745153,58.950955723609496,59.074328834646202,null,null,67.590859706614509,67.184708800718781,66.780998440173065,66.379713959833154,65.98084078267712,67.738807491964863,69.543612751872828,71.396504509710027,73.298763962586449,75.25170644330727,null,{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,241.46672961203137,233.63601617562429,226.67859148388445,219.92835127993712,213.96372618139495,213.82568766522189,214.27318406257473,214.72161698456981,215.76049794841074,215.62130024645865,null,247.38254652620913,245.22418712262356,243.7506443066317,242.28595595339101,241.48987726459825,247.24664734567173,253.83418654433584,260.59724146044158,268.2734761030664,274.66872851807153,null,null,8692.8022660331299,8878.1686146737229,9067.1436593553772,9236.9907537573581,9414.4039519813778,9408.330257269763,9428.020098753288,9447.7511473210707,9493.4619097300729,9487.3372108441799,null,null,8905.7716749435276,9318.5191106596958,9750.0257722652677,10176.010150042423,10625.554599642323,10878.852483209555,11168.704207950777,11466.27862425943,11804.032948534921,12085.424054795147]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C123=\"NA\",\"\",'Unsmoothed Prices'!D121)","v":54.732999999999997},{"$f":"IF($C123=\"NA\",\"\",('Unsmoothed Prices'!E121*(1-E$9)))","v":65.685820799310065},63.729768992713652,61.831966266718347,59.990678027496202,58.204221335523798,58.326031673854864,58.448096938000312,58.570417661471268,58.692994378895392,58.815827626019228,null,null,67.295091320058617,66.890717675151379,66.488773896100454,66.08924538193429,65.692117619418042,67.442391706071874,69.239299384234485,71.084083140367653,72.978018565237491,74.922415235932121,null,{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,240.41010412547482,232.61365682340482,225.68667687352198,218.96597480036115,213.0274500880171,212.89001560957024,213.33555382370113,213.78202446437012,214.81635942675712,214.67777083497018,null,246.30003423141454,244.15111951430251,242.68402472076664,241.22574564406014,240.43315048707001,246.16472972716235,252.7234427524559,259.45690346234193,267.09954794876921,273.46681561115224,null,null,8654.7637485170926,8839.3189592893832,9027.4670749408797,9196.5709416151676,9373.2078038727523,9367.1606868210911,9386.7643682428497,9406.4090764322864,9451.9198147773131,9445.8219167386869,null,null,8866.8012323309231,9277.7425415434955,9707.3609888306655,10131.481317050526,10579.058621431081,10831.248107995143,11119.83148110806,11416.103752343044,11752.380109745845,12032.5398868907]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C124=\"NA\",\"\",'Unsmoothed Prices'!D122)","v":45.386000000000003},{"$f":"IF($C124=\"NA\",\"\",('Unsmoothed Prices'!E122*(1-E$9)))","v":57.474713336911925},55.76317931802884,54.102612907816066,52.49149634670534,50.928357072346138,51.034940413954068,51.141746814175342,51.248776739829111,51.356030658711482,51.463509039597582,null,null,58.882815736121614,58.528991135329086,58.177292653108864,57.82770751369528,57.48022301809177,59.011702722041981,60.583986548879345,62.198161667072576,63.855344211165246,65.556680053536169,null,{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,210.35745081309764,203.53560451080529,197.47453711352864,191.5939616654745,186.39778688478688,186.27753251093236,186.66737587174001,187.05803510037626,187.96307221088401,187.84180799453119,null,215.51110559420511,213.63081764395116,212.34711818384733,211.07113242498778,210.37761624621587,215.39271493545323,221.13155090340962,227.0232900848149,233.7105598128648,239.28188219540701,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C125=\"NA\",\"\",'Unsmoothed Prices'!D123)","v":45.865000000000002},{"$f":"IF($C125=\"NA\",\"\",('Unsmoothed Prices'!E123*(1-E$9)))","v":57.903198219294659},56.178904389875825,54.505958142310966,52.882830401846533,51.308037627900561,51.415415568523287,51.523018230703592,51.63084608474086,51.73889960191871,51.847179254507076,null,null,59.321798288799307,58.965335858539646,58.611015397469266,58.258824034576733,57.908748976192065,59.45164615163052,61.035651652426751,62.661860752096487,64.331397906177898,66.045417529745578,null,{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":386},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":356},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},null,211.92570548261847,205.05300102304673,198.94674721943503,193.02233096673982,187.78741771811605,187.66626682511,188.05901654206809,188.45258820930411,189.36437254302248,189.24220427895082,null,217.11778173700546,215.22347588366972,213.9302062007628,212.6447077262051,211.94602125286295,216.99850845345139,222.78012853135763,228.71579174515216,235.45291633661111,241.06577398357135,null,null,81803.322316290723,72998.868364204638,59882.97091304994,47869.538079751474,43378.89349288481,43350.907636600408,43441.632821217732,43532.54787634925,43743.17005743819,43714.94918843764,null,null,83807.463750484108,76619.557414586423,64392.992066429601,52735.887516098861,48959.53090941134,50126.655452747269,51462.209690743613,52833.347893130151,54389.623673757167,55686.193790204983]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C126=\"NA\",\"\",'Unsmoothed Prices'!D124)","v":""},{"$f":"IF($C126=\"NA\",\"\",('Unsmoothed Prices'!E124*(1-E$9)))","v":""},{"$f":"IF($C126=\"NA\",\"\",E126*(1-F$9))","v":""},"","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C127=\"NA\",\"\",'Unsmoothed Prices'!D125)","v":48.033000000000001},{"$f":"IF($C127=\"NA\",\"\",('Unsmoothed Prices'!E125*(1-E$9)))","v":59.405427724196763},{"$f":"IF($C127=\"NA\",\"\",E127*(1-F$9))","v":57.63639914531101},55.920050300126427,54.254812443866385,52.63916354725567,52.749327280641829,52.859721565718701,52.970346884987016,53.081203721957294,53.192292561151945,null,null,60.860831682702418,60.495121259299147,60.131608375924309,59.770279827643414,59.41112248886995,60.994048293663134,62.61914893034826,64.287548088007739,66.000399394839278,67.758887215841455,null,{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":23},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},null,217.42386547056014,210.3728568803852,204.10818359546144,198.03006542011229,192.65933858295574,192.53504457434269,192.93798371487327,193.34176613020259,194.27720562236368,194.1518678482046,null,222.75064395869086,220.80719259644189,219.48037057212372,218.16152137089844,217.44470830926403,222.62827627187045,228.55989359577114,234.64955052122824,241.56146178511176,247.3199383378213,null,null,6305.2920986462441,5680.0671357704005,4694.4882226956133,3960.6013084022461,3275.2087559102474,3273.0957577638255,3279.9457231528454,3286.8100242134442,3302.7124955801828,3300.5817534194784,null,null,6459.7686748020351,5961.794200103931,5048.0485231588455,4363.2304274179687,3696.5600412574886,3784.6806966217978,3885.5181911281093,3989.0423588608801,4106.5448503468997,4204.4389517429618]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C128=\"NA\",\"\",'Unsmoothed Prices'!D126)","v":33.518999999999998},{"$f":"IF($C128=\"NA\",\"\",('Unsmoothed Prices'!E126*(1-E$9)))","v":48.242535516495366},{"$f":"IF($C128=\"NA\",\"\",E128*(1-F$9))","v":46.805925642346949},45.412096436925928,44.059773938769489,42.747722123591977,42.837184955930894,42.926835016921366,43.016672698397258,43.106698393012479,43.196912494242682,null,null,49.424454069207989,49.127464404026291,48.832259338449916,48.538828148887674,48.247160176186064,49.532637905801124,50.852365381666573,52.207255140103491,53.598244030679879,55.026293864002909,null,{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,176.56767999037302,170.84162859456634,165.75415199477965,160.81817487650864,156.45666297234663,156.35572508914777,156.682947811763,157.01085534914998,157.77051611842569,157.66873060398578,null,180.89350189330125,179.31524507469595,178.23774658534217,177.16672274344,176.58460624484098,180.79412835617413,185.61113364308298,190.55648126137774,196.16957315228836,200.84597260361062,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",{"$f":"IF($C129=\"NA\",\"\",'Unsmoothed Prices'!D127)","v":50.566000000000003},{"$f":"IF($C129=\"NA\",\"\",('Unsmoothed Prices'!E127*(1-E$9)))","v":64.178526461282885},{"$f":"IF($C129=\"NA\",\"\",E129*(1-F$9))","v":62.267360229337029},60.413106434736299,58.614070287425058,56.868607466339462,{"$f":"IF($C129=\"NA\",\"\",I129*(1-J$9))","v":56.987622619483751},{"$f":"IF($C129=\"NA\",\"\",J129*(1-K$9))","v":57.106886848652742},57.226400675115066,57.346164621230265,57.466179210451095,null,null,65.750869007093144,65.355774535346853,64.963054171258193,64.57269364890449,64.184678788086515,65.894789287093786,67.650463275301817,69.4529147278013,71.303389964341932,73.203168511110377,null,{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},null,234.89340684829534,227.27586483708015,220.50783848678748,213.94135654910147,208.13910332680243,208.0048225611157,208.44013699758253,208.87636246416997,209.88696251370277,209.75155411814649,null,240.6481805659609,238.54857705401602,237.11514772509238,235.69033181850139,234.91592436439663,240.51598089789232,246.92419095485161,253.50313875647473,260.97040726949149,267.19156506555288,null,null,9395.7362739318141,9091.0345934832058,8820.3135394714991,8557.6542619640586,8325.5641330720973,8320.192902444629,8337.6054799033009,8355.0544985667984,8395.4785005481099,8390.0621647258595,null,null,9625.9272226384364,{"$f":"IFERROR(AY129*AC129,0)","v":9541.9430821606402},9484.6059090036961,9427.6132727400563,9396.6369745758657,9620.6392359156926,9876.9676381940644,10140.125550258988,10438.81629077966,10687.662602622115]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C130=\"NA\",\"\",'Unsmoothed Prices'!D128)","v":33.520000000000003},{"$f":"IF($C130=\"NA\",\"\",('Unsmoothed Prices'!E128*(1-E$9)))","v":48.230379916995147},{"$f":"IF($C130=\"NA\",\"\",E130*(1-F$9))","v":46.79413202328746},45.400654018926069,44.048672263446328,42.736951044001771,42.826391334524665,42.91601880652339,43.00583385173308,43.095836862708715,43.1860282328268,null,null,49.412000663458265,49.115085830318193,48.819955147120538,48.526597892976142,48.235003411417246,49.520157241131933,50.839552187239683,52.194100556131168,53.584738961317804,55.012428971060785,null,{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3200},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,176.52319049620223,170.79858188499921,165.71238716908013,160.7776537615791,156.41724082104648,156.31632837101503,156.64346864381037,156.97129355882575,157.73076291751389,157.62900304981781,null,180.84792242825725,179.27006328066142,178.19283628698994,177.12208230936292,176.54011248578709,180.74857393013156,185.56436548342484,190.50846702987877,196.12014459842317,200.79536574437188,null,null,564874.20958784712,0,0,0,0,0,0,0,0,0,null,null,578713.35177042324,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$f":"IF($C131=\"NA\",\"\",'Unsmoothed Prices'!D129)","v":{"$error":"#N/A"}},{"$f":"IF($C131=\"NA\",\"\",('Unsmoothed Prices'!E129*(1-E$9)))","v":46.886173205595902},{"$f":"IF($C131=\"NA\",\"\",E131*(1-F$9))","v":45.489954315625639},44.135313295108737,42.821012000627498,41.545849159319225,41.632796700686974,41.719926206681826,41.807238058121051,41.894732636618897,41.982410324588265,null,null,48.034861544301549,{"$f":"IF($C131=\"NA\",\"\",F131*R$9)","v":47.746221887764015},47.459316655947354,47.174135426759371,46.890667840733812,48.140003739798644,49.422626436867581,50.739422811859946,52.091303374363214,53.479202893212339,null,{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":10871},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":12681},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":12761},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":12841},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},null,171.60339393248103,166.0383332520336,161.09389352714689,156.29669380229038,152.05780792310836,151.95970795750745,152.27773065438868,152.59641891214184,153.33472145002517,153.23579768474718,null,175.80759325214368,{"$f":"IF($C131=\"NA\",\"\",(R131*AY$9)/100)","v":174.27370989033864},173.22650579420784,172.18559430767172,171.61984429708576,175.71101365026504,180.39258649456667,185.19889326328882,190.65417035016938,195.19909056022505,null,null,1865500.4954400011,2105532.103969038,2055719.1752999215,2007005.8451152106,1957896.3348179432,1956633.1996608658,1960728.0599059085,1964831.4899127383,1974337.8733905242,1973064.1309888046,null,null,1911204.3462440539,{"$f":"IFERROR(AY131*AC131,0)","v":2209964.9151193844},2210543.4404398864,2211035.2165048127,2209777.1151692765,2262455.0117608127,2322734.9437040403,2384620.949658107,2454863.097428781,2513383.4900534577]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C132=\"NA\",\"\",'Unsmoothed Prices'!D130)","v":{"$error":"#N/A"}},{"$f":"IF($C132=\"NA\",\"\",('Unsmoothed Prices'!E130*(1-E$9)))","v":46.886173205595902},{"$f":"IF($C132=\"NA\",\"\",E132*(1-F$9))","v":45.489954315625639},44.135313295108737,42.821012000627498,41.545849159319225,41.632796700686974,41.719926206681826,41.807238058121051,41.894732636618897,41.982410324588265,null,null,48.034861544301549,47.746221887764015,47.459316655947354,47.174135426759371,46.890667840733812,48.140003739798644,49.422626436867581,50.739422811859946,52.091303374363214,53.479202893212339,null,{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,171.60339393248103,166.0383332520336,161.09389352714689,156.29669380229038,152.05780792310836,151.95970795750745,152.27773065438868,152.59641891214184,153.33472145002517,153.23579768474718,null,175.80759325214368,174.27370989033864,173.22650579420784,172.18559430767172,171.61984429708576,175.71101365026504,180.39258649456667,185.19889326328882,190.65417035016938,195.19909056022505,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C133=\"NA\",\"\",'Unsmoothed Prices'!D131)","v":{"$error":"#N/A"}},{"$f":"IF($C133=\"NA\",\"\",('Unsmoothed Prices'!E131*(1-E$9)))","v":58.498822594805404},{"$f":"IF($C133=\"NA\",\"\",E133*(1-F$9))","v":56.756791723790791},55.066636624303882,53.426812492681108,51.835820527820189,51.944303017428012,52.053012540203859,52.161949571284865,52.271114586802533,52.380508063884825,null,null,{"$f":"IF($C133=\"NA\",\"\",E133*Q$9)","v":59.932015170535671},59.571885970236607,59.21392077260856,58.858106574241745,58.504430449863406,60.06319872042026,61.663498179343719,63.30643536673967,64.993146304918909,66.724797283909041,null,{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AF$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AK$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C133=\"NA\",\"\",(E133*AM$9)/100)","v":214.10569069698778},207.16228979183637,200.99322367870917,195.00786559828603,189.7191031318219,189.59670601361225,189.99349577174408,190.39111593518976,191.31227938769726,191.18885443317961,null,{"$f":"IF($C133=\"NA\",\"\",(Q133*AX$9)/100)","v":219.35117552416057},217.4373837913636,216.13081082002125,214.83208899598239,214.12621544650005,219.23067532953394,225.07176835460459,231.06848908859979,237.87491547600322,243.545510086268,null,null,{"$f":"IFERROR(AM133*AB133,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AX133*AB133,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB75:AB131)","v":32500},31724,32151,32714,33321,{"$f":"SUM(AG75:AG131)","v":33321},33321,33321,33321,33321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ75:BJ133)","v":6351850.799190931},6033217.2902452517,5946160.4786075484,5884934.489064048,5850206.7729586083,{"$f":"SUM(BO75:BO133)","v":5846432.5170290759},5858667.9856357891,5870929.0607455475,5899334.1953888237,5895528.2449444477,null,null,{"$f":"SUM(BV75:BV133)","v":6507468.040765211},6332460.3370330371,6393989.1205573427,6483188.5935027935,6602828.1559117008,{"$f":"SUM(CA75:CA133)","v":6760230.0479039382},6940346.8701567128,7125262.6518278085,7335146.6387005718,7510005.9462138619]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D82=AB134","v":true},{"$f":"Volumes!E82=AC134","v":true},{"$f":"Volumes!F82=AD134","v":true},{"$f":"Volumes!G82=AE134","v":true},{"$f":"Volumes!H82=AF134","v":true},{"$f":"Volumes!I82=AG134","v":true},{"$f":"Volumes!J82=AH134","v":true},{"$f":"Volumes!K82=AI134","v":true},{"$f":"Volumes!L82=AJ134","v":true},{"$f":"Volumes!M82=AK134","v":true}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB71,AB134)","v":52072},52157,52584,53149,53771,{"$f":"SUM(AG71,AG134)","v":53771},53771,53771,53771,53771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ134+BJ71","v":7633555.8218108937},7325585.6467003031,7199435.9469619999,7100459.3099706201,7033109.2180749113,{"$f":"BO134+BO71","v":7028571.8136378461},7043281.2744116271,7058021.5192823801,7092170.1266826708,7087594.6191505948,null,null,{"$f":"BV134+BV71","v":7820574.2103008758},7688929.1934291422,7741653.6746085864,7822281.945971759,7937909.4399465099,{"$f":"CA134+CA71","v":8127137.7425477169},8343673.8979485454,8565979.3546804264,8818301.5477393605,9028517.127336042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D86=AB136","v":true},{"$f":"Volumes!E86=AC136","v":true},{"$f":"Volumes!F86=AD136","v":true},{"$f":"Volumes!G86=AE136","v":true},{"$f":"Volumes!H86=AF136","v":true},{"$f":"Volumes!I86=AG136","v":true},{"$f":"Volumes!J86=AH136","v":true},{"$f":"Volumes!K86=AI136","v":true},{"$f":"Volumes!L86=AJ136","v":true},{"$f":"Volumes!M86=AK136","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Vanilla WACC",{"$f":"'Master Data'!B45","v":5.5090486958922144E-2},null,null,null,null,{"$f":"Q138","v":5.5090486958922144E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E11","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unsmoothed Nominal Revenue",{"$f":"'Unsmoothed Prices'!Q137*10^6","v":8060610.3590970421},{"$f":"'Unsmoothed Prices'!R137*10^6","v":8119280.4092138587},{"$f":"'Unsmoothed Prices'!S137*10^6","v":7323368.3119846899},{"$f":"'Unsmoothed Prices'!T137*10^6","v":7573258.146023456},{"$f":"'Unsmoothed Prices'!U137*10^6","v":7863363.0417058682},{"$f":"'Unsmoothed Prices'!V137*10^6","v":8108940.0359632615},{"$f":"'Unsmoothed Prices'!W137*10^6","v":8101520.8012527516},{"$f":"'Unsmoothed Prices'!X137*10^6","v":8752718.7499114461},{"$f":"'Unsmoothed Prices'!Y137*10^6","v":8970766.7457198985},{"$f":"'Unsmoothed Prices'!Z137*10^6","v":8966742.1357037555}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"NPV($Q$138,Q141:U141)","v":33293459.2535294},null,null,null,null,{"$f":"NPV($V$138,V141:Z141)","v":36511829.920994118}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smoothed Nominal Revenue",{"$f":"BV136","v":7820574.2103008758},{"$f":"BW136","v":7688929.1934291422},{"$f":"BX136","v":7741653.6746085864},7822281.945971759,7937909.4399465099,{"$f":"CA136","v":8127137.7425477169},{"$f":"CB136","v":8343673.8979485454},{"$f":"CC136","v":8565979.3546804264},{"$f":"CD136","v":8818301.5477393605},{"$f":"CE136","v":9028517.127336042}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($Q$138,Q144:U144)","v":33293459.253429137},null,null,null,null,{"$f":"NPV($V$138,V144:Z144)","v":36511829.921102576}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference in NPVs",{"$f":"Q145-Q142","v":-1.0026246309280396E-4},null,null,null,null,{"$f":"V145-V142","v":1.0845810174942017E-4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X_01","X_02","X_03","X_04","X_05",-2.0928093450279994E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X Factors",{"$f":"R149","v":2.9778904835074518E-2},2.9778904835074518E-2,{"$f":"R149","v":2.9778904835074518E-2},{"$f":"S149","v":2.9778904835074518E-2},2.9778904835074518E-2]

{"sheet":"Unsmoothed Prices","index":7,"n_rows":137,"n_cols":38,"rows_kept":137,"cut":false,"hidden":false,"merged":[[7,2,7,8],[7,15,7,20],[7,27,7,32],[70,2,70,8],[70,15,70,20],[70,27,70,32]]}
[null,"$2018-19 base data"]
[]
[]
[null,"Private Contract Lights"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Days",null,{"$f":"'Master Data'!K28","v":366},{"$f":"'Master Data'!L28","v":365},{"$f":"'Master Data'!M28","v":365},{"$f":"'Master Data'!N28","v":365},{"$f":"'Master Data'!O28","v":366},365,365,365,366,365]
[null,null,null,2,16,{"$f":"E7+1","v":17},18,19,20,{"$f":"I7+1","v":21},{"$f":"J7+1","v":22},{"$f":"K7+1","v":23},{"$f":"L7+1","v":24},25,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup",5,{"$f":"AC7+1","v":6},7,8,9,{"$f":"AG7+1","v":10},{"$f":"AH7+1","v":11},{"$f":"AI7+1","v":12},{"$f":"AJ7+1","v":13},{"$f":"AK7+1","v":14}]
[null,null,"Price (cents) per Light per day",null,null,null,null,null,null,null,null,null,null,null,null,"Revenue ($m)  - Real",null,null,null,null,null,null,null,null,null,null,null,"Volumes"]
[null,"Private Contract Lights","Offered / No Longer Offered / NA",{"$f":"'Master Data'!J$34","v":"2018-19"},{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"E9","v":"2019-20"},{"$f":"F9","v":"2020-21"},{"$f":"G9","v":"2021-22"},{"$f":"H9","v":"2022-23"},{"$f":"I9","v":"2023-24"},{"$f":"J9","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,null,{"$f":"Q9","v":"2019-20"},{"$f":"R9","v":"2020-21"},{"$f":"S9","v":"2021-22"},{"$f":"T9","v":"2022-23"},{"$f":"U9","v":"2023-24"},{"$f":"V9","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29"]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Not Offered",18.221,{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.406725414916227},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.504866821268077},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.876344197610486},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.771938446172346},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.591316496184369},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.942119821016512},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.014996748245842},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.948591264880164},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.930842287135679},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.134226403662687},null,null,{"$f":"IF($C10=\"NA\",\"\",E10*AC10*Q$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",F10*AD10*R$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",G10*AE10*S$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",H10*AF10*T$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",I10*AG10*U$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",J10*AH10*V$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",K10*AI10*W$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",L10*AJ10*X$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",M10*AK10*Y$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",N10*AL10*Z$6/100/10^6)","v":0},null,null,{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",18.222000000000001,{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.406725414916227},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.504866821268077},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.876344197610486},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.771938446172346},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.591316496184369},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.942119821016512},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.014996748245842},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.948591264880164},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.930842287135679},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.134226403662687},null,null,2.3987212205206151E-3,2.4021973891335973E-3,2.3379623769957921E-3,2.3272921091988135E-3,2.3151581145289743E-3,{"$f":"IF($C11=\"NA\",\"\",J11*AH11*V$6/100/10^6)","v":2.3446846457078874E-3},2.2499326676707252E-3,2.4475460272707522E-3,2.4524327175856641E-3,2.3643179384543267E-3,null,null,{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":28}]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Offered",18.222000000000001,{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.406725414916227},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.504866821268077},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.876344197610486},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.771938446172346},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.591316496184369},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.942119821016512},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.014996748245842},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.948591264880164},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.930842287135679},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.134226403662687},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Not Offered",18.545000000000002,{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.825392478183161},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.925621999563774},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.296055318391797},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.191649566953664},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":23.009983559451303},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":23.36183094179783},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.434707869027157},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":24.36830238566148},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":24.349509350402617},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.553937524443999},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",18.189,{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.275174168104172},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.374359631970407},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.744792950798431},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.640387199360291},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.460809306886695},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.810568574204456},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":21.883445501433791},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.817040018068113},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.799291040323627},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.002675156850632},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Obsolete, no new Connections",18.207999999999998,{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.293967203363039},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.393152667229266},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.763585986057297},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.659180234619157},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.479602342145558},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.829361609463323},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":21.902238536692657},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.835833053326972},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.81808407558249},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.021468192109499},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Obsolete, no new Connections",18.48,{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.563334042073432},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.662519505939667},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.033996882282075},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.929591130843935},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.748969180855958},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":23.099772505688101},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.172649432917432},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":24.105199892037373},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":24.087450914292891},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.290835030819892},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Obsolete, no new Connections",18.321999999999999,{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.430738737746999},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.528880144098849},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.900357520441258},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.795951769003118},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.615329819015141},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.966133143847284},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.039010071076618},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.972604587710936},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.954855609966451},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.158239726493459},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",18.48,{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.563334042073432},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.662519505939667},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.033996882282075},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.929591130843935},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.748969180855958},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":23.099772505688101},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.172649432917432},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":24.105199892037373},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":24.087450914292891},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.290835030819892},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Obsolete, no new Connections",18.189,{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.275174168104172},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.374359631970407},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.744792950798431},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.640387199360291},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.460809306886695},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.810568574204456},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":21.883445501433791},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.817040018068113},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.799291040323627},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.002675156850632},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Obsolete, no new Connections",18.518000000000001,{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.600920112591165},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.700105576457396},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.070538895285424},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.967177201361665},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.786555251373684},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":23.13735857620583},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.210235503435161},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":24.142785962555102},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":24.125036984810617},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.328421101337625},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Obsolete, no new Connections",22.414000000000001,{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":27.410685982568832},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":27.520312021578878},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":26.891789397921286},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":26.788427703997527},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":26.598409236380114},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":26.959653136356071},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.032530063585405},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":27.966124580219727},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":27.936890969817046},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.151759719002246},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Obsolete, no new Connections",19.062000000000001,{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.139653790011955},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.239883311392568},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.610316630220598},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.50695493629684},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":23.324244871280097},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":23.677136311141005},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.750013238370336},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":24.682563697490274},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":24.662726604717029},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.8681988362728},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Obsolete, no new Connections",22.722000000000001,{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":27.716594834282578},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":27.828308988321385},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.19978636466379},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.096424670740035},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":26.90536214560824},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.267650103098582},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.340527030327912},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.27307748944785},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.243843879045173},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.458712628230376},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",22.559000000000001,{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":27.616365312901962},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":27.727035409426389},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.098512785768797},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":26.995151091845042},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":26.804088566713247},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.166376524203585},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.239253451432919},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.172847968067241},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.143614357664561},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.358483106849761},null,null,5.0537948522610585E-4,5.0601839622203154E-4,4.945478583402806E-4,4.9266150742617208E-4,4.9051482077085238E-4,4.9578637156671545E-4,4.788663754886508E-4,5.1415447541722714E-4,5.1502814274526141E-4,4.9929231670000805E-4,null,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5}]
[null,{"$f":"Inputs!$C84","v":0},"NA","",{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",22.555,{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":27.878423749011692},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":27.990137903050499},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.361615279392907},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.258253585469149},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":27.066147002822973},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.429479017827695},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.502355945057026},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.434906404176967},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.40567279377429},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.620541542959486},null,null,1.6631710040185394E-2,1.6652732545419893E-2,1.6278793010474812E-2,1.6217297970674869E-2,1.6147121978944131E-2,1.631916854165659E-2,1.5767576669511677E-2,1.6917347565165084E-2,1.6946256275309868E-2,1.643284119098375E-2,null,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163}]
[null,{"$f":"Inputs!$C86","v":0},"NA","",{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C87","v":0},"NA","",{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C88","v":0},"NA","",{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",22.687999999999999,{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":28.05069323888462},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":28.163451450437808},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.534928826780217},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.431567132856458},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":27.239460550210282},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.602792565215005},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.674625434929954},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.608219951564276},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.577942283647218},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.793855090346796},null,null,1.6939813646962423E-2,1.6961438636026172E-2,1.6582910885928389E-2,1.6520661305762803E-2,1.6449910226271989E-2,1.6623781822400735E-2,1.6064793168186566E-2,1.7229300465829586E-2,1.7258219345094555E-2,1.6738849228161358E-2,null,null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165}]
[null,{"$f":"Inputs!$C90","v":0},"NA","",{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C91","v":0},"NA","",{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C92","v":0},"NA","",{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Old light no volumes",22.687999999999999,{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":28.05069323888462},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":28.163451450437808},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.534928826780217},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.431567132856458},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":27.239460550210282},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.602792565215005},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.674625434929954},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.608219951564276},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.577942283647218},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.793855090346796},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",22.734000000000002,{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":28.110204517204355},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":28.221918671243163},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.593396047585571},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.490034353661812},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":27.297927771015644},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.661259786020363},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.734136713249697},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.667731229884016},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.636409504452576},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.852322311152154},null,null,1.0699868247428667E-2,1.0713040327603906E-2,1.047445313966348E-2,1.0435217040650025E-2,1.0390683226759394E-2,1.050021421477333E-2,1.0148278296349584E-2,1.0882270774863973E-2,1.090016291377483E-2,1.0572741549313357E-2,null,null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104}]
[null,{"$f":"Inputs!$C95","v":0},"NA","",{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Old light no volumes",22.734000000000002,{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":28.110204517204355},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":28.221918671243163},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.593396047585571},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.490034353661812},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":27.297927771015644},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.661259786020363},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.734136713249697},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.667731229884016},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.636409504452576},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.852322311152154},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",18.434000000000001,{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.682356598712911},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.781542062579142},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.151975381407169},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.048613687483414},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.866947679981052},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":23.217751004813195},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.290627932042529},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":24.224222448676851},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":24.205429413417985},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":23.409857587459371},null,null,6.3274520360441155E-3,6.3365918825742124E-3,6.168843840375941E-3,6.1413031170299559E-3,6.1095910811373366E-3,6.186369755232477E-3,5.9393378124927322E-3,6.4545440714499471E-3,6.4672066306770172E-3,6.2375565541785503E-3,null,null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73}]
[null,{"$f":"Inputs!$C98","v":0},"NA","",{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Obsolete, no new Connections",21.61,{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":26.614070099095834},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":26.72160802307712},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":26.093085399419525},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":25.98972370549577},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":25.801793352907122},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":26.160949137854313},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":25.233826065083647},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":27.16742058171797},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":27.140275086344055},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":26.353055720500489},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Obsolete, no new Connections",18.023,{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.110213080831915},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.208354487183762},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.57983186352617},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.475426112088034},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.295848219614435},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.645607486932199},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":21.71848441416153},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.652078930795852},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.63432995305137},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":22.836670012063994},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",12.349,{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,{"$f":"IF($C42=\"NA\",\"\",E42*AC42*Q$6/100/10^6)","v":0.32287908324554887},{"$f":"IF($C42=\"NA\",\"\",F42*AD42*R$6/100/10^6)","v":0.32349614879966665},{"$f":"IF($C42=\"NA\",\"\",G42*AE42*S$6/100/10^6)","v":0.31205251523600369},{"$f":"IF($C42=\"NA\",\"\",H42*AF42*T$6/100/10^6)","v":0.31011677622523487},{"$f":"IF($C42=\"NA\",\"\",I42*AG42*U$6/100/10^6)","v":0.30794066865559444},0.31319118524233835,0.29633886914858587,0.33148581667744798,0.33233690751460276,0.31666412876165889,null,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980}]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Not Offered",12.349,{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Not Offered",12.349,{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Not Offered",12.349,{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",12.349,{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,1.8802195610684574E-3,1.883812914696854E-3,1.8171732814948006E-3,1.8059009057292789E-3,1.793228793375952E-3,1.823804090768637E-3,1.7256681135158617E-3,1.9303390931016047E-3,1.9352952445629479E-3,1.8440280590538369E-3,null,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29}]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Not Offered",12.349,{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Not Offered",12.349,{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Not Offered",12.349,{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Offered",12.349,{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,2.0747250329031255E-3,2.0786901127689424E-3,2.0051567244080562E-3,1.9927182408047222E-3,1.9787352202769127E-3,2.0124734794688408E-3,1.9041855045692263E-3,2.1300293441121158E-3,2.135498200897046E-3,2.0347895824042337E-3,null,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32}]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",12.349,{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.714523846508925},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":17.797004390145055},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.167437708973083},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.06094384250618},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":16.894938697719539},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.230081159835965},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.302958087065296},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.236552603699618},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.233420431156471},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.421143684967756},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",22.556000000000001,{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":27.879467806526073},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":27.990137903050499},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.361615279392907},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.258253585469149},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":27.067191060337358},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.429479017827695},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.502355945057026},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.435950461691348},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.40567279377429},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.621585600473871},null,null,5.1019426085942711E-4,5.1082001673067158E-4,4.9934947884892054E-4,4.9746312793481201E-4,4.9532959640417363E-4,5.0058799207535539E-4,4.8366799599729068E-4,5.1895609592586707E-4,5.1982381212606951E-4,5.040939372086482E-4,null,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5}]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",22.702999999999999,{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":27.672744418678558},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":27.783414515202985},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.154891891545393},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.051530197621634},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":26.860467672489843},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.222755629980185},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.295632557209515},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.229227073843834},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.199993463441157},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.414862212626357},null,null,2.7346206034538148E-3,2.7380555004732541E-3,2.6761145959117985E-3,2.6659283009756122E-3,2.654351415395446E-3,2.6828025673345467E-3,2.5914345885129975E-3,2.7819903281273099E-3,2.7867233540572554E-3,2.7017346710543275E-3,null,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27}]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",22.702999999999999,{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":27.672744418678558},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":27.783414515202985},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.154891891545393},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.051530197621634},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":26.860467672489843},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.222755629980185},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.295632557209515},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.229227073843834},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.199993463441157},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.414862212626357},null,null,4.0512897828945413E-3,4.0563785192196363E-3,3.9646142161656279E-3,3.9495234088527589E-3,3.9323724672525127E-3,3.9745223219771076E-3,3.8391623533525891E-3,4.1214671527811993E-3,4.128479043047785E-3,4.0025698830434475E-3,null,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40}]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",23.408000000000001,{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":28.357646148112746},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":28.469360302151554},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.841881736008343},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.738520042084588},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":27.545369401924027},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.908701416928754},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.981578344158081},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.915172860792403},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.88385113536096},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":28.100807999574926},null,null,9.3410086411883388E-4,9.3521848592567863E-4,9.1460581502787405E-4,9.1121038338247873E-4,9.0734446809937754E-4,9.1680084154610966E-4,8.8634484860559298E-4,9.4986342847703045E-4,9.5143405639878996E-4,9.2311154278603639E-4,null,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9}]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",18.95,{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.351597465431379},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.452871044326372},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.823304363154399},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.718898611716259},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":23.536188546699517},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":23.889079986560425},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":22.961956913789756},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":24.895551430424078},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":24.875714337650834},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":24.081186569206601},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Old light no volumes",22.702999999999999,{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":27.672744418678558},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":27.783414515202985},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.154891891545393},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.051530197621634},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":26.860467672489843},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.222755629980185},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.295632557209515},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.229227073843834},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.199993463441157},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":27.414862212626357},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Old light no volumes",23.408000000000001,{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":28.357646148112746},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":28.469360302151554},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":27.841881736008343},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":27.738520042084588},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":27.545369401924027},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":27.908701416928754},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.981578344158081},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":28.915172860792403},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":28.88385113536096},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":28.100807999574926},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",21.646000000000001,{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":26.646435882041658},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":26.753973806022941},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":26.125451182365349},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":26.022089488441591},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":25.834159135852943},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":26.193314920800137},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":25.266191848029468},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":27.19978636466379},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":27.172640869289875},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":26.38542150344631},null,null,3.0623149973077555E-2,2.9979165348339009E-2,2.8702726941505694E-2,2.8019284856679483E-2,2.7325823484357095E-2,2.7630018244206026E-2,2.6652042470893884E-2,2.86916946467656E-2,2.8741589153082673E-2,2.7832661872910339E-2,null,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":307},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":295},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289}]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",21.646000000000001,{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":26.646435882041658},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":26.753973806022941},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":26.125451182365349},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":26.022089488441591},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":25.834159135852943},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":26.193314920800137},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":25.266191848029468},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":27.19978636466379},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":27.172640869289875},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":26.38542150344631},null,null,2.6332007938633562E-3,2.6366041185835612E-3,2.4793053172064714E-3,2.4694962924531067E-3,2.3638255609305442E-3,2.3901399865230129E-3,2.3055400061326886E-3,2.4819805057755711E-3,2.4862966395400236E-3,2.4076697121894757E-3,null,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25}]
[null,{"$f":"Inputs!$C120","v":0},"NA","",{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",21.798999999999999,{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":26.795736106598195},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":26.904318088093859},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":26.275795464436268},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":26.172433770512512},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":25.98345936040948},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":26.343659202871056},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":25.41653613010039},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":27.349086589220331},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":27.322985151360797},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":26.53472172800285},null,null,2.0595202771531373E-3,1.9640152204308519E-3,1.9181330689038473E-3,1.910587665247413E-3,1.8068897639228754E-3,1.8269327657191078E-3,1.7626367806224618E-3,1.8966591549624302E-3,1.9000403874256297E-3,1.8401829518369976E-3,null,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19}]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",18.088000000000001,{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.232367810014534},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.330509216366387},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.701986592708792},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.597580841270652},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.41800294879706},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.767762216114818},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":21.840639143344152},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.774233659978474},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.756484682233992},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":22.958824741246612},null,null,1.1989295732036101E-2,1.1070326623165852E-2,1.0523505885050161E-2,9.4853345581233563E-3,8.8613882056005015E-3,8.9750518655924601E-3,8.6095799503062651E-3,9.3718029087635144E-3,9.3904632651934539E-3,9.0503687129994143E-3,null,null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":141},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":130},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":127},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":115},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":108},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":108}]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Old light no volumes",18.056000000000001,{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.191649566953664},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.289790973305511},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.660224292133538},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.555818540695398},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.376240648221799},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.725999915539564},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":21.798876842768898},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.73247135940322},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.715766439173116},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":22.91810649818574},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",18.056000000000001,{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":23.191649566953664},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":23.289790973305511},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":22.660224292133538},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":22.555818540695398},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.376240648221799},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":22.725999915539564},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":21.798876842768898},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":23.73247135940322},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":23.715766439173116},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":22.91810649818574},null,null,2.3766802476214113E-2,2.2102011633666929E-2,1.985035647990898E-2,1.8935609664913786E-2,1.801734896994819E-2,1.8248977932178268E-2,1.7504498104743423E-2,1.9057174501600788E-2,1.909593513682219E-2,1.8403239518043148E-2,null,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":280},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":240},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":230},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":220},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":220}]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Obsolete, no new Connections",{"$error":"#N/A"},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.926467521928348},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":18.009992123078856},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.379381384392502},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.273931575439985},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":17.106882373138962},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.442024835255385},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.514901762484715},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.448496279119041},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.445364106575894},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.63413141790156},null,null,0.86140512706915406,0.92221695515555735,0.89182903852358575,0.88830934017726504,0.88463349624329424,0.89950004647523019,0.85168752155783489,0.95140463433600619,0.95384925103022755,0.90940714623288865,null,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":13129},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":14029},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":14059},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":14089},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":14129}]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$error":"#N/A"},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":17.926467521928348},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":18.009992123078856},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":17.379381384392502},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":17.273931575439985},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":17.106882373138962},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":17.442024835255385},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":16.514901762484715},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":18.448496279119041},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":18.445364106575894},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":17.63413141790156},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$error":"#N/A"},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":18.696981967541809},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":18.781550626206702},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":18.151983945034726},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":18.046534136082208},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":17.877396818752423},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":18.214627395897612},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":17.287504323126939},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":19.221098839761261},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":19.215878552189356},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":18.406733978543784},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q10:Q68)","v":1.3210442743487127},{"$f":"SUM(R10:R68)","v":1.3792402216262052},{"$f":"SUM(S10:S68)","v":1.3315701066758003},{"$f":"SUM(T10:T68)","v":1.3232036068583395},{"$f":"SUM(U10:U68)","v":1.314613782292865},{"$f":"SUM(V10:V68)","v":1.3361433491562957},1.2669399364133729,1.4112675715538439,1.4147970428631713,1.3504613242158687,null,null,{"$f":"SUM(AC10:AC68)","v":19572},{"$f":"SUM(AD10:AD68)","v":20433},{"$f":"SUM(AE10:AE68)","v":20433},{"$f":"SUM(AF10:AF68)","v":20435},{"$f":"SUM(AG10:AG68)","v":20450},{"$f":"SUM(AH10:AH68)","v":20450},20450,20450,20450,20450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D34=AC69","v":true},{"$f":"Volumes!E34=AD69","v":true},{"$f":"Volumes!F34=AE69","v":true},{"$f":"Volumes!G34=AF69","v":true},{"$f":"Volumes!H34=AG69","v":true},{"$f":"Volumes!I34=AH69","v":true},{"$f":"Volumes!J34=AI69","v":true},{"$f":"Volumes!K34=AJ69","v":true},{"$f":"Volumes!L34=AK69","v":true},{"$f":"Volumes!M34=AL69","v":true}]
[]
[null,"Public Road Lights","Offered / No Longer Offered / NA",{"$f":"'Master Data'!J$34","v":"2018-19"},{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"Q9","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,{"$f":"AC9","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"No Longer Offered",36.021000000000001,{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":51.943949455502569},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":51.477255746574095},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":43.139412436724371},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":42.800093744550416},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":42.488964605264762},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":42.805314032122325},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":41.943966582757682},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":43.824314166158558},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":43.699027264432786},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":42.903455438474175},null,null,{"$f":"IF($C73=\"NA\",\"\",E73*AC73*Q$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",F73*AD73*R$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",G73*AE73*S$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",H73*AF73*T$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",I73*AG73*U$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",J73*AH73*V$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",K73*AI73*W$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",L73*AJ73*X$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",M73*AK73*Y$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",N73*AL73*Z$6/100/10^6)","v":0},null,null,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",36.046999999999997,{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":51.96691872081896},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":51.499180954376101},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":43.162381702040761},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":42.823063009866807},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":42.51193387058116},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":42.827239239924339},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":41.965891790559695},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":43.846239373960564},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":43.721996529749184},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":42.926424703790566},null,null,0.66816881480642731,0.65226287637765057,0.51516460680470744,0.48610599975650309,0.44966572932268517,0.4517631331223419,0.44267720955271889,0.46251205603622303,0.46246504609376904,0.45280939098793477,null,null,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":3513},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":3470},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":3270},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":3110},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":2890}]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"No Longer Offered",36.046999999999997,{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":51.96691872081896},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":51.499180954376101},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":43.162381702040761},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":42.823063009866807},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":42.51193387058116},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":42.827239239924339},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":41.965891790559695},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":43.846239373960564},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":43.721996529749184},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":42.926424703790566},null,null,3.880058019371227E-2,3.834629013862844E-2,3.2138709415339549E-2,3.1886052717146826E-2,3.1741110305130715E-2,3.1889162338047665E-2,3.1247803027250748E-2,3.2647909837851034E-2,3.2644591488971926E-2,3.1963015834442457E-2,null,null,{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204}]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",36.369,{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":52.672701600540776},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":52.207051949126679},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":43.870252696791333},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":43.530934004617386},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":43.217716750302969},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":43.53511023467491},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":42.673762785310267},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":44.554110368711143},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":44.427779409470993},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":43.63325164102676},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Old light no volumes",37.741999999999997,{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.897381064910135},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.435907643553563},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":45.099108391218223},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":44.758745641529892},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":44.442396214672335},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":44.763965929101801},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":43.902618479737157},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":45.782966063138026},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":45.652458873840352},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":44.862107335453651},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Old light no volumes",36.579000000000001,{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":52.820957767582932},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":52.357396231197598},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":44.019552921347874},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":43.680234229173927},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":43.36701697485951},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":43.685454516745828},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":42.823063009866807},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":44.703410593267677},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":44.576035576513149},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":43.783595923097678},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Old light no volumes",38.030999999999999,{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":54.185540938879399},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.724067517522826},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":45.387268265187487},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":45.047949573013533},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":44.730556088641599},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":45.053169860585442},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":44.19077835370642},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":46.07112593710729},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":45.940618747809623},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":45.151311266937292},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",37.981999999999999,{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":54.153175155933582},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.691701734577009},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":45.354902482241663},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":45.015583790067708},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":44.698190305695768},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":45.019760020125233},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":44.158412570760596},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":46.038760154161466},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":45.908252964863792},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":45.117901426477083},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",38.031999999999996,{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":54.185540938879399},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.724067517522826},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":45.387268265187487},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":45.047949573013533},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":44.730556088641599},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":45.053169860585442},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":44.19077835370642},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":46.07112593710729},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":45.940618747809623},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":45.151311266937292},null,null,1.6460483626412784E-2,1.6275706254433541E-2,1.3750072920938548E-2,1.364727632314445E-2,1.3588248328607546E-2,1.3648857809264361E-2,1.3387596302255363E-2,1.3957247602646654E-2,1.3955841163209607E-2,1.3678589748318655E-2,null,null,{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83}]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",37.741999999999997,{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.897381064910135},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.435907643553563},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":45.099108391218223},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":44.758745641529892},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":44.442396214672335},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":44.763965929101801},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":43.902618479737157},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":45.782966063138026},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":45.652458873840352},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":44.862107335453651},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Old light no volumes",36.887999999999998,{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.127910676811062},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":52.664349140425728},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":44.327549888090381},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":43.987187138402049},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":43.672925826573248},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":43.992407425973958},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":43.131059976609315},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":45.011407560010191},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":44.882988485741272},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":44.090548832325801},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Old light no volumes",46.387,{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":60.005117524041225},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":59.562437137943519},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":51.228770058151319},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.893627596034904},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":50.56474947900476},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":50.903024113664337},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":50.041676664299686},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":51.922024247700563},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":51.774812138172791},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":51.00116552001618},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",38.612000000000002,{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":54.760816629303541},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":54.301431322975731},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":45.964632070640384},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":45.625313378466444},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":45.306875836580119},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":45.630533666038346},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":44.768142159159325},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":46.648489742560194},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":46.515894438233758},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":45.728675072390196},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Old light no volumes",47.878,{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":61.40624270834104},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":60.967738552300865},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":52.634071472508658},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":52.297884952877858},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":51.96691872081896},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":52.308325528021669},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":51.446978078657033},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.327325662057902},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.175937322472606},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.406466934373526},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",45.521000000000001,{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":59.175091800108028},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":58.73032329898156},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.39665621918936},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.061513757072937},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.735767812585948},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":50.070910274702364},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":49.209562825337727},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":51.089910408738596},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":50.945830471753965},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":50.169051681054221},null,null,9.6161891178847547E-2,9.9894406899237745E-2,9.0134419648020173E-2,9.3920405959644543E-2,9.8297771504794865E-2,9.8689764151438361E-2,9.6992048328740657E-2,0.10069821341562378,0.10068933934437455,9.8883200863357848E-2,null,null,{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":444},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":466},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":490},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":514},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540}]
[null,{"$f":"Inputs!$C84","v":0},"NA","",{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",47.881,{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":61.8238657140936},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":61.386405615567796},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":53.052738535775596},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":52.717596073659173},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":52.384541726571513},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":52.726992591288607},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":51.865645141923963},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.74599272532484},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.593560328225159},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.825133997640457},null,null,1.2042374047892865,1.2520494062162437,1.1157680599674573,1.1560547078184866,1.213251130967425,1.2178458932795113,1.1979511789720461,1.241381943175373,1.2412525821106521,1.2201126849703015,null,null,{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5322},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5588},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5762},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":6008},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6328}]
[null,{"$f":"Inputs!$C86","v":0},"NA","",{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C87","v":0},"NA","",{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C88","v":0},"NA","",{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",49.024000000000001,{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":63.076734731351259},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":62.642406805368601},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.308739725576409},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":53.973597263459979},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.636366686314787},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":53.982993781089412},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.121646331724776},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.001993915125638},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":54.846429345482811},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.081135187441262},null,null,1.5271445169072724,1.5881666754958297,1.445668781687995,1.5078657841090077,1.5783251806581735,1.5841849354998501,1.5589078332507953,1.614088513433277,1.6139329684919155,1.5870649932106513,null,null,{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":6615},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":6946},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":7293},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":7654},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8040}]
[null,{"$f":"Inputs!$C90","v":0},"NA","",{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C91","v":0},"NA","",{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C92","v":0},"NA","",{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",53.133000000000003,{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":66.804020057692796},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":66.380132706853956},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":58.046465627061757},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":57.711323164945334},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":57.364696070170716},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":57.72071968257476},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":56.859372233210124},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":58.739719816610993},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":58.573714671824348},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":57.81886108892661},null,null,8.8020976828016035E-3,9.206924406440645E-3,8.4747839815510154E-3,8.8471458411861197E-3,9.2380106551402906E-3,9.2699475810215058E-3,9.1316151806535469E-3,9.433599002547725E-3,9.4327110107505947E-3,9.2857090908816144E-3,null,null,{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",49.887999999999998,{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":63.671847514548645},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":63.23960770359475},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.90594062380255},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.56975410417175},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":54.23147946951218},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":54.580194679315561},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.71780317243654},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.598150755837416},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":55.441542128680197},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.678336085667418},null,null,0.15706826032278917,0.16342379422762954,0.14689809884195254,0.15217321629489336,0.15998069517588215,0.16056947472707847,0.15803240515299105,0.16356419970859809,0.16355033161792146,0.16085819693042497,null,null,{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":674},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":708},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":733},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":764},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":806},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":806}]
[null,{"$f":"Inputs!$C95","v":0},"NA","",{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",52.598999999999997,{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":66.130602960916804},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":65.704627495049195},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":57.370960415257002},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":57.034773895626195},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":56.690234915880339},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":57.045214470770006},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":56.183867021405369},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":58.064214604806232},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":57.900297575048363},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":57.143355877121856},null,null,8.7133682461303982E-3,9.1132318335633237E-3,8.376160220627522E-3,8.7434308381994959E-3,9.1293954308533688E-3,9.161461444005663E-3,9.0231290436377024E-3,9.3251128655318805E-3,9.324263921485788E-3,9.1772229538657699E-3,null,null,{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",35.881999999999998,{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":52.244638019644405},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":51.777944310715931},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":43.441145058380584},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":43.101826366206637},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":42.789653169406606},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":43.106002596264162},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":42.244655146899525},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":44.125002730300388},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":43.999715828574629},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":43.204144002616012},null,null,4.5126828535848054E-2,4.6869395190060066E-2,4.1225646660403174E-2,4.2791493216369957E-2,4.4790497351608068E-2,4.4998356110240161E-2,4.409919550784841E-2,4.6062090350160574E-2,4.6057142540718785E-2,4.5100805924330863E-2,null,null,{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":236},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":272},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":286},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":286}]
[null,{"$f":"Inputs!$C98","v":0},"NA","",{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Old light no volumes",41.975000000000001,{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":55.74745098039395},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":55.293285961638048},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":46.959618881845849},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":46.624476419729419},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":46.308126992871863},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":46.633872937358852},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":45.772525487994216},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":47.652873071395092},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":47.517145594525509},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":46.732014343710702},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Old light no volumes",32.786000000000001,{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":49.177197042391903},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":48.703194930862757},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":40.365351621013033},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":40.026032928839086},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":39.722212192154096},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":40.031253216410988},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":39.169905767046352},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":41.050253350447214},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":40.93227485132212},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":40.129394622762838},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",34.338999999999999,{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":50.131465610536488},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":49.658507556521727},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":41.320664246671996},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":40.979257439469286},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":40.671260472726772},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":40.982389612012426},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":40.121042162647782},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":42.001389746048659},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":41.881323131894796},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":41.080531018364283},null,null,{"$f":"IF($C105=\"NA\",\"\",E105*AC105*Q$6/100/10^6)","v":6.6053219088442888E-2},{"$f":"IF($C105=\"NA\",\"\",F105*AD105*R$6/100/10^6)","v":6.5251278929269546E-2},{"$f":"IF($C105=\"NA\",\"\",G105*AE105*S$6/100/10^6)","v":5.4295352820126999E-2},{"$f":"IF($C105=\"NA\",\"\",H105*AF105*T$6/100/10^6)","v":5.3846744275462648E-2},{"$f":"IF($C105=\"NA\",\"\",I105*AG105*U$6/100/10^6)","v":5.3588452798864795E-2},5.3850859950184328E-2,5.271904940171919E-2,5.5189826126307941E-2,5.518283135858458E-2,5.3979817758130669E-2,null,null,{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360}]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",48.088000000000001,{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":63.249004221224183},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":62.812588180212764},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.474744870363047},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.133338063160323},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.789843140928859},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":54.13647023570347},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.275122786338834},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.15547036973971},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":54.999905800096883},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.23461164205532},null,null,8.3336887961884976E-3,8.7121059805955105E-3,7.953312751073003E-3,8.2986407250824779E-3,8.6623163394151832E-3,8.6943171198539775E-3,8.555984719486015E-3,8.8579685413801984E-3,8.8571848300476007E-3,8.7100786297140843E-3,null,null,{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Offered",48.088000000000001,{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":63.249004221224183},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":62.812588180212764},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.474744870363047},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.133338063160323},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.789843140928859},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":54.13647023570347},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.275122786338834},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.15547036973971},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":54.999905800096883},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.23461164205532},null,null,8.3336887961884976E-3,8.7121059805955105E-3,7.953312751073003E-3,8.2986407250824779E-3,8.6623163394151832E-3,8.6943171198539775E-3,8.555984719486015E-3,8.8579685413801984E-3,8.8571848300476007E-3,8.7100786297140843E-3,null,null,{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Offered",48.088000000000001,{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":63.249004221224183},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":62.812588180212764},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.474744870363047},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.133338063160323},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.789843140928859},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":54.13647023570347},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.275122786338834},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.15547036973971},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":54.999905800096883},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.23461164205532},null,null,8.3336887961884976E-3,8.7121059805955105E-3,7.953312751073003E-3,8.2986407250824779E-3,8.6623163394151832E-3,8.6943171198539775E-3,8.555984719486015E-3,8.8579685413801984E-3,8.8571848300476007E-3,8.7100786297140843E-3,null,null,{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",34.338999999999999,{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":50.361158263700389},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":49.889244267200006},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":41.551400957350282},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":41.209994150147566},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":40.901997183405065},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":41.213126322690712},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":40.351778873326076},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":42.232126456726945},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":42.112059842573089},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":41.311267729042562},null,null,3.8707586241480112E-3,3.8240105730808806E-3,3.1849148833808989E-3,3.1587460516088114E-3,3.1437275035165134E-3,3.1589861326342429E-3,3.0929638506404429E-3,3.2370924929081206E-3,3.2367329195001674E-3,3.1665086714311123E-3,null,null,{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21}]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",48.088000000000001,{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":63.479740931902477},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":63.043324890891057},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.705481581041326},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.364074773838617},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":54.020579851607138},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":54.367206946381764},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.505859497017113},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.386207080417989},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":55.229598453260785},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.465348352733614},null,null,8.3640906651874704E-3,8.7441091623665888E-3,7.9870003108320348E-3,8.3340126628294597E-3,8.6994741793028126E-3,8.7313734355889093E-3,8.5930410352209486E-3,8.8950248571151285E-3,8.8941745349131168E-3,8.7471349454490178E-3,null,null,{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",48.088000000000001,{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":63.479740931902477},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":63.043324890891057},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.705481581041326},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.364074773838617},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":54.020579851607138},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":54.367206946381764},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.505859497017113},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.386207080417989},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":55.229598453260785},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.465348352733614},null,null,8.3640906651874704E-3,8.7441091623665888E-3,7.9870003108320348E-3,8.3340126628294597E-3,8.6994741793028126E-3,8.7313734355889093E-3,8.5930410352209486E-3,8.8950248571151285E-3,8.8941745349131168E-3,8.7471349454490178E-3,null,null,{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",48.088000000000001,{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":63.479740931902477},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":63.043324890891057},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.705481581041326},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.364074773838617},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":54.020579851607138},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":54.367206946381764},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.505859497017113},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.386207080417989},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":55.229598453260785},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.465348352733614},null,null,8.3640906651874704E-3,8.7441091623665888E-3,7.9870003108320348E-3,8.3340126628294597E-3,8.6994741793028126E-3,8.7313734355889093E-3,8.5930410352209486E-3,8.8950248571151285E-3,8.8941745349131168E-3,8.7471349454490178E-3,null,null,{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",34.338999999999999,{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":50.361158263700389},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":49.889244267200006},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":41.551400957350282},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":41.209994150147566},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":40.901997183405065},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":41.213126322690712},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":40.351778873326076},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":42.232126456726945},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":42.112059842573089},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":41.311267729042562},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",34.338999999999999,{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":50.361158263700389},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":49.889244267200006},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":41.551400957350282},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":41.209994150147566},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":40.901997183405065},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":41.213126322690712},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":40.351778873326076},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":42.232126456726945},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":42.112059842573089},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":41.311267729042562},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",45.676000000000002,{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":59.582274230716763},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":59.138549787104679},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.80488270731248},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.469740245196057},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":50.142950243194683},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":50.479136762825483},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":49.617789313460847},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":51.498136896861723},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":51.351968844848329},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":50.57727816917734},null,null,3.9252802263196208E-3,4.1012584277357097E-3,3.7087564376338108E-3,3.868505589794278E-3,4.0375103535820363E-3,4.0534746820548861E-3,3.9843084818709058E-3,4.1353003928179958E-3,4.1348605313871875E-3,4.0613554369849404E-3,null,null,{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22}]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",48.462000000000003,{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":62.011796066682251},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":61.574335968156447},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":53.240668888364247},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":52.905526426247825},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":52.571428021645779},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":52.914922943877258},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.053575494512614},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.933923077913484},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.781490680813803},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":53.013064350229108},null,null,3.4044476040608557E-3,3.3711948942565656E-3,2.9149266216379429E-3,3.0896827432928728E-3,3.0785828249475767E-3,3.0902314999224322E-3,3.039928808879537E-3,3.1497411077501475E-3,3.1494440942684558E-3,3.09596295805338E-3,null,null,{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16}]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",49.326999999999998,{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":62.958756232226158},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":62.524428306243507},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.190761226451308},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":53.855618764334878},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.519432244704078},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":53.865015281964311},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.003667832599675},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":54.884015416000544},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":54.729494903872101},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":53.963156688316161},null,null,2.0969043350705242E-2,2.1223917188554358E-2,1.8790646455271988E-2,1.9067581823512765E-2,1.9392231079546074E-2,1.9464123272137805E-2,1.9152875371309892E-2,1.9832338970571801E-2,1.9830685183469018E-2,1.9499586669323044E-2,null,null,{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":91},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":93},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":95},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":97},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99}]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Not Offered",54.732999999999997,{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":67.701909520060781},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":67.280110284250711},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":58.946443204458511},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":58.611300742342081},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":58.261541475024316},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":58.620697259971514},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":57.759349810606878},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":59.63969739400774},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":59.471604134192347},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":58.718838666323364},null,null,4.460201799181605E-3,4.6658756482127871E-3,4.3030903539254713E-3,4.4925562019005197E-3,4.691219319568958E-3,4.7072419899757134E-3,4.6380757897917322E-3,4.7890677007388213E-3,4.7886535648851676E-3,4.715122744905766E-3,null,null,{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22}]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",34.676000000000002,{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":51.463682998887137},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":50.995945232444278},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":42.658101922594547},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":42.3187832304206},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":42.008698148649323},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":42.324003517992502},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":41.462656068627865},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":43.343003652028742},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":43.218760807817354},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":42.422144924344352},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Obsolete, no new Connections",54.883000000000003,{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":67.99946591165947},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":67.578710733363792},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":59.245043653571578},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":58.909901191455155},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":58.56014192413739},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":58.919297709084589},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":58.057950259719945},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":59.938297843120822},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":59.769160525791037},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":59.017439115436439},null,null,8.9596096285202535E-3,9.3731671787175563E-3,8.6497763734214497E-3,9.0308878526500751E-3,9.4305252554630868E-3,9.4624392120789842E-3,9.3241068117110235E-3,9.6260906336052051E-3,9.6252256110733892E-3,9.4782007219390927E-3,null,null,{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Obsolete, no new Connections",54.732999999999997,{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":67.701909520060781},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":67.280110284250711},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":58.946443204458511},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":58.611300742342081},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":58.261541475024316},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":58.620697259971514},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":57.759349810606878},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":59.63969739400774},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":59.471604134192347},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":58.718838666323364},null,null,8.92040359836321E-3,9.3317512964255743E-3,8.6061807078509425E-3,8.9851124038010394E-3,9.3824386391379161E-3,9.4144839799514268E-3,9.2761515795834644E-3,9.5781354014776426E-3,9.5773071297703353E-3,9.4302454898115319E-3,null,null,{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",45.386000000000003,{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":59.238779308485292},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":58.794010807358823},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.460343727566631},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.124157207935816},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.798411263448827},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":50.134597783079634},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":49.273250333714998},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":51.15359791711586},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":51.008473922616851},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":50.232739189431484},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",45.865000000000002,{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":59.68041563706862},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":59.237735250970914},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.904068171178714},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.567881651547907},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":50.241091649546533},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":50.578322226691725},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":49.716974777327081},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":51.597322360727951},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":51.451154308714557},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":50.676463633043568},null,null,8.4314103995425077E-2,7.69735131851116E-2,5.5925754496265502E-2,4.5774046470981163E-2,4.2476833346025616E-2,4.2645112385435127E-2,4.191886728350333E-2,4.3504282348447776E-2,4.3499892921845806E-2,4.2727860312200681E-2,null,null,{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":386},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":356},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":231},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":231}]
[null,{"$f":"Inputs!$C120","v":0},"NA","",{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",48.033000000000001,{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":61.228752930896214},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":60.78920471734164},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":52.455537637549448},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":52.120395175433025},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":51.788384885859749},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":52.129791693062458},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":51.268444243697814},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.148791827098684},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":52.998447545027766},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.227933099414308},null,null,6.4988198360853237E-3,5.9907761248940185E-3,4.4036423846722768E-3,3.80478884780661E-3,3.2222733075981938E-3,3.2346535745545256E-3,3.1812069653214489E-3,3.2978825328714733E-3,3.2975634062516273E-3,3.2407432488186579E-3,null,null,{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":23},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":17}]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",33.518999999999998,{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":49.723239122413368},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":49.2502810683986},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":40.913481816063253},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":40.573119066374922},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":40.269298329689946},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":40.578339353946831},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":39.716991904582187},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":41.597339487983064},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":41.478316931343585},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":40.676480760298688},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",50.566000000000003,{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":66.148351938661293},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":65.720288357764929},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":57.383489105429582},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":57.043126355741251},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":56.693367088423486},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":57.048346643313153},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":56.186999193948516},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":58.067346777349378},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":57.903429747591503},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":57.146488049665003},null,null,9.6841187238200128E-3,9.5951621002336798E-3,8.3779894093927183E-3,8.3282964479382219E-3,8.2999089417451974E-3,8.3290586099237212E-3,8.2033018823164834E-3,8.4778326294930092E-3,8.4770621150473957E-3,8.3433872552510918E-3,null,null,{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40}]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",33.520000000000003,{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":49.710710432240788},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":49.23775237822602},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":40.899909068376296},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":40.560590376202349},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":40.255725582002988},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":40.565810663774258},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":39.703419156895237},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":41.583766740296106},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":41.465788241171012},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":40.663952070126108},null,null,0.58221184058240405,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":3200},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$error":"#N/A"},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":48.3252461106567},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":47.848111826584407},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":39.510268516734683},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":39.168861709531967},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":38.866085030361361},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":39.171993882075107},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":38.31064643271047},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":40.19099401611134},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":40.076147689529385},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":39.270135288426964},null,null,1.9227581267163532,2.2146809571661468,1.8402954583784872,1.8358308392241651,1.8316093417144144,1.8409818652734364,1.8005007746566672,1.8888722221727912,1.8886349482003921,1.8455942562043175,null,null,{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":10871},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":12681},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":12761},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":12841},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":12876}]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$error":"#N/A"},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":48.3252461106567},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":47.848111826584407},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":39.510268516734683},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":39.168861709531967},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":38.866085030361361},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":39.171993882075107},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":38.31064643271047},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":40.19099401611134},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":40.076147689529385},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":39.270135288426964},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$error":"#N/A"},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":60.294321455524873},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":59.851641069427167},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":51.515885874606198},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":51.178655297461013},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":50.847689065402115},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.185963700061691},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":50.324616250697048},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":52.204963834097917},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":52.056707667055761},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":51.284105106413534},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q73:Q131)","v":6.5468075584474841},{"$f":"SUM(R73:R131)","v":6.3563602151812431},{"$f":"SUM(S73:S131)","v":5.4788767686567752},{"$f":"SUM(T73:T131)","v":5.5512112609712325},{"$f":"SUM(U73:U131)","v":5.6524461863408657},{"$f":"SUM(V73:V131)","v":5.6766905882914171},5.5719287024663711,5.8006196781330992,5.7999941029151261,5.6886384987111676,null,null,{"$f":"SUM(AC73:AC131)","v":32500},{"$f":"SUM(AD73:AD131)","v":31724},{"$f":"SUM(AE73:AE131)","v":32151},{"$f":"SUM(AF73:AF131)","v":32714},{"$f":"SUM(AG73:AG131)","v":33321},{"$f":"SUM(AH73:AH131)","v":33321},33321,33321,33321,33321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D82=AC132","v":true},{"$f":"Volumes!E82=AD132","v":true},{"$f":"Volumes!F82=AE132","v":true},{"$f":"Volumes!G82=AF132","v":true},{"$f":"Volumes!H82=AG132","v":true},{"$f":"Volumes!I82=AH132","v":true},{"$f":"Volumes!J82=AI132","v":true},{"$f":"Volumes!K82=AJ132","v":true},{"$f":"Volumes!L82=AK132","v":true},{"$f":"Volumes!M82=AL132","v":true}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P8","v":"Revenue ($m)  - Real"},null,null,{"$f":"SUM(Q69,Q132)","v":7.8678518327961964},{"$f":"SUM(R69,R132)","v":7.7356004368074487},6.8104468753325751,6.8744148678295716,6.9670599686337304,{"$f":"SUM(V69,V132)","v":7.0128339374477129},6.8388686388797435,7.2118872496869431,7.2147911457782978,7.0390998229270361,null,null,{"$f":"SUM(AC69,AC132)","v":52072},{"$f":"SUM(AD69,AD132)","v":52157},52584,53149,53771,{"$f":"SUM(AH69,AH132)","v":53771},53771,53771,53771,53771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D86=AC134","v":true},{"$f":"Volumes!E86=AD134","v":true},{"$f":"Volumes!F86=AE134","v":true},{"$f":"Volumes!G86=AF134","v":true},{"$f":"Volumes!H86=AG134","v":true},{"$f":"Volumes!I86=AH134","v":true},{"$f":"Volumes!J86=AI134","v":true},{"$f":"Volumes!K86=AJ134","v":true},{"$f":"Volumes!L86=AK134","v":true},{"$f":"Volumes!M86=AL134","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Compare Annuity and PTRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal ($m Nominal)",null,"Nominal Revenue",{"$f":"Q134*'Master Data'!K39","v":8.0606103590970424},{"$f":"R134*'Master Data'!L39","v":8.1192804092138591},{"$f":"S134*'Master Data'!M39","v":7.32336831198469},{"$f":"T134*'Master Data'!N39","v":7.5732581460234556},{"$f":"U134*'Master Data'!O39","v":7.8633630417058678},{"$f":"V134*'Master Data'!P39","v":8.1089400359632613},{"$f":"W134*'Master Data'!Q39","v":8.101520801252752},{"$f":"X134*'Master Data'!R39","v":8.7527187499114465},{"$f":"Y134*'Master Data'!S39","v":8.9707667457198976},{"$f":"Z134*'Master Data'!T39","v":8.9667421357037558}]

{"sheet":"Combined Annuity Prices CL","index":8,"n_rows":758,"n_cols":27,"rows_kept":758,"cut":false,"hidden":false,"merged":[[3,4,3,8],[3,17,3,21]]}
[null,"$2016-17 base data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-30",{"$f":"EOMONTH(Q1,12)","v":"2020-06-30"},{"$f":"EOMONTH(R1,12)","v":"2021-06-30"},{"$f":"EOMONTH(S1,12)","v":"2022-06-30"},{"$f":"EOMONTH(T1,12)","v":"2023-06-30"},{"$f":"EOMONTH(U1,12)","v":"2024-06-30"},{"$f":"EOMONTH(V1,12)","v":"2025-06-30"},"2026-06-30","2027-06-30","2028-06-30","2029-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1-Q1","v":366},{"$f":"S1-R1","v":365},{"$f":"T1-S1","v":365},{"$f":"U1-T1","v":365},{"$f":"V1-U1","v":366},{"$f":"W1-V1","v":365},365,365,366,365]
[null,null,null,null,{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P34","v":"2024-25"},{"$f":"'Master Data'!Q34","v":"2025-26"},{"$f":"'Master Data'!R34","v":"2026-27"},{"$f":"'Master Data'!S34","v":"2027-28"},{"$f":"'Master Data'!T34","v":"2028-29"},null,null,null,{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P34","v":"2024-25"},{"$f":"'Master Data'!Q34","v":"2025-26"},{"$f":"'Master Data'!R34","v":"2026-27"},{"$f":"'Master Data'!S34","v":"2027-28"},{"$f":"'Master Data'!T34","v":"2028-29"}]
[null,null,null,null,"Cost $ Per year",null,null,null,null,null,null,null,null,null,null,null,null,"Cost Cents per Day"]
[]
[null,"Lookup/Offset",null,null,16,{"$f":"E6+1","v":17},{"$f":"F6+1","v":18},19,20,{"$f":"I6+1","v":21},{"$f":"J6+1","v":22},{"$f":"K6+1","v":23},{"$f":"L6+1","v":24},{"$f":"M6+1","v":25},null,null,"Lookup/Offset Value",1,{"$f":"R6+1","v":2},3,4,5,{"$f":"V6+1","v":6},{"$f":"W6+1","v":7},{"$f":"X6+1","v":8},{"$f":"Y6+1","v":9},{"$f":"Z6+1","v":10}]
[null,{"$f":"Inputs!$C$68","v":"Light Description"},null,"Useful Life"]
[null,"Private Contract Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Private Contract Lighting"]
[]
[1,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},null,null,{"$f":"B11","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E11=\"NA\",\"\",E11/R$2*100)","v":0.40113214093358829},{"$f":"IF(F11=\"NA\",\"\",F11/S$2*100)","v":0.4022311331005296},{"$f":"IF(G11=\"NA\",\"\",G11/T$2*100)","v":0.4022311331005296},{"$f":"IF(H11=\"NA\",\"\",H11/U$2*100)","v":0.4022311331005296},{"$f":"IF(I11=\"NA\",\"\",I11/V$2*100)","v":0.40113214093358829},{"$f":"IF(J11=\"NA\",\"\",J11/W$2*100)","v":0.4022311331005296},{"$f":"IF(K11=\"NA\",\"\",K11/X$2*100)","v":0.4022311331005296},{"$f":"IF(L11=\"NA\",\"\",L11/Y$2*100)","v":0.4022311331005296},{"$f":"IF(M11=\"NA\",\"\",M11/Z$2*100)","v":0.40113214093358829},{"$f":"IF(N11=\"NA\",\"\",N11/AA$2*100)","v":0.4022311331005296}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,{"$f":"IF(F12=\"NA\",\"\",F12/S$2*100)","v":0.2128627013932553},0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C19+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C20+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E11:E22)","v":82.05305639259646},{"$f":"SUM(F11:F22)","v":82.173531110833267},79.974318268730826,{"$f":"SUM(H11:H22)","v":79.610104767920092},79.19633609427315,{"$f":"SUM(J11:J22)","v":80.204782635106426},76.963281300842382,83.722593144488798,83.889586702354563,80.875059107554392,null,null,null,{"$f":"ROUND(E23/R$2*100,3)","v":22.419},{"$f":"ROUND(F23/S$2*100,3)","v":22.513000000000002},{"$f":"ROUND(G23/T$2*100,3)","v":21.911000000000001},{"$f":"ROUND(H23/U$2*100,3)","v":21.811},{"$f":"ROUND(I23/V$2*100,3)","v":21.638000000000002},{"$f":"ROUND(J23/W$2*100,3)","v":21.974},21.085999999999999,22.937999999999999,22.920999999999999,22.158000000000001]
[]
[{"$f":"A10+1","v":2},{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},null,null,{"$f":"B26","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E26=\"NA\",\"\",E26/R$2*100)","v":0.40113214093358829},{"$f":"IF(F26=\"NA\",\"\",F26/S$2*100)","v":0.4022311331005296},{"$f":"IF(G26=\"NA\",\"\",G26/T$2*100)","v":0.4022311331005296},{"$f":"IF(H26=\"NA\",\"\",H26/U$2*100)","v":0.4022311331005296},{"$f":"IF(I26=\"NA\",\"\",I26/V$2*100)","v":0.40113214093358829},{"$f":"IF(J26=\"NA\",\"\",J26/W$2*100)","v":0.4022311331005296},{"$f":"IF(K26=\"NA\",\"\",K26/X$2*100)","v":0.4022311331005296},{"$f":"IF(L26=\"NA\",\"\",L26/Y$2*100)","v":0.4022311331005296},{"$f":"IF(M26=\"NA\",\"\",M26/Z$2*100)","v":0.40113214093358829},{"$f":"IF(N26=\"NA\",\"\",N26/AA$2*100)","v":0.4022311331005296}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C34+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C35+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E26:E37)","v":82.05305639259646},{"$f":"SUM(F26:F37)","v":82.173531110833267},{"$f":"SUM(G26:G37)","v":79.974318268730826},{"$f":"SUM(H26:H37)","v":79.610104767920092},79.19633609427315,{"$f":"SUM(J26:J37)","v":80.204782635106426},76.963281300842382,83.722593144488798,83.889586702354563,80.875059107554392,null,null,null,{"$f":"ROUND(E38/R$2*100,3)","v":22.419},{"$f":"ROUND(F38/S$2*100,3)","v":22.513000000000002},{"$f":"ROUND(G38/T$2*100,3)","v":21.911000000000001},{"$f":"ROUND(H38/U$2*100,3)","v":21.811},{"$f":"ROUND(I38/V$2*100,3)","v":21.638000000000002},{"$f":"ROUND(J38/W$2*100,3)","v":21.974},21.085999999999999,22.937999999999999,22.920999999999999,22.158000000000001]
[]
[{"$f":"A25+1","v":3},{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},null,null,{"$f":"B41","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E41=\"NA\",\"\",E41/R$2*100)","v":0.40113214093358829},{"$f":"IF(F41=\"NA\",\"\",F41/S$2*100)","v":0.4022311331005296},{"$f":"IF(G41=\"NA\",\"\",G41/T$2*100)","v":0.4022311331005296},{"$f":"IF(H41=\"NA\",\"\",H41/U$2*100)","v":0.4022311331005296},{"$f":"IF(I41=\"NA\",\"\",I41/V$2*100)","v":0.40113214093358829},{"$f":"IF(J41=\"NA\",\"\",J41/W$2*100)","v":0.4022311331005296},{"$f":"IF(K41=\"NA\",\"\",K41/X$2*100)","v":0.4022311331005296},{"$f":"IF(L41=\"NA\",\"\",L41/Y$2*100)","v":0.4022311331005296},{"$f":"IF(M41=\"NA\",\"\",M41/Z$2*100)","v":0.40113214093358829},{"$f":"IF(N41=\"NA\",\"\",N41/AA$2*100)","v":0.4022311331005296}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C49+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C50+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E41:E52)","v":82.05305639259646},{"$f":"SUM(F41:F52)","v":82.173531110833267},79.974318268730826,79.610104767920092,79.19633609427315,{"$f":"SUM(J41:J52)","v":80.204782635106426},76.963281300842382,83.722593144488798,83.889586702354563,80.875059107554392,null,null,null,{"$f":"ROUND(E53/R$2*100,3)","v":22.419},{"$f":"ROUND(F53/S$2*100,3)","v":22.513000000000002},{"$f":"ROUND(G53/T$2*100,3)","v":21.911000000000001},{"$f":"ROUND(H53/U$2*100,3)","v":21.811},{"$f":"ROUND(I53/V$2*100,3)","v":21.638000000000002},{"$f":"ROUND(J53/W$2*100,3)","v":21.974},21.085999999999999,22.937999999999999,22.920999999999999,22.158000000000001]
[]
[{"$f":"A40+1","v":4},{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},null,null,{"$f":"B56","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E56=\"NA\",\"\",E56/R$2*100)","v":0.80226428186717658},{"$f":"IF(F56=\"NA\",\"\",F56/S$2*100)","v":0.80446226620105921},{"$f":"IF(G56=\"NA\",\"\",G56/T$2*100)","v":0.80446226620105921},{"$f":"IF(H56=\"NA\",\"\",H56/U$2*100)","v":0.80446226620105921},{"$f":"IF(I56=\"NA\",\"\",I56/V$2*100)","v":0.80226428186717658},{"$f":"IF(J56=\"NA\",\"\",J56/W$2*100)","v":0.80446226620105921},{"$f":"IF(K56=\"NA\",\"\",K56/X$2*100)","v":0.80446226620105921},{"$f":"IF(L56=\"NA\",\"\",L56/Y$2*100)","v":0.80446226620105921},{"$f":"IF(M56=\"NA\",\"\",M56/Z$2*100)","v":0.80226428186717658},{"$f":"IF(N56=\"NA\",\"\",N56/AA$2*100)","v":0.80446226620105921}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C64+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C65+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E56:E67)","v":83.521200028413389},{"$f":"SUM(F56:F67)","v":83.64167474665021},81.442461904547756,81.078248403737035,80.664479730090079,{"$f":"SUM(J56:J67)","v":81.672926270923355},78.431424936659312,85.190736780305727,85.357730338171493,82.343202743371322,null,null,null,{"$f":"ROUND(E68/R$2*100,3)","v":22.82},{"$f":"ROUND(F68/S$2*100,3)","v":22.916},{"$f":"ROUND(G68/T$2*100,3)","v":22.312999999999999},{"$f":"ROUND(H68/U$2*100,3)","v":22.213000000000001},{"$f":"ROUND(I68/V$2*100,3)","v":22.039000000000001},{"$f":"ROUND(J68/W$2*100,3)","v":22.376000000000001},21.488,23.34,23.321999999999999,22.56]
[]
[{"$f":"A55+1","v":5},{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},null,null,{"$f":"B71","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E71=\"NA\",\"\",E71/R$2*100)","v":0.27573280868522371},{"$f":"IF(F71=\"NA\",\"\",F71/S$2*100)","v":0.27648824103778596},{"$f":"IF(G71=\"NA\",\"\",G71/T$2*100)","v":0.27648824103778596},{"$f":"IF(H71=\"NA\",\"\",H71/U$2*100)","v":0.27648824103778596},{"$f":"IF(I71=\"NA\",\"\",I71/V$2*100)","v":0.27573280868522371},{"$f":"IF(J71=\"NA\",\"\",J71/W$2*100)","v":0.27648824103778596},{"$f":"IF(K71=\"NA\",\"\",K71/X$2*100)","v":0.27648824103778596},{"$f":"IF(L71=\"NA\",\"\",L71/Y$2*100)","v":0.27648824103778596},{"$f":"IF(M71=\"NA\",\"\",M71/Z$2*100)","v":0.27573280868522371},{"$f":"IF(N71=\"NA\",\"\",N71/AA$2*100)","v":0.27648824103778596}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C79+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C80+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E71:E82)","v":81.594094836567436},{"$f":"SUM(F71:F82)","v":81.714569554804257},79.515356712701802,79.151143211891082,78.73737453824414,{"$f":"SUM(J71:J82)","v":79.745821079077416},76.504319744813372,83.263631588459788,83.430625146325553,80.416097551525382,null,null,null,{"$f":"ROUND(E83/R$2*100,3)","v":22.292999999999999},{"$f":"ROUND(F83/S$2*100,3)","v":22.388000000000002},{"$f":"ROUND(G83/T$2*100,3)","v":21.785},{"$f":"ROUND(H83/U$2*100,3)","v":21.684999999999999},{"$f":"ROUND(I83/V$2*100,3)","v":21.513000000000002},{"$f":"ROUND(J83/W$2*100,3)","v":21.847999999999999},20.96,22.812000000000001,22.795000000000002,22.032]
[]
[{"$f":"A70+1","v":6},{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},null,null,{"$f":"B86","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E86=\"NA\",\"\",E86/R$2*100)","v":0.29364584498031943},{"$f":"IF(F86=\"NA\",\"\",F86/S$2*100)","v":0.2944503541446491},{"$f":"IF(G86=\"NA\",\"\",G86/T$2*100)","v":0.2944503541446491},{"$f":"IF(H86=\"NA\",\"\",H86/U$2*100)","v":0.2944503541446491},{"$f":"IF(I86=\"NA\",\"\",I86/V$2*100)","v":0.29364584498031943},{"$f":"IF(J86=\"NA\",\"\",J86/W$2*100)","v":0.2944503541446491},{"$f":"IF(K86=\"NA\",\"\",K86/X$2*100)","v":0.2944503541446491},{"$f":"IF(L86=\"NA\",\"\",L86/Y$2*100)","v":0.2944503541446491},{"$f":"IF(M86=\"NA\",\"\",M86/Z$2*100)","v":0.29364584498031943},{"$f":"IF(N86=\"NA\",\"\",N86/AA$2*100)","v":0.2944503541446491}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C94+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C95+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E86:E97)","v":81.659656549407487},{"$f":"SUM(F86:F97)","v":81.780131267644308},79.580918425541853,79.216704924731147,78.802936251084191,{"$f":"SUM(J86:J97)","v":79.811382791917467},76.569881457653423,83.329193301299838,83.496186859165604,80.481659264365433,null,null,null,{"$f":"ROUND(E98/R$2*100,3)","v":22.311},{"$f":"ROUND(F98/S$2*100,3)","v":22.405999999999999},{"$f":"ROUND(G98/T$2*100,3)","v":21.803000000000001},{"$f":"ROUND(H98/U$2*100,3)","v":21.702999999999999},{"$f":"ROUND(I98/V$2*100,3)","v":21.530999999999999},{"$f":"ROUND(J98/W$2*100,3)","v":21.866},20.978000000000002,22.83,22.812999999999999,22.05]
[]
[{"$f":"A85+1","v":7},{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},null,null,{"$f":"B101","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E101=\"NA\",\"\",E101/R$2*100)","v":0.55146561737044741},{"$f":"IF(F101=\"NA\",\"\",F101/S$2*100)","v":0.55297648207557193},{"$f":"IF(G101=\"NA\",\"\",G101/T$2*100)","v":0.55297648207557193},{"$f":"IF(H101=\"NA\",\"\",H101/U$2*100)","v":0.55297648207557193},{"$f":"IF(I101=\"NA\",\"\",I101/V$2*100)","v":0.55146561737044741},{"$f":"IF(J101=\"NA\",\"\",J101/W$2*100)","v":0.55297648207557193},{"$f":"IF(K101=\"NA\",\"\",K101/X$2*100)","v":0.55297648207557193},{"$f":"IF(L101=\"NA\",\"\",L101/Y$2*100)","v":0.55297648207557193},{"$f":"IF(M101=\"NA\",\"\",M101/Z$2*100)","v":0.55146561737044741},{"$f":"IF(N101=\"NA\",\"\",N101/AA$2*100)","v":0.55297648207557193}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C109+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C110+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E101:E112)","v":82.603276916355355},{"$f":"SUM(F101:F112)","v":82.723751634592176},80.524538792489722,80.160325291679015,79.746556618032059,{"$f":"SUM(J101:J112)","v":80.755003158865335},77.513501824601292,84.272813668247707,84.439807226113473,81.425279631313302,null,null,null,{"$f":"ROUND(E113/R$2*100,3)","v":22.568999999999999},{"$f":"ROUND(F113/S$2*100,3)","v":22.664000000000001},{"$f":"ROUND(G113/T$2*100,3)","v":22.062000000000001},{"$f":"ROUND(H113/U$2*100,3)","v":21.962},{"$f":"ROUND(I113/V$2*100,3)","v":21.789000000000001},{"$f":"ROUND(J113/W$2*100,3)","v":22.125},21.236999999999998,23.088000000000001,23.071000000000002,22.308]
[]
[{"$f":"A100+1","v":8},{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},null,null,{"$f":"B116","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E116=\"NA\",\"\",E116/R$2*100)","v":0.42402972804201483},{"$f":"IF(F116=\"NA\",\"\",F116/S$2*100)","v":0.42519145332432179},{"$f":"IF(G116=\"NA\",\"\",G116/T$2*100)","v":0.42519145332432179},{"$f":"IF(H116=\"NA\",\"\",H116/U$2*100)","v":0.42519145332432179},{"$f":"IF(I116=\"NA\",\"\",I116/V$2*100)","v":0.42402972804201483},{"$f":"IF(J116=\"NA\",\"\",J116/W$2*100)","v":0.42519145332432179},{"$f":"IF(K116=\"NA\",\"\",K116/X$2*100)","v":0.42519145332432179},{"$f":"IF(L116=\"NA\",\"\",L116/Y$2*100)","v":0.42519145332432179},{"$f":"IF(M116=\"NA\",\"\",M116/Z$2*100)","v":0.42402972804201483},{"$f":"IF(N116=\"NA\",\"\",N116/AA$2*100)","v":0.42519145332432179}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C124+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C125+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E116:E127)","v":82.136861561413298},{"$f":"SUM(F116:F127)","v":82.257336279650104},80.058123437547664,79.693909936736944,79.280141263089988,{"$f":"SUM(J116:J127)","v":80.288587803923264},77.04708646965922,83.806398313305635,83.973391871171401,80.95886427637123,null,null,null,{"$f":"ROUND(E128/R$2*100,3)","v":22.442},{"$f":"ROUND(F128/S$2*100,3)","v":22.536000000000001},{"$f":"ROUND(G128/T$2*100,3)","v":21.934000000000001},{"$f":"ROUND(H128/U$2*100,3)","v":21.834},{"$f":"ROUND(I128/V$2*100,3)","v":21.661000000000001},{"$f":"ROUND(J128/W$2*100,3)","v":21.997},21.109000000000002,22.960999999999999,22.943999999999999,22.181000000000001]
[]
[{"$f":"A115+1","v":9},{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},null,null,{"$f":"B131","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E131=\"NA\",\"\",E131/R$2*100)","v":0.55146561737044741},{"$f":"IF(F131=\"NA\",\"\",F131/S$2*100)","v":0.55297648207557193},{"$f":"IF(G131=\"NA\",\"\",G131/T$2*100)","v":0.55297648207557193},{"$f":"IF(H131=\"NA\",\"\",H131/U$2*100)","v":0.55297648207557193},{"$f":"IF(I131=\"NA\",\"\",I131/V$2*100)","v":0.55146561737044741},{"$f":"IF(J131=\"NA\",\"\",J131/W$2*100)","v":0.55297648207557193},{"$f":"IF(K131=\"NA\",\"\",K131/X$2*100)","v":0.55297648207557193},{"$f":"IF(L131=\"NA\",\"\",L131/Y$2*100)","v":0.55297648207557193},{"$f":"IF(M131=\"NA\",\"\",M131/Z$2*100)","v":0.55146561737044741},{"$f":"IF(N131=\"NA\",\"\",N131/AA$2*100)","v":0.55297648207557193}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C139+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C140+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E131:E142)","v":82.603276916355355},{"$f":"SUM(F131:F142)","v":82.723751634592176},80.524538792489722,80.160325291679015,79.746556618032059,{"$f":"SUM(J131:J142)","v":80.755003158865335},77.513501824601292,84.272813668247707,84.439807226113473,81.425279631313302,null,null,null,{"$f":"ROUND(E143/R$2*100,3)","v":22.568999999999999},{"$f":"ROUND(F143/S$2*100,3)","v":22.664000000000001},{"$f":"ROUND(G143/T$2*100,3)","v":22.062000000000001},{"$f":"ROUND(H143/U$2*100,3)","v":21.962},{"$f":"ROUND(I143/V$2*100,3)","v":21.789000000000001},{"$f":"ROUND(J143/W$2*100,3)","v":22.125},21.236999999999998,23.088000000000001,23.071000000000002,22.308]
[]
[{"$f":"A130+1","v":10},{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},null,null,{"$f":"B146","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E146=\"NA\",\"\",E146/R$2*100)","v":0.27573280868522371},{"$f":"IF(F146=\"NA\",\"\",F146/S$2*100)","v":0.27648824103778596},{"$f":"IF(G146=\"NA\",\"\",G146/T$2*100)","v":0.27648824103778596},{"$f":"IF(H146=\"NA\",\"\",H146/U$2*100)","v":0.27648824103778596},{"$f":"IF(I146=\"NA\",\"\",I146/V$2*100)","v":0.27573280868522371},{"$f":"IF(J146=\"NA\",\"\",J146/W$2*100)","v":0.27648824103778596},{"$f":"IF(K146=\"NA\",\"\",K146/X$2*100)","v":0.27648824103778596},{"$f":"IF(L146=\"NA\",\"\",L146/Y$2*100)","v":0.27648824103778596},{"$f":"IF(M146=\"NA\",\"\",M146/Z$2*100)","v":0.27573280868522371},{"$f":"IF(N146=\"NA\",\"\",N146/AA$2*100)","v":0.27648824103778596}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C154+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C155+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E146:E157)","v":81.594094836567436},{"$f":"SUM(F146:F157)","v":81.714569554804257},79.515356712701802,79.151143211891082,78.73737453824414,{"$f":"SUM(J146:J157)","v":79.745821079077416},76.504319744813372,83.263631588459788,83.430625146325553,80.416097551525382,null,null,null,{"$f":"ROUND(E158/R$2*100,3)","v":22.292999999999999},{"$f":"ROUND(F158/S$2*100,3)","v":22.388000000000002},{"$f":"ROUND(G158/T$2*100,3)","v":21.785},{"$f":"ROUND(H158/U$2*100,3)","v":21.684999999999999},{"$f":"ROUND(I158/V$2*100,3)","v":21.513000000000002},{"$f":"ROUND(J158/W$2*100,3)","v":21.847999999999999},20.96,22.812000000000001,22.795000000000002,22.032]
[]
[{"$f":"A145+1","v":11},{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},null,null,{"$f":"B161","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E161=\"NA\",\"\",E161/R$2*100)","v":0.58729168996063885},{"$f":"IF(F161=\"NA\",\"\",F161/S$2*100)","v":0.58890070828929819},{"$f":"IF(G161=\"NA\",\"\",G161/T$2*100)","v":0.58890070828929819},{"$f":"IF(H161=\"NA\",\"\",H161/U$2*100)","v":0.58890070828929819},{"$f":"IF(I161=\"NA\",\"\",I161/V$2*100)","v":0.58729168996063885},{"$f":"IF(J161=\"NA\",\"\",J161/W$2*100)","v":0.58890070828929819},{"$f":"IF(K161=\"NA\",\"\",K161/X$2*100)","v":0.58890070828929819},{"$f":"IF(L161=\"NA\",\"\",L161/Y$2*100)","v":0.58890070828929819},{"$f":"IF(M161=\"NA\",\"\",M161/Z$2*100)","v":0.58729168996063885},{"$f":"IF(N161=\"NA\",\"\",N161/AA$2*100)","v":0.58890070828929819}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C169+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C170+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E161:E172)","v":82.734400342035457},{"$f":"SUM(F161:F172)","v":82.854875060272278},80.655662218169823,80.291448717359117,79.877680043712161,{"$f":"SUM(J161:J172)","v":80.886126584545437},77.644625250281393,84.403937093927809,84.570930651793574,81.556403056993403,null,null,null,{"$f":"ROUND(E173/R$2*100,3)","v":22.605},{"$f":"ROUND(F173/S$2*100,3)","v":22.7},{"$f":"ROUND(G173/T$2*100,3)","v":22.097000000000001},{"$f":"ROUND(H173/U$2*100,3)","v":21.998000000000001},{"$f":"ROUND(I173/V$2*100,3)","v":21.824999999999999},{"$f":"ROUND(J173/W$2*100,3)","v":22.161000000000001},21.273,23.123999999999999,23.106999999999999,22.344000000000001]
[]
[{"$f":"A160+1","v":12},{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},null,null,{"$f":"B176","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E176=\"NA\",\"\",E176/R$2*100)","v":0.88093753494095839},{"$f":"IF(F176=\"NA\",\"\",F176/S$2*100)","v":0.88335106243394734},{"$f":"IF(G176=\"NA\",\"\",G176/T$2*100)","v":0.88335106243394734},{"$f":"IF(H176=\"NA\",\"\",H176/U$2*100)","v":0.88335106243394734},{"$f":"IF(I176=\"NA\",\"\",I176/V$2*100)","v":0.88093753494095839},{"$f":"IF(J176=\"NA\",\"\",J176/W$2*100)","v":0.88335106243394734},{"$f":"IF(K176=\"NA\",\"\",K176/X$2*100)","v":0.88335106243394734},{"$f":"IF(L176=\"NA\",\"\",L176/Y$2*100)","v":0.88335106243394734},{"$f":"IF(M176=\"NA\",\"\",M176/Z$2*100)","v":0.88093753494095839},{"$f":"IF(N176=\"NA\",\"\",N176/AA$2*100)","v":0.88335106243394734}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C184+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C185+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E176:E187)","v":96.088968874225188},{"$f":"SUM(F176:F187)","v":96.211024317980971},94.014222460294548,93.652981393285074,93.242683900180666,{"$f":"SUM(J176:J187)","v":94.251130441013942},91.009629106749898,97.768940950396328,97.935934508262079,94.921406913461922,null,null,null,{"$f":"ROUND(E188/R$2*100,3)","v":26.254000000000001},{"$f":"ROUND(F188/S$2*100,3)","v":26.359000000000002},{"$f":"ROUND(G188/T$2*100,3)","v":25.757000000000001},{"$f":"ROUND(H188/U$2*100,3)","v":25.658000000000001},{"$f":"ROUND(I188/V$2*100,3)","v":25.475999999999999},{"$f":"ROUND(J188/W$2*100,3)","v":25.821999999999999},24.934000000000001,26.786000000000001,26.757999999999999,26.006]
[]
[{"$f":"A175+1","v":13},{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},null,null,{"$f":"B191","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E191=\"NA\",\"\",E191/R$2*100)","v":1.1029312347408948},{"$f":"IF(F191=\"NA\",\"\",F191/S$2*100)","v":1.1059529641511439},{"$f":"IF(G191=\"NA\",\"\",G191/T$2*100)","v":1.1059529641511439},{"$f":"IF(H191=\"NA\",\"\",H191/U$2*100)","v":1.1059529641511439},{"$f":"IF(I191=\"NA\",\"\",I191/V$2*100)","v":1.1029312347408948},{"$f":"IF(J191=\"NA\",\"\",J191/W$2*100)","v":1.1059529641511439},{"$f":"IF(K191=\"NA\",\"\",K191/X$2*100)","v":1.1059529641511439},{"$f":"IF(L191=\"NA\",\"\",L191/Y$2*100)","v":1.1059529641511439},{"$f":"IF(M191=\"NA\",\"\",M191/Z$2*100)","v":1.1029312347408948},{"$f":"IF(N191=\"NA\",\"\",N191/AA$2*100)","v":1.1059529641511439}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C199+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C200+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E191:E202)","v":84.621641075931194},{"$f":"SUM(F191:F202)","v":84.742115794168015},82.54290295206556,82.178689451254854,81.764920777607898,{"$f":"SUM(J191:J202)","v":82.77336731844116},79.531865984177117,86.291177827823546,86.458171385689297,83.443643790889141,null,null,null,{"$f":"ROUND(E203/R$2*100,3)","v":23.120999999999999},{"$f":"ROUND(F203/S$2*100,3)","v":23.216999999999999},{"$f":"ROUND(G203/T$2*100,3)","v":22.614000000000001},{"$f":"ROUND(H203/U$2*100,3)","v":22.515000000000001},{"$f":"ROUND(I203/V$2*100,3)","v":22.34},{"$f":"ROUND(J203/W$2*100,3)","v":22.678000000000001},21.79,23.640999999999998,23.622,22.861000000000001]
[]
[{"$f":"A190+1","v":14},{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},null,null,{"$f":"B206","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E206=\"NA\",\"\",E206/R$2*100)","v":1.1745833799212777},{"$f":"IF(F206=\"NA\",\"\",F206/S$2*100)","v":1.1778014165785964},{"$f":"IF(G206=\"NA\",\"\",G206/T$2*100)","v":1.1778014165785964},{"$f":"IF(H206=\"NA\",\"\",H206/U$2*100)","v":1.1778014165785964},{"$f":"IF(I206=\"NA\",\"\",I206/V$2*100)","v":1.1745833799212777},{"$f":"IF(J206=\"NA\",\"\",J206/W$2*100)","v":1.1778014165785964},{"$f":"IF(K206=\"NA\",\"\",K206/X$2*100)","v":1.1778014165785964},{"$f":"IF(L206=\"NA\",\"\",L206/Y$2*100)","v":1.1778014165785964},{"$f":"IF(M206=\"NA\",\"\",M206/Z$2*100)","v":1.1745833799212777},{"$f":"IF(N206=\"NA\",\"\",N206/AA$2*100)","v":1.1778014165785964}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C214+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C215+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E206:E217)","v":97.163712666853158},{"$f":"SUM(F206:F217)","v":97.285768110608942},95.088966252922518,94.727725185913044,94.317427692808636,{"$f":"SUM(J206:J217)","v":95.325874233641912},92.084372899377868,98.843684743024298,99.010678300890049,95.996150706089892,null,null,null,{"$f":"ROUND(E218/R$2*100,3)","v":26.547000000000001},{"$f":"ROUND(F218/S$2*100,3)","v":26.654},{"$f":"ROUND(G218/T$2*100,3)","v":26.052},{"$f":"ROUND(H218/U$2*100,3)","v":25.952999999999999},{"$f":"ROUND(I218/V$2*100,3)","v":25.77},{"$f":"ROUND(J218/W$2*100,3)","v":26.117000000000001},25.228999999999999,27.08,27.052,26.3]
[]
[{"$f":"A205+1","v":15},{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},null,null,{"$f":"B221","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E221=\"NA\",\"\",E221/R$2*100)","v":1.0780416814627494},{"$f":"IF(F221=\"NA\",\"\",F221/S$2*100)","v":1.080995220316072},{"$f":"IF(G221=\"NA\",\"\",G221/T$2*100)","v":1.080995220316072},{"$f":"IF(H221=\"NA\",\"\",H221/U$2*100)","v":1.080995220316072},{"$f":"IF(I221=\"NA\",\"\",I221/V$2*100)","v":1.0780416814627494},{"$f":"IF(J221=\"NA\",\"\",J221/W$2*100)","v":1.080995220316072},{"$f":"IF(K221=\"NA\",\"\",K221/X$2*100)","v":1.080995220316072},{"$f":"IF(L221=\"NA\",\"\",L221/Y$2*100)","v":1.080995220316072},{"$f":"IF(M221=\"NA\",\"\",M221/Z$2*100)","v":1.0780416814627494},{"$f":"IF(N221=\"NA\",\"\",N221/AA$2*100)","v":1.080995220316072}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C229+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C230+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E221:E232)","v":96.810370050494953},{"$f":"SUM(F221:F232)","v":96.932425494250737},94.735623636564313,94.37438256955484,93.964085076450417,{"$f":"SUM(J221:J232)","v":94.972531617283693},91.731030283019649,98.490342126666079,98.65733568453183,95.642808089731673,null,null,null,{"$f":"ROUND(E233/R$2*100,3)","v":26.451000000000001},{"$f":"ROUND(F233/S$2*100,3)","v":26.556999999999999},{"$f":"ROUND(G233/T$2*100,3)","v":25.954999999999998},{"$f":"ROUND(H233/U$2*100,3)","v":25.856000000000002},{"$f":"ROUND(I233/V$2*100,3)","v":25.672999999999998},{"$f":"ROUND(J233/W$2*100,3)","v":26.02},25.132000000000001,26.984000000000002,26.956,26.204000000000001]
[]
[{"$f":"A220+1","v":16},{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},null,null,{"$f":"B236","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E236=\"NA\",\"\",E236/R$2*100)","v":1.3290812314536433},{"$f":"IF(F236=\"NA\",\"\",F236/S$2*100)","v":1.332722549895982},{"$f":"IF(G236=\"NA\",\"\",G236/T$2*100)","v":1.332722549895982},{"$f":"IF(H236=\"NA\",\"\",H236/U$2*100)","v":1.332722549895982},{"$f":"IF(I236=\"NA\",\"\",I236/V$2*100)","v":1.3290812314536433},{"$f":"IF(J236=\"NA\",\"\",J236/W$2*100)","v":1.332722549895982},{"$f":"IF(K236=\"NA\",\"\",K236/X$2*100)","v":1.332722549895982},{"$f":"IF(L236=\"NA\",\"\",L236/Y$2*100)","v":1.332722549895982},{"$f":"IF(M236=\"NA\",\"\",M236/Z$2*100)","v":1.3290812314536433},{"$f":"IF(N236=\"NA\",\"\",N236/AA$2*100)","v":1.332722549895982}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C244+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C245+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E236:E247)","v":97.729174803461618},{"$f":"SUM(F236:F247)","v":97.851230247217401},95.654428389530977,95.293187322521504,94.882889829417095,{"$f":"SUM(J236:J247)","v":95.891336370250372},92.649835035986328,99.409146879632758,99.576140437498509,96.561612842698352,null,null,null,{"$f":"ROUND(E248/R$2*100,3)","v":26.702000000000002},{"$f":"ROUND(F248/S$2*100,3)","v":26.809000000000001},{"$f":"ROUND(G248/T$2*100,3)","v":26.207000000000001},{"$f":"ROUND(H248/U$2*100,3)","v":26.108000000000001},{"$f":"ROUND(I248/V$2*100,3)","v":25.923999999999999},{"$f":"ROUND(J248/W$2*100,3)","v":26.271999999999998},25.384,27.234999999999999,27.207000000000001,26.454999999999998]
[]
[{"$f":"A235+1","v":17},{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},null,null,{"$f":"B251","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E251=\"NA\",\"\",E251/R$2*100)","v":1.4946065269441868},{"$f":"IF(F251=\"NA\",\"\",F251/S$2*100)","v":1.4987013393467736},{"$f":"IF(G251=\"NA\",\"\",G251/T$2*100)","v":1.4987013393467736},{"$f":"IF(H251=\"NA\",\"\",H251/U$2*100)","v":1.4987013393467736},{"$f":"IF(I251=\"NA\",\"\",I251/V$2*100)","v":1.4946065269441868},{"$f":"IF(J251=\"NA\",\"\",J251/W$2*100)","v":1.4987013393467736},{"$f":"IF(K251=\"NA\",\"\",K251/X$2*100)","v":1.4987013393467736},{"$f":"IF(L251=\"NA\",\"\",L251/Y$2*100)","v":1.4987013393467736},{"$f":"IF(M251=\"NA\",\"\",M251/Z$2*100)","v":1.4946065269441868},{"$f":"IF(N251=\"NA\",\"\",N251/AA$2*100)","v":1.4987013393467736}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C259+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C260+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E251:E262)","v":98.334997384957006},{"$f":"SUM(F251:F262)","v":98.45705282871279},96.260250971026366,95.899009904016893,95.488712410912484,{"$f":"SUM(J251:J262)","v":96.497158951745746},93.255657617481702,100.01496946112813,100.18196301899388,97.167435424193727,null,null,null,{"$f":"ROUND(E263/R$2*100,3)","v":26.867000000000001},{"$f":"ROUND(F263/S$2*100,3)","v":26.975000000000001},{"$f":"ROUND(G263/T$2*100,3)","v":26.373000000000001},{"$f":"ROUND(H263/U$2*100,3)","v":26.274000000000001},{"$f":"ROUND(I263/V$2*100,3)","v":26.09},{"$f":"ROUND(J263/W$2*100,3)","v":26.437999999999999},25.548999999999999,27.401,27.372,26.620999999999999]
[]
[{"$f":"A250+1","v":18},{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},null,null,{"$f":"B266","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E266=\"NA\",\"\",E266/R$2*100)","v":1.4946065269441868},{"$f":"IF(F266=\"NA\",\"\",F266/S$2*100)","v":1.4987013393467736},{"$f":"IF(G266=\"NA\",\"\",G266/T$2*100)","v":1.4987013393467736},{"$f":"IF(H266=\"NA\",\"\",H266/U$2*100)","v":1.4987013393467736},{"$f":"IF(I266=\"NA\",\"\",I266/V$2*100)","v":1.4946065269441868},{"$f":"IF(J266=\"NA\",\"\",J266/W$2*100)","v":1.4987013393467736},{"$f":"IF(K266=\"NA\",\"\",K266/X$2*100)","v":1.4987013393467736},{"$f":"IF(L266=\"NA\",\"\",L266/Y$2*100)","v":1.4987013393467736},{"$f":"IF(M266=\"NA\",\"\",M266/Z$2*100)","v":1.4946065269441868},{"$f":"IF(N266=\"NA\",\"\",N266/AA$2*100)","v":1.4987013393467736}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C274+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C275+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E266:E277)","v":98.334997384957006},{"$f":"SUM(F266:F277)","v":98.45705282871279},96.260250971026366,95.899009904016893,95.488712410912484,{"$f":"SUM(J266:J277)","v":96.497158951745746},93.255657617481702,100.01496946112813,100.18196301899388,97.167435424193727,null,null,null,{"$f":"ROUND(E278/R$2*100,3)","v":26.867000000000001},{"$f":"ROUND(F278/S$2*100,3)","v":26.975000000000001},{"$f":"ROUND(G278/T$2*100,3)","v":26.373000000000001},{"$f":"ROUND(H278/U$2*100,3)","v":26.274000000000001},{"$f":"ROUND(I278/V$2*100,3)","v":26.09},{"$f":"ROUND(J278/W$2*100,3)","v":26.437999999999999},25.548999999999999,27.401,27.372,26.620999999999999]
[]
[{"$f":"A265+1","v":19},{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},null,null,{"$f":"B281","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E281=\"NA\",\"\",E281/R$2*100)","v":1.5507135035310693},{"$f":"IF(F281=\"NA\",\"\",F281/S$2*100)","v":1.5549620336777299},{"$f":"IF(G281=\"NA\",\"\",G281/T$2*100)","v":1.5549620336777299},{"$f":"IF(H281=\"NA\",\"\",H281/U$2*100)","v":1.5549620336777299},{"$f":"IF(I281=\"NA\",\"\",I281/V$2*100)","v":1.5507135035310693},{"$f":"IF(J281=\"NA\",\"\",J281/W$2*100)","v":1.5549620336777299},{"$f":"IF(K281=\"NA\",\"\",K281/X$2*100)","v":1.5549620336777299},{"$f":"IF(L281=\"NA\",\"\",L281/Y$2*100)","v":1.5549620336777299},{"$f":"IF(M281=\"NA\",\"\",M281/Z$2*100)","v":1.5507135035310693},{"$f":"IF(N281=\"NA\",\"\",N281/AA$2*100)","v":1.5549620336777299}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C289+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C290+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E281:E292)","v":98.540348919265},{"$f":"SUM(F281:F292)","v":98.662404363020784},96.46560250533436,96.104361438324887,95.694063945220464,{"$f":"SUM(J281:J292)","v":96.70251048605374},93.461009151789696,100.22032099543613,100.38731455330188,97.37278695850172,null,null,null,{"$f":"ROUND(E293/R$2*100,3)","v":26.923999999999999},{"$f":"ROUND(F293/S$2*100,3)","v":27.030999999999999},{"$f":"ROUND(G293/T$2*100,3)","v":26.428999999999998},{"$f":"ROUND(H293/U$2*100,3)","v":26.33},{"$f":"ROUND(I293/V$2*100,3)","v":26.146000000000001},{"$f":"ROUND(J293/W$2*100,3)","v":26.494},25.606000000000002,27.457999999999998,27.428000000000001,26.677]
[]
[{"$f":"A280+1","v":20},{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},null,null,{"$f":"B296","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E296=\"NA\",\"\",E296/R$2*100)","v":1.5507135035310693},{"$f":"IF(F296=\"NA\",\"\",F296/S$2*100)","v":1.5549620336777299},{"$f":"IF(G296=\"NA\",\"\",G296/T$2*100)","v":1.5549620336777299},{"$f":"IF(H296=\"NA\",\"\",H296/U$2*100)","v":1.5549620336777299},{"$f":"IF(I296=\"NA\",\"\",I296/V$2*100)","v":1.5507135035310693},{"$f":"IF(J296=\"NA\",\"\",J296/W$2*100)","v":1.5549620336777299},{"$f":"IF(K296=\"NA\",\"\",K296/X$2*100)","v":1.5549620336777299},{"$f":"IF(L296=\"NA\",\"\",L296/Y$2*100)","v":1.5549620336777299},{"$f":"IF(M296=\"NA\",\"\",M296/Z$2*100)","v":1.5507135035310693},{"$f":"IF(N296=\"NA\",\"\",N296/AA$2*100)","v":1.5549620336777299}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C304+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C305+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E296:E307)","v":98.540348919265},{"$f":"SUM(F296:F307)","v":98.662404363020784},96.46560250533436,96.104361438324887,95.694063945220464,{"$f":"SUM(J296:J307)","v":96.70251048605374},93.461009151789696,100.22032099543613,100.38731455330188,97.37278695850172,null,null,null,{"$f":"ROUND(E308/R$2*100,3)","v":26.923999999999999},{"$f":"ROUND(F308/S$2*100,3)","v":27.030999999999999},{"$f":"ROUND(G308/T$2*100,3)","v":26.428999999999998},{"$f":"ROUND(H308/U$2*100,3)","v":26.33},{"$f":"ROUND(I308/V$2*100,3)","v":26.146000000000001},{"$f":"ROUND(J308/W$2*100,3)","v":26.494},25.606000000000002,27.457999999999998,27.428000000000001,26.677]
[]
[{"$f":"A295+1","v":21},{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},null,null,{"$f":"B311","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E311=\"NA\",\"\",E311/R$2*100)","v":0.66496157996054384},{"$f":"IF(F311=\"NA\",\"\",F311/S$2*100)","v":0.66678339250838092},{"$f":"IF(G311=\"NA\",\"\",G311/T$2*100)","v":0.66678339250838092},{"$f":"IF(H311=\"NA\",\"\",H311/U$2*100)","v":0.66678339250838092},{"$f":"IF(I311=\"NA\",\"\",I311/V$2*100)","v":0.66496157996054384},{"$f":"IF(J311=\"NA\",\"\",J311/W$2*100)","v":0.66678339250838092},{"$f":"IF(K311=\"NA\",\"\",K311/X$2*100)","v":0.66678339250838092},{"$f":"IF(L311=\"NA\",\"\",L311/Y$2*100)","v":0.66678339250838092},{"$f":"IF(M311=\"NA\",\"\",M311/Z$2*100)","v":0.66496157996054384},{"$f":"IF(N311=\"NA\",\"\",N311/AA$2*100)","v":0.66678339250838092}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C319+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C320+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E311:E322)","v":83.018672139435111},{"$f":"SUM(F311:F322)","v":83.139146857671932},80.939934015569477,80.575720514758757,80.161951841111815,{"$f":"SUM(J311:J322)","v":81.170398381945091},77.928897047681033,84.688208891327463,84.855202449193229,81.840674854393058,null,null,null,{"$f":"ROUND(E323/R$2*100,3)","v":22.683},{"$f":"ROUND(F323/S$2*100,3)","v":22.777999999999999},{"$f":"ROUND(G323/T$2*100,3)","v":22.175000000000001},{"$f":"ROUND(H323/U$2*100,3)","v":22.076000000000001},{"$f":"ROUND(I323/V$2*100,3)","v":21.902000000000001},{"$f":"ROUND(J323/W$2*100,3)","v":22.238},21.35,23.202000000000002,23.184000000000001,22.422000000000001]
[]
[{"$f":"A310+1","v":22},{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Incandescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Incandescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},null,null,{"$f":"B326","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E326=\"NA\",\"\",E326/R$2*100)","v":0.11771423851062916},{"$f":"IF(F326=\"NA\",\"\",F326/S$2*100)","v":0.11803674327367199},{"$f":"IF(G326=\"NA\",\"\",G326/T$2*100)","v":0.11803674327367199},{"$f":"IF(H326=\"NA\",\"\",H326/U$2*100)","v":0.11803674327367199},{"$f":"IF(I326=\"NA\",\"\",I326/V$2*100)","v":0.11771423851062916},{"$f":"IF(J326=\"NA\",\"\",J326/W$2*100)","v":0.11803674327367199},{"$f":"IF(K326=\"NA\",\"\",K326/X$2*100)","v":0.11803674327367199},{"$f":"IF(L326=\"NA\",\"\",L326/Y$2*100)","v":0.11803674327367199},{"$f":"IF(M326=\"NA\",\"\",M326/Z$2*100)","v":0.11771423851062916},{"$f":"IF(N326=\"NA\",\"\",N326/AA$2*100)","v":0.11803674327367199}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C334+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C335+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E326:E337)","v":93.295571609290192},{"$f":"SUM(F326:F337)","v":93.417627053045976},91.220825195359552,90.859584128350079,90.449286635245656,{"$f":"SUM(J326:J337)","v":91.457733176078932},88.216231841814889,94.975543685461318,95.14253724332707,92.128009648526913,null,null,null,{"$f":"ROUND(E338/R$2*100,3)","v":25.491},{"$f":"ROUND(F338/S$2*100,3)","v":25.594000000000001},{"$f":"ROUND(G338/T$2*100,3)","v":24.992000000000001},{"$f":"ROUND(H338/U$2*100,3)","v":24.893000000000001},{"$f":"ROUND(I338/V$2*100,3)","v":24.713000000000001},{"$f":"ROUND(J338/W$2*100,3)","v":25.056999999999999},24.169,26.021000000000001,25.995000000000001,25.241]
[]
[{"$f":"A325+1","v":23},{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"60W Incandescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"60W Incandescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},null,null,{"$f":"B341","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E341=\"NA\",\"\",E341/R$2*100)","v":0.11771423851062916},{"$f":"IF(F341=\"NA\",\"\",F341/S$2*100)","v":0.11803674327367199},{"$f":"IF(G341=\"NA\",\"\",G341/T$2*100)","v":0.11803674327367199},{"$f":"IF(H341=\"NA\",\"\",H341/U$2*100)","v":0.11803674327367199},{"$f":"IF(I341=\"NA\",\"\",I341/V$2*100)","v":0.11771423851062916},{"$f":"IF(J341=\"NA\",\"\",J341/W$2*100)","v":0.11803674327367199},{"$f":"IF(K341=\"NA\",\"\",K341/X$2*100)","v":0.11803674327367199},{"$f":"IF(L341=\"NA\",\"\",L341/Y$2*100)","v":0.11803674327367199},{"$f":"IF(M341=\"NA\",\"\",M341/Z$2*100)","v":0.11771423851062916},{"$f":"IF(N341=\"NA\",\"\",N341/AA$2*100)","v":0.11803674327367199}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C349+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C350+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E341:E352)","v":81.015746869728432},{"$f":"SUM(F341:F352)","v":81.136221587965238},78.937008745862784,78.572795245052077,78.159026571405121,{"$f":"SUM(J341:J352)","v":79.167473112238397},75.925971777974354,82.685283621620769,82.852277179486535,79.837749584686364,null,null,null,{"$f":"ROUND(E353/R$2*100,3)","v":22.135000000000002},{"$f":"ROUND(F353/S$2*100,3)","v":22.228999999999999},{"$f":"ROUND(G353/T$2*100,3)","v":21.626999999999999},{"$f":"ROUND(H353/U$2*100,3)","v":21.527000000000001},{"$f":"ROUND(I353/V$2*100,3)","v":21.355},{"$f":"ROUND(J353/W$2*100,3)","v":21.69},20.802,22.654,22.637,21.873000000000001]
[]
[{"$f":"A340+1","v":24},{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B356","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E356=\"NA\",\"\",E356/R$2*100)","v":0},{"$f":"IF(F356=\"NA\",\"\",F356/S$2*100)","v":0},{"$f":"IF(G356=\"NA\",\"\",G356/T$2*100)","v":0},{"$f":"IF(H356=\"NA\",\"\",H356/U$2*100)","v":0},{"$f":"IF(I356=\"NA\",\"\",I356/V$2*100)","v":0},{"$f":"IF(J356=\"NA\",\"\",J356/W$2*100)","v":0},{"$f":"IF(K356=\"NA\",\"\",K356/X$2*100)","v":0},{"$f":"IF(L356=\"NA\",\"\",L356/Y$2*100)","v":0},{"$f":"IF(M356=\"NA\",\"\",M356/Z$2*100)","v":0},{"$f":"IF(N356=\"NA\",\"\",N356/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C364+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C365+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E356:E367)","v":62.100820796856354},{"$f":"SUM(F356:F367)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J356:J367)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E368/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F368/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G368/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H368/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I368/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J368/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A355+1","v":25},{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B371","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E371=\"NA\",\"\",E371/R$2*100)","v":0},{"$f":"IF(F371=\"NA\",\"\",F371/S$2*100)","v":0},{"$f":"IF(G371=\"NA\",\"\",G371/T$2*100)","v":0},{"$f":"IF(H371=\"NA\",\"\",H371/U$2*100)","v":0},{"$f":"IF(I371=\"NA\",\"\",I371/V$2*100)","v":0},{"$f":"IF(J371=\"NA\",\"\",J371/W$2*100)","v":0},{"$f":"IF(K371=\"NA\",\"\",K371/X$2*100)","v":0},{"$f":"IF(L371=\"NA\",\"\",L371/Y$2*100)","v":0},{"$f":"IF(M371=\"NA\",\"\",M371/Z$2*100)","v":0},{"$f":"IF(N371=\"NA\",\"\",N371/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C379+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C380+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E371:E382)","v":62.100820796856354},{"$f":"SUM(F371:F382)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J371:J382)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E383/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F383/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G383/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H383/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I383/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J383/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A370+1","v":26},{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B386","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E386=\"NA\",\"\",E386/R$2*100)","v":0},{"$f":"IF(F386=\"NA\",\"\",F386/S$2*100)","v":0},{"$f":"IF(G386=\"NA\",\"\",G386/T$2*100)","v":0},{"$f":"IF(H386=\"NA\",\"\",H386/U$2*100)","v":0},{"$f":"IF(I386=\"NA\",\"\",I386/V$2*100)","v":0},{"$f":"IF(J386=\"NA\",\"\",J386/W$2*100)","v":0},{"$f":"IF(K386=\"NA\",\"\",K386/X$2*100)","v":0},{"$f":"IF(L386=\"NA\",\"\",L386/Y$2*100)","v":0},{"$f":"IF(M386=\"NA\",\"\",M386/Z$2*100)","v":0},{"$f":"IF(N386=\"NA\",\"\",N386/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C394+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C395+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E386:E397)","v":62.100820796856354},{"$f":"SUM(F386:F397)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J386:J397)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E398/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F398/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G398/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H398/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I398/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J398/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A385+1","v":27},{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B401","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E401=\"NA\",\"\",E401/R$2*100)","v":0},{"$f":"IF(F401=\"NA\",\"\",F401/S$2*100)","v":0},{"$f":"IF(G401=\"NA\",\"\",G401/T$2*100)","v":0},{"$f":"IF(H401=\"NA\",\"\",H401/U$2*100)","v":0},{"$f":"IF(I401=\"NA\",\"\",I401/V$2*100)","v":0},{"$f":"IF(J401=\"NA\",\"\",J401/W$2*100)","v":0},{"$f":"IF(K401=\"NA\",\"\",K401/X$2*100)","v":0},{"$f":"IF(L401=\"NA\",\"\",L401/Y$2*100)","v":0},{"$f":"IF(M401=\"NA\",\"\",M401/Z$2*100)","v":0},{"$f":"IF(N401=\"NA\",\"\",N401/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C409+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C410+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E401:E412)","v":62.100820796856354},{"$f":"SUM(F401:F412)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J401:J412)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E413/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F413/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G413/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H413/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I413/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J413/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A400+1","v":28},{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B416","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E416=\"NA\",\"\",E416/R$2*100)","v":0},{"$f":"IF(F416=\"NA\",\"\",F416/S$2*100)","v":0},{"$f":"IF(G416=\"NA\",\"\",G416/T$2*100)","v":0},{"$f":"IF(H416=\"NA\",\"\",H416/U$2*100)","v":0},{"$f":"IF(I416=\"NA\",\"\",I416/V$2*100)","v":0},{"$f":"IF(J416=\"NA\",\"\",J416/W$2*100)","v":0},{"$f":"IF(K416=\"NA\",\"\",K416/X$2*100)","v":0},{"$f":"IF(L416=\"NA\",\"\",L416/Y$2*100)","v":0},{"$f":"IF(M416=\"NA\",\"\",M416/Z$2*100)","v":0},{"$f":"IF(N416=\"NA\",\"\",N416/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C424+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C425+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E416:E427)","v":62.100820796856354},{"$f":"SUM(F416:F427)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J416:J427)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E428/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F428/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G428/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H428/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I428/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J428/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A415+1","v":29},{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B431","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E431=\"NA\",\"\",E431/R$2*100)","v":0},{"$f":"IF(F431=\"NA\",\"\",F431/S$2*100)","v":0},{"$f":"IF(G431=\"NA\",\"\",G431/T$2*100)","v":0},{"$f":"IF(H431=\"NA\",\"\",H431/U$2*100)","v":0},{"$f":"IF(I431=\"NA\",\"\",I431/V$2*100)","v":0},{"$f":"IF(J431=\"NA\",\"\",J431/W$2*100)","v":0},{"$f":"IF(K431=\"NA\",\"\",K431/X$2*100)","v":0},{"$f":"IF(L431=\"NA\",\"\",L431/Y$2*100)","v":0},{"$f":"IF(M431=\"NA\",\"\",M431/Z$2*100)","v":0},{"$f":"IF(N431=\"NA\",\"\",N431/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C439+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C440+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E431:E442)","v":62.100820796856354},{"$f":"SUM(F431:F442)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J431:J442)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E443/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F443/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G443/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H443/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I443/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J443/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A430+1","v":30},{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B446","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E446=\"NA\",\"\",E446/R$2*100)","v":0},{"$f":"IF(F446=\"NA\",\"\",F446/S$2*100)","v":0},{"$f":"IF(G446=\"NA\",\"\",G446/T$2*100)","v":0},{"$f":"IF(H446=\"NA\",\"\",H446/U$2*100)","v":0},{"$f":"IF(I446=\"NA\",\"\",I446/V$2*100)","v":0},{"$f":"IF(J446=\"NA\",\"\",J446/W$2*100)","v":0},{"$f":"IF(K446=\"NA\",\"\",K446/X$2*100)","v":0},{"$f":"IF(L446=\"NA\",\"\",L446/Y$2*100)","v":0},{"$f":"IF(M446=\"NA\",\"\",M446/Z$2*100)","v":0},{"$f":"IF(N446=\"NA\",\"\",N446/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C454+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C455+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E446:E457)","v":62.100820796856354},{"$f":"SUM(F446:F457)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J446:J457)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E458/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F458/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G458/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H458/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I458/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J458/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A445+1","v":31},{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B461","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E461=\"NA\",\"\",E461/R$2*100)","v":0},{"$f":"IF(F461=\"NA\",\"\",F461/S$2*100)","v":0},{"$f":"IF(G461=\"NA\",\"\",G461/T$2*100)","v":0},{"$f":"IF(H461=\"NA\",\"\",H461/U$2*100)","v":0},{"$f":"IF(I461=\"NA\",\"\",I461/V$2*100)","v":0},{"$f":"IF(J461=\"NA\",\"\",J461/W$2*100)","v":0},{"$f":"IF(K461=\"NA\",\"\",K461/X$2*100)","v":0},{"$f":"IF(L461=\"NA\",\"\",L461/Y$2*100)","v":0},{"$f":"IF(M461=\"NA\",\"\",M461/Z$2*100)","v":0},{"$f":"IF(N461=\"NA\",\"\",N461/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C469+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C470+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E461:E472)","v":62.100820796856354},{"$f":"SUM(F461:F472)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J461:J472)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E473/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F473/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G473/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H473/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I473/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J473/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A460+1","v":32},{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"30W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"30W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B476","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E476=\"NA\",\"\",E476/R$2*100)","v":0},{"$f":"IF(F476=\"NA\",\"\",F476/S$2*100)","v":0},{"$f":"IF(G476=\"NA\",\"\",G476/T$2*100)","v":0},{"$f":"IF(H476=\"NA\",\"\",H476/U$2*100)","v":0},{"$f":"IF(I476=\"NA\",\"\",I476/V$2*100)","v":0},{"$f":"IF(J476=\"NA\",\"\",J476/W$2*100)","v":0},{"$f":"IF(K476=\"NA\",\"\",K476/X$2*100)","v":0},{"$f":"IF(L476=\"NA\",\"\",L476/Y$2*100)","v":0},{"$f":"IF(M476=\"NA\",\"\",M476/Z$2*100)","v":0},{"$f":"IF(N476=\"NA\",\"\",N476/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C484+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C485+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E476:E487)","v":62.100820796856354},{"$f":"SUM(F476:F487)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J476:J487)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E488/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F488/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G488/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H488/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I488/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J488/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A475+1","v":33},{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"88 LED Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"88 LED Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B491","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E491=\"NA\",\"\",E491/R$2*100)","v":0},{"$f":"IF(F491=\"NA\",\"\",F491/S$2*100)","v":0},{"$f":"IF(G491=\"NA\",\"\",G491/T$2*100)","v":0},{"$f":"IF(H491=\"NA\",\"\",H491/U$2*100)","v":0},{"$f":"IF(I491=\"NA\",\"\",I491/V$2*100)","v":0},{"$f":"IF(J491=\"NA\",\"\",J491/W$2*100)","v":0},{"$f":"IF(K491=\"NA\",\"\",K491/X$2*100)","v":0},{"$f":"IF(L491=\"NA\",\"\",L491/Y$2*100)","v":0},{"$f":"IF(M491=\"NA\",\"\",M491/Z$2*100)","v":0},{"$f":"IF(N491=\"NA\",\"\",N491/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C499+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C500+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E491:E502)","v":62.100820796856354},{"$f":"SUM(F491:F502)","v":62.218645475252522},60.01539068868793,59.64619399003395,59.22660598430096,{"$f":"SUM(J491:J502)","v":60.235052525134243},56.993551190870193,63.752863034516622,63.919856592382381,60.905328997582217,null,null,null,{"$f":"ROUND(E503/R$2*100,3)","v":16.966999999999999},{"$f":"ROUND(F503/S$2*100,3)","v":17.045999999999999},{"$f":"ROUND(G503/T$2*100,3)","v":16.443000000000001},{"$f":"ROUND(H503/U$2*100,3)","v":16.341000000000001},{"$f":"ROUND(I503/V$2*100,3)","v":16.181999999999999},{"$f":"ROUND(J503/W$2*100,3)","v":16.503},15.615,17.466999999999999,17.463999999999999,16.686]
[]
[{"$f":"A490+1","v":34},{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},null,null,{"$f":"B506","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E506=\"NA\",\"\",E506/R$2*100)","v":1.3298152203739795},{"$f":"IF(F506=\"NA\",\"\",F506/S$2*100)","v":1.333458549744867},{"$f":"IF(G506=\"NA\",\"\",G506/T$2*100)","v":1.333458549744867},{"$f":"IF(H506=\"NA\",\"\",H506/U$2*100)","v":1.333458549744867},{"$f":"IF(I506=\"NA\",\"\",I506/V$2*100)","v":1.3298152203739795},{"$f":"IF(J506=\"NA\",\"\",J506/W$2*100)","v":1.333458549744867},{"$f":"IF(K506=\"NA\",\"\",K506/X$2*100)","v":1.333458549744867},{"$f":"IF(L506=\"NA\",\"\",L506/Y$2*100)","v":1.333458549744867},{"$f":"IF(M506=\"NA\",\"\",M506/Z$2*100)","v":1.3298152203739795},{"$f":"IF(N506=\"NA\",\"\",N506/AA$2*100)","v":1.333458549744867}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C514+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C515+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E506:E517)","v":97.731861202910054},{"$f":"SUM(F506:F517)","v":97.853916646665837},95.657114788979413,95.29587372196994,94.885576228865531,{"$f":"SUM(J506:J517)","v":95.894022769698807},92.652521435434764,99.411833279081193,99.578826836946945,96.564299242146788,null,null,null,{"$f":"ROUND(E518/R$2*100,3)","v":26.702999999999999},{"$f":"ROUND(F518/S$2*100,3)","v":26.809000000000001},{"$f":"ROUND(G518/T$2*100,3)","v":26.207000000000001},{"$f":"ROUND(H518/U$2*100,3)","v":26.108000000000001},{"$f":"ROUND(I518/V$2*100,3)","v":25.925000000000001},{"$f":"ROUND(J518/W$2*100,3)","v":26.271999999999998},25.384,27.236000000000001,27.207000000000001,26.456]
[]
[{"$f":"A505+1","v":35},{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B521","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E521=\"NA\",\"\",E521/R$2*100)","v":1.1322121907103826},{"$f":"IF(F521=\"NA\",\"\",F521/S$2*100)","v":1.1353141419178083},{"$f":"IF(G521=\"NA\",\"\",G521/T$2*100)","v":1.1353141419178083},{"$f":"IF(H521=\"NA\",\"\",H521/U$2*100)","v":1.1353141419178083},{"$f":"IF(I521=\"NA\",\"\",I521/V$2*100)","v":1.1322121907103826},{"$f":"IF(J521=\"NA\",\"\",J521/W$2*100)","v":1.1353141419178083},{"$f":"IF(K521=\"NA\",\"\",K521/X$2*100)","v":1.1353141419178083},{"$f":"IF(L521=\"NA\",\"\",L521/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M521=\"NA\",\"\",M521/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N521=\"NA\",\"\",N521/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C529+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C530+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E521:E532)","v":97.008634114341291},{"$f":"SUM(F521:F532)","v":97.130689558097075},94.933887700410651,94.572646633401177,94.162349140296769,{"$f":"SUM(J521:J532)","v":95.170795681130045},91.929294346866001,98.688606190512431,98.855599748378182,95.841072153578025,null,null,null,{"$f":"ROUND(E533/R$2*100,3)","v":26.504999999999999},{"$f":"ROUND(F533/S$2*100,3)","v":26.611000000000001},{"$f":"ROUND(G533/T$2*100,3)","v":26.009},{"$f":"ROUND(H533/U$2*100,3)","v":25.91},{"$f":"ROUND(I533/V$2*100,3)","v":25.727},{"$f":"ROUND(J533/W$2*100,3)","v":26.074000000000002},25.186,27.038,27.01,26.257999999999999]
[]
[{"$f":"A520+1","v":36},{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B536","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E536=\"NA\",\"\",E536/R$2*100)","v":1.1322121907103826},{"$f":"IF(F536=\"NA\",\"\",F536/S$2*100)","v":1.1353141419178083},{"$f":"IF(G536=\"NA\",\"\",G536/T$2*100)","v":1.1353141419178083},{"$f":"IF(H536=\"NA\",\"\",H536/U$2*100)","v":1.1353141419178083},{"$f":"IF(I536=\"NA\",\"\",I536/V$2*100)","v":1.1322121907103826},{"$f":"IF(J536=\"NA\",\"\",J536/W$2*100)","v":1.1353141419178083},{"$f":"IF(K536=\"NA\",\"\",K536/X$2*100)","v":1.1353141419178083},{"$f":"IF(L536=\"NA\",\"\",L536/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M536=\"NA\",\"\",M536/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N536=\"NA\",\"\",N536/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C544+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C545+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E536:E547)","v":97.008634114341291},{"$f":"SUM(F536:F547)","v":97.130689558097075},94.933887700410651,94.572646633401177,94.162349140296769,{"$f":"SUM(J536:J547)","v":95.170795681130045},91.929294346866001,98.688606190512431,98.855599748378182,95.841072153578025,null,null,null,{"$f":"ROUND(E548/R$2*100,3)","v":26.504999999999999},{"$f":"ROUND(F548/S$2*100,3)","v":26.611000000000001},{"$f":"ROUND(G548/T$2*100,3)","v":26.009},{"$f":"ROUND(H548/U$2*100,3)","v":25.91},{"$f":"ROUND(I548/V$2*100,3)","v":25.727},{"$f":"ROUND(J548/W$2*100,3)","v":26.074000000000002},25.186,27.038,27.01,26.257999999999999]
[]
[{"$f":"A535+1","v":37},{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},null,null,{"$f":"B551","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E551=\"NA\",\"\",E551/R$2*100)","v":1.7877034590163936},{"$f":"IF(F551=\"NA\",\"\",F551/S$2*100)","v":1.7926012767123287},{"$f":"IF(G551=\"NA\",\"\",G551/T$2*100)","v":1.7926012767123287},{"$f":"IF(H551=\"NA\",\"\",H551/U$2*100)","v":1.7926012767123287},{"$f":"IF(I551=\"NA\",\"\",I551/V$2*100)","v":1.7877034590163936},{"$f":"IF(J551=\"NA\",\"\",J551/W$2*100)","v":1.7926012767123287},{"$f":"IF(K551=\"NA\",\"\",K551/X$2*100)","v":1.7926012767123287},{"$f":"IF(L551=\"NA\",\"\",L551/Y$2*100)","v":1.7926012767123287},{"$f":"IF(M551=\"NA\",\"\",M551/Z$2*100)","v":1.7877034590163936},{"$f":"IF(N551=\"NA\",\"\",N551/AA$2*100)","v":1.7926012767123287}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C559+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C560+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E551:E562)","v":99.407732156341282},{"$f":"SUM(F551:F562)","v":99.529787600097066},97.332985742410642,96.971744675401169,96.56144718229676,{"$f":"SUM(J551:J562)","v":97.569893723130036},94.328392388865993,101.08770423251242,101.25469779037817,98.240170195578017,null,null,null,{"$f":"ROUND(E563/R$2*100,3)","v":27.161000000000001},{"$f":"ROUND(F563/S$2*100,3)","v":27.268000000000001},{"$f":"ROUND(G563/T$2*100,3)","v":26.667000000000002},{"$f":"ROUND(H563/U$2*100,3)","v":26.568000000000001},{"$f":"ROUND(I563/V$2*100,3)","v":26.382999999999999},{"$f":"ROUND(J563/W$2*100,3)","v":26.731000000000002},25.843,27.695,27.664999999999999,26.914999999999999]
[]
[{"$f":"A550+1","v":38},{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},null,null,{"$f":"B566","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E566=\"NA\",\"\",E566/R$2*100)","v":1.3060685200101583},{"$f":"IF(F566=\"NA\",\"\",F566/S$2*100)","v":1.3096467899279944},{"$f":"IF(G566=\"NA\",\"\",G566/T$2*100)","v":1.3096467899279944},{"$f":"IF(H566=\"NA\",\"\",H566/U$2*100)","v":1.3096467899279944},{"$f":"IF(I566=\"NA\",\"\",I566/V$2*100)","v":1.3060685200101583},{"$f":"IF(J566=\"NA\",\"\",J566/W$2*100)","v":1.3096467899279944},{"$f":"IF(K566=\"NA\",\"\",K566/X$2*100)","v":1.3096467899279944},{"$f":"IF(L566=\"NA\",\"\",L566/Y$2*100)","v":1.3096467899279944},{"$f":"IF(M566=\"NA\",\"\",M566/Z$2*100)","v":1.3060685200101583},{"$f":"IF(N566=\"NA\",\"\",N566/AA$2*100)","v":1.3096467899279944}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C574+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C575+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E566:E577)","v":85.365123540016697},{"$f":"SUM(F566:F577)","v":85.485598258253518},83.286385416151063,82.922171915340357,82.508403241693401,{"$f":"SUM(J566:J577)","v":83.516849782526677},80.275348448262633,87.034660291909049,87.201653849774814,84.187126254974643,null,null,null,{"$f":"ROUND(E578/R$2*100,3)","v":23.324000000000002},{"$f":"ROUND(F578/S$2*100,3)","v":23.420999999999999},{"$f":"ROUND(G578/T$2*100,3)","v":22.818000000000001},{"$f":"ROUND(H578/U$2*100,3)","v":22.718},{"$f":"ROUND(I578/V$2*100,3)","v":22.542999999999999},{"$f":"ROUND(J578/W$2*100,3)","v":22.881},21.992999999999999,23.844999999999999,23.826000000000001,23.065000000000001]
[]
[{"$f":"A565+1","v":39},{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B581","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E581=\"NA\",\"\",E581/R$2*100)","v":1.1322121907103826},{"$f":"IF(F581=\"NA\",\"\",F581/S$2*100)","v":1.1353141419178083},{"$f":"IF(G581=\"NA\",\"\",G581/T$2*100)","v":1.1353141419178083},{"$f":"IF(H581=\"NA\",\"\",H581/U$2*100)","v":1.1353141419178083},{"$f":"IF(I581=\"NA\",\"\",I581/V$2*100)","v":1.1322121907103826},{"$f":"IF(J581=\"NA\",\"\",J581/W$2*100)","v":1.1353141419178083},{"$f":"IF(K581=\"NA\",\"\",K581/X$2*100)","v":1.1353141419178083},{"$f":"IF(L581=\"NA\",\"\",L581/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M581=\"NA\",\"\",M581/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N581=\"NA\",\"\",N581/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C589+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C590+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E581:E592)","v":97.008634114341291},{"$f":"SUM(F581:F592)","v":97.130689558097075},94.933887700410651,94.572646633401177,94.162349140296769,{"$f":"SUM(J581:J592)","v":95.170795681130045},91.929294346866001,98.688606190512431,98.855599748378182,95.841072153578025,null,null,null,{"$f":"ROUND(E593/R$2*100,3)","v":26.504999999999999},{"$f":"ROUND(F593/S$2*100,3)","v":26.611000000000001},{"$f":"ROUND(G593/T$2*100,3)","v":26.009},{"$f":"ROUND(H593/U$2*100,3)","v":25.91},{"$f":"ROUND(I593/V$2*100,3)","v":25.727},{"$f":"ROUND(J593/W$2*100,3)","v":26.074000000000002},25.186,27.038,27.01,26.257999999999999]
[]
[{"$f":"A580+1","v":40},{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},null,null,{"$f":"B596","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E596=\"NA\",\"\",E596/R$2*100)","v":1.7877034590163936},{"$f":"IF(F596=\"NA\",\"\",F596/S$2*100)","v":1.7926012767123287},{"$f":"IF(G596=\"NA\",\"\",G596/T$2*100)","v":1.7926012767123287},{"$f":"IF(H596=\"NA\",\"\",H596/U$2*100)","v":1.7926012767123287},{"$f":"IF(I596=\"NA\",\"\",I596/V$2*100)","v":1.7877034590163936},{"$f":"IF(J596=\"NA\",\"\",J596/W$2*100)","v":1.7926012767123287},{"$f":"IF(K596=\"NA\",\"\",K596/X$2*100)","v":1.7926012767123287},{"$f":"IF(L596=\"NA\",\"\",L596/Y$2*100)","v":1.7926012767123287},{"$f":"IF(M596=\"NA\",\"\",M596/Z$2*100)","v":1.7877034590163936},{"$f":"IF(N596=\"NA\",\"\",N596/AA$2*100)","v":1.7926012767123287}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C604+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C605+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E596:E607)","v":99.407732156341282},{"$f":"SUM(F596:F607)","v":99.529787600097066},97.332985742410642,96.971744675401169,96.56144718229676,{"$f":"SUM(J596:J607)","v":97.569893723130036},94.328392388865993,101.08770423251242,101.25469779037817,98.240170195578017,null,null,null,{"$f":"ROUND(E608/R$2*100,3)","v":27.161000000000001},{"$f":"ROUND(F608/S$2*100,3)","v":27.268000000000001},{"$f":"ROUND(G608/T$2*100,3)","v":26.667000000000002},{"$f":"ROUND(H608/U$2*100,3)","v":26.568000000000001},{"$f":"ROUND(I608/V$2*100,3)","v":26.382999999999999},{"$f":"ROUND(J608/W$2*100,3)","v":26.731000000000002},25.843,27.695,27.664999999999999,26.914999999999999]
[]
[{"$f":"A595+1","v":41},{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},null,null,{"$f":"B611","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E611=\"NA\",\"\",E611/R$2*100)","v":0.14897528825136613},{"$f":"IF(F611=\"NA\",\"\",F611/S$2*100)","v":0.14938343972602741},{"$f":"IF(G611=\"NA\",\"\",G611/T$2*100)","v":0.14938343972602741},{"$f":"IF(H611=\"NA\",\"\",H611/U$2*100)","v":0.14938343972602741},{"$f":"IF(I611=\"NA\",\"\",I611/V$2*100)","v":0.14897528825136613},{"$f":"IF(J611=\"NA\",\"\",J611/W$2*100)","v":0.14938343972602741},{"$f":"IF(K611=\"NA\",\"\",K611/X$2*100)","v":0.14938343972602741},{"$f":"IF(L611=\"NA\",\"\",L611/Y$2*100)","v":0.14938343972602741},{"$f":"IF(M611=\"NA\",\"\",M611/Z$2*100)","v":0.14897528825136613},{"$f":"IF(N611=\"NA\",\"\",N611/AA$2*100)","v":0.14938343972602741}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C619+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C620+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E611:E622)","v":93.40998705134129},{"$f":"SUM(F611:F622)","v":93.532042495097073},91.335240637410649,90.973999570401176,90.563702077296753,{"$f":"SUM(J611:J622)","v":91.572148618130029},88.330647283865986,95.089959127512415,95.256952685378167,92.24242509057801,null,null,null,{"$f":"ROUND(E623/R$2*100,3)","v":25.521999999999998},{"$f":"ROUND(F623/S$2*100,3)","v":25.625},{"$f":"ROUND(G623/T$2*100,3)","v":25.023},{"$f":"ROUND(H623/U$2*100,3)","v":24.923999999999999},{"$f":"ROUND(I623/V$2*100,3)","v":24.744},{"$f":"ROUND(J623/W$2*100,3)","v":25.088000000000001},24.2,26.052,26.026,25.271999999999998]
[]
[{"$f":"A610+1","v":42},{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},null,null,{"$f":"B626","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E626=\"NA\",\"\",E626/R$2*100)","v":0.14897528825136613},{"$f":"IF(F626=\"NA\",\"\",F626/S$2*100)","v":0.14938343972602741},{"$f":"IF(G626=\"NA\",\"\",G626/T$2*100)","v":0.14938343972602741},{"$f":"IF(H626=\"NA\",\"\",H626/U$2*100)","v":0.14938343972602741},{"$f":"IF(I626=\"NA\",\"\",I626/V$2*100)","v":0.14897528825136613},{"$f":"IF(J626=\"NA\",\"\",J626/W$2*100)","v":0.14938343972602741},{"$f":"IF(K626=\"NA\",\"\",K626/X$2*100)","v":0.14938343972602741},{"$f":"IF(L626=\"NA\",\"\",L626/Y$2*100)","v":0.14938343972602741},{"$f":"IF(M626=\"NA\",\"\",M626/Z$2*100)","v":0.14897528825136613},{"$f":"IF(N626=\"NA\",\"\",N626/AA$2*100)","v":0.14938343972602741}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C634+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C635+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E626:E637)","v":93.40998705134129},{"$f":"SUM(F626:F637)","v":93.532042495097073},91.335240637410649,90.973999570401176,90.563702077296753,{"$f":"SUM(J626:J637)","v":91.572148618130029},88.330647283865986,95.089959127512415,95.256952685378167,92.24242509057801,null,null,null,{"$f":"ROUND(E638/R$2*100,3)","v":25.521999999999998},{"$f":"ROUND(F638/S$2*100,3)","v":25.625},{"$f":"ROUND(G638/T$2*100,3)","v":25.023},{"$f":"ROUND(H638/U$2*100,3)","v":24.923999999999999},{"$f":"ROUND(I638/V$2*100,3)","v":24.744},{"$f":"ROUND(J638/W$2*100,3)","v":25.088000000000001},24.2,26.052,26.026,25.271999999999998]
[]
[{"$f":"A625+1","v":43},{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},null,null,{"$f":"B641","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E641=\"NA\",\"\",E641/R$2*100)","v":0.2919915649726777},{"$f":"IF(F641=\"NA\",\"\",F641/S$2*100)","v":0.29279154186301382},{"$f":"IF(G641=\"NA\",\"\",G641/T$2*100)","v":0.29279154186301382},{"$f":"IF(H641=\"NA\",\"\",H641/U$2*100)","v":0.29279154186301382},{"$f":"IF(I641=\"NA\",\"\",I641/V$2*100)","v":0.2919915649726777},{"$f":"IF(J641=\"NA\",\"\",J641/W$2*100)","v":0.29279154186301382},{"$f":"IF(K641=\"NA\",\"\",K641/X$2*100)","v":0.29279154186301382},{"$f":"IF(L641=\"NA\",\"\",L641/Y$2*100)","v":0.29279154186301382},{"$f":"IF(M641=\"NA\",\"\",M641/Z$2*100)","v":0.2919915649726777},{"$f":"IF(N641=\"NA\",\"\",N641/AA$2*100)","v":0.29279154186301382}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C649+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C650+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E641:E652)","v":93.933426624141291},{"$f":"SUM(F641:F652)","v":94.055482067897074},91.85868021021065,91.497439143201177,91.087141650096768,{"$f":"SUM(J641:J652)","v":92.095588190930044},88.854086856666001,95.61339870031243,95.780392258178182,92.765864663378025,null,null,null,{"$f":"ROUND(E653/R$2*100,3)","v":25.664999999999999},{"$f":"ROUND(F653/S$2*100,3)","v":25.768999999999998},{"$f":"ROUND(G653/T$2*100,3)","v":25.167000000000002},{"$f":"ROUND(H653/U$2*100,3)","v":25.068000000000001},{"$f":"ROUND(I653/V$2*100,3)","v":24.887},{"$f":"ROUND(J653/W$2*100,3)","v":25.231999999999999},24.344000000000001,26.195,26.17,25.414999999999999]
[]
[{"$f":"A640+1","v":44},{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},null,null,{"$f":"B656","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E656=\"NA\",\"\",E656/R$2*100)","v":0.23448787213802219},{"$f":"IF(F656=\"NA\",\"\",F656/S$2*100)","v":0.23513030466442772},{"$f":"IF(G656=\"NA\",\"\",G656/T$2*100)","v":0.23513030466442772},{"$f":"IF(H656=\"NA\",\"\",H656/U$2*100)","v":0.23513030466442772},{"$f":"IF(I656=\"NA\",\"\",I656/V$2*100)","v":0.23448787213802219},{"$f":"IF(J656=\"NA\",\"\",J656/W$2*100)","v":0.23513030466442772},{"$f":"IF(K656=\"NA\",\"\",K656/X$2*100)","v":0.23513030466442772},{"$f":"IF(L656=\"NA\",\"\",L656/Y$2*100)","v":0.23513030466442772},{"$f":"IF(M656=\"NA\",\"\",M656/Z$2*100)","v":0.23448787213802219},{"$f":"IF(N656=\"NA\",\"\",N656/AA$2*100)","v":0.23513030466442772}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C664+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C665+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E656:E667)","v":81.443138368804682},{"$f":"SUM(F656:F667)","v":81.563613087041489},79.364400244939048,79.000186744128328,78.586418070481372,{"$f":"SUM(J656:J667)","v":79.594864611314648},76.353363277050605,83.112675120697034,83.279668678562786,80.265141083762629,null,null,null,{"$f":"ROUND(E668/R$2*100,3)","v":22.251999999999999},{"$f":"ROUND(F668/S$2*100,3)","v":22.346},{"$f":"ROUND(G668/T$2*100,3)","v":21.744},{"$f":"ROUND(H668/U$2*100,3)","v":21.643999999999998},{"$f":"ROUND(I668/V$2*100,3)","v":21.472000000000001},{"$f":"ROUND(J668/W$2*100,3)","v":21.806999999999999},20.919,22.771000000000001,22.754000000000001,21.99]
[]
[{"$f":"A655+1","v":45},{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},null,null,{"$f":"B671","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E671=\"NA\",\"\",E671/R$2*100)","v":0.19503596766994669},{"$f":"IF(F671=\"NA\",\"\",F671/S$2*100)","v":0.19557031278685066},{"$f":"IF(G671=\"NA\",\"\",G671/T$2*100)","v":0.19557031278685066},{"$f":"IF(H671=\"NA\",\"\",H671/U$2*100)","v":0.19557031278685066},{"$f":"IF(I671=\"NA\",\"\",I671/V$2*100)","v":0.19503596766994669},{"$f":"IF(J671=\"NA\",\"\",J671/W$2*100)","v":0.19557031278685066},{"$f":"IF(K671=\"NA\",\"\",K671/X$2*100)","v":0.19557031278685066},{"$f":"IF(L671=\"NA\",\"\",L671/Y$2*100)","v":0.19557031278685066},{"$f":"IF(M671=\"NA\",\"\",M671/Z$2*100)","v":0.19503596766994669},{"$f":"IF(N671=\"NA\",\"\",N671/AA$2*100)","v":0.19557031278685066}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C679+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C680+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E671:E682)","v":81.298744398451532},{"$f":"SUM(F671:F682)","v":81.419219116688339},79.220006274585899,78.855792773775164,78.442024100128222,{"$f":"SUM(J671:J682)","v":79.450470640961498},76.208969306697455,82.96828115034387,83.135274708209636,80.120747113409465,null,null,null,{"$f":"ROUND(E683/R$2*100,3)","v":22.213000000000001},{"$f":"ROUND(F683/S$2*100,3)","v":22.306999999999999},{"$f":"ROUND(G683/T$2*100,3)","v":21.704000000000001},{"$f":"ROUND(H683/U$2*100,3)","v":21.603999999999999},{"$f":"ROUND(I683/V$2*100,3)","v":21.431999999999999},{"$f":"ROUND(J683/W$2*100,3)","v":21.766999999999999},20.879000000000001,22.731000000000002,22.715,21.951000000000001]
[]
[{"$f":"A670+1","v":46},{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},null,null,{"$f":"B686","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E686=\"NA\",\"\",E686/R$2*100)","v":0.19503596766994669},{"$f":"IF(F686=\"NA\",\"\",F686/S$2*100)","v":0.19557031278685066},{"$f":"IF(G686=\"NA\",\"\",G686/T$2*100)","v":0.19557031278685066},{"$f":"IF(H686=\"NA\",\"\",H686/U$2*100)","v":0.19557031278685066},{"$f":"IF(I686=\"NA\",\"\",I686/V$2*100)","v":0.19503596766994669},{"$f":"IF(J686=\"NA\",\"\",J686/W$2*100)","v":0.19557031278685066},{"$f":"IF(K686=\"NA\",\"\",K686/X$2*100)","v":0.19557031278685066},{"$f":"IF(L686=\"NA\",\"\",L686/Y$2*100)","v":0.19557031278685066},{"$f":"IF(M686=\"NA\",\"\",M686/Z$2*100)","v":0.19503596766994669},{"$f":"IF(N686=\"NA\",\"\",N686/AA$2*100)","v":0.19557031278685066}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C694+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C695+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E686:E697)","v":81.298744398451532},{"$f":"SUM(F686:F697)","v":81.419219116688339},79.220006274585899,78.855792773775164,78.442024100128222,{"$f":"SUM(J686:J697)","v":79.450470640961498},76.208969306697455,82.96828115034387,83.135274708209636,80.120747113409465,null,null,null,{"$f":"ROUND(E698/R$2*100,3)","v":22.213000000000001},{"$f":"ROUND(F698/S$2*100,3)","v":22.306999999999999},{"$f":"ROUND(G698/T$2*100,3)","v":21.704000000000001},{"$f":"ROUND(H698/U$2*100,3)","v":21.603999999999999},{"$f":"ROUND(I698/V$2*100,3)","v":21.431999999999999},{"$f":"ROUND(J698/W$2*100,3)","v":21.766999999999999},20.879000000000001,22.731000000000002,22.715,21.951000000000001]
[]
[{"$f":"A685+1","v":47},{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"14W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"14W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B701","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E701=\"NA\",\"\",E701/R$2*100)","v":0},{"$f":"IF(F701=\"NA\",\"\",F701/S$2*100)","v":0},{"$f":"IF(G701=\"NA\",\"\",G701/T$2*100)","v":0},{"$f":"IF(H701=\"NA\",\"\",H701/U$2*100)","v":0},{"$f":"IF(I701=\"NA\",\"\",I701/V$2*100)","v":0},{"$f":"IF(J701=\"NA\",\"\",J701/W$2*100)","v":0},{"$f":"IF(K701=\"NA\",\"\",K701/X$2*100)","v":0},{"$f":"IF(L701=\"NA\",\"\",L701/Y$2*100)","v":0},{"$f":"IF(M701=\"NA\",\"\",M701/Z$2*100)","v":0},{"$f":"IF(N701=\"NA\",\"\",N701/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},null,null,"PE Cell UNIT price Annualised Cost",0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C709+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C710+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E701:E712)","v":62.843794605093933},{"$f":"SUM(F701:F712)","v":62.961619283490101},60.758364496925509,60.389167798271529,59.969579792538539,{"$f":"SUM(J701:J712)","v":60.978026333371822},57.736524999107772,64.495836842754201,64.662830400619953,61.648302805819796,null,null,null,{"$f":"ROUND(E713/R$2*100,3)","v":17.170000000000002},{"$f":"ROUND(F713/S$2*100,3)","v":17.25},{"$f":"ROUND(G713/T$2*100,3)","v":16.646000000000001},{"$f":"ROUND(H713/U$2*100,3)","v":16.545000000000002},{"$f":"ROUND(I713/V$2*100,3)","v":16.385000000000002},{"$f":"ROUND(J713/W$2*100,3)","v":16.706},15.818,17.670000000000002,17.667000000000002,16.89]
[]
[{"$f":"A700+1","v":48},{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Minor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Minor"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B716","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E716=\"NA\",\"\",E716/R$2*100)","v":0},{"$f":"IF(F716=\"NA\",\"\",F716/S$2*100)","v":0},{"$f":"IF(G716=\"NA\",\"\",G716/T$2*100)","v":0},{"$f":"IF(H716=\"NA\",\"\",H716/U$2*100)","v":0},{"$f":"IF(I716=\"NA\",\"\",I716/V$2*100)","v":0},{"$f":"IF(J716=\"NA\",\"\",J716/W$2*100)","v":0},{"$f":"IF(K716=\"NA\",\"\",K716/X$2*100)","v":0},{"$f":"IF(L716=\"NA\",\"\",L716/Y$2*100)","v":0},{"$f":"IF(M716=\"NA\",\"\",M716/Z$2*100)","v":0},{"$f":"IF(N716=\"NA\",\"\",N716/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},null,null,"PE Cell UNIT price Annualised Cost",0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C724+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C725+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E716:E727)","v":62.843794605093933},{"$f":"SUM(F716:F727)","v":62.961619283490101},60.758364496925509,60.389167798271529,59.969579792538539,{"$f":"SUM(J716:J727)","v":60.978026333371822},57.736524999107772,64.495836842754201,64.662830400619953,61.648302805819796,null,null,null,{"$f":"ROUND(E728/R$2*100,3)","v":17.170000000000002},{"$f":"ROUND(F728/S$2*100,3)","v":17.25},{"$f":"ROUND(G728/T$2*100,3)","v":16.646000000000001},{"$f":"ROUND(H728/U$2*100,3)","v":16.545000000000002},{"$f":"ROUND(I728/V$2*100,3)","v":16.385000000000002},{"$f":"ROUND(J728/W$2*100,3)","v":16.706},15.818,17.670000000000002,17.667000000000002,16.89]
[]
[{"$f":"A715+1","v":49},{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Major"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Major"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B731","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E731=\"NA\",\"\",E731/R$2*100)","v":0},{"$f":"IF(F731=\"NA\",\"\",F731/S$2*100)","v":0},{"$f":"IF(G731=\"NA\",\"\",G731/T$2*100)","v":0},{"$f":"IF(H731=\"NA\",\"\",H731/U$2*100)","v":0},{"$f":"IF(I731=\"NA\",\"\",I731/V$2*100)","v":0},{"$f":"IF(J731=\"NA\",\"\",J731/W$2*100)","v":0},{"$f":"IF(K731=\"NA\",\"\",K731/X$2*100)","v":0},{"$f":"IF(L731=\"NA\",\"\",L731/Y$2*100)","v":0},{"$f":"IF(M731=\"NA\",\"\",M731/Z$2*100)","v":0},{"$f":"IF(N731=\"NA\",\"\",N731/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},null,null,"PE Cell UNIT price Annualised Cost",0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":8.7303417907318117},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":8.7316203187251009},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":8.733570379649823},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":8.7359745540478873},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":8.7387821265455337},null,null,"PE Cell Service costs Annualised",2.3853392870851944,2.392224744856192,2.3927590081232393,2.3934176860405172,2.3876453897665391,2.3941868839850775,2.3941868839850775,2.3941868839850775,2.3876453897665391,2.3941868839850775]
[null,"Indirect Opex",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":12.159436933476723},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":12.139620760396495},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":12.041042902784117},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":11.913040696908689},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":11.775235721857506},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":11.775235721857506},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":11.775235721857506},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":11.775235721857506},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":11.775235721857506},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":11.775235721857506},null,null,"Indirect Opex",3.3222505282723289,3.32592349599904,3.2989158637764708,3.2638467662763535,3.2172775196331984,3.2260919785910973,3.2260919785910973,3.2260919785910973,3.2172775196331984,3.2260919785910973]
[null,"Indirect Capex",null,null,{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":24.938727018359199},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":25.105768020009194},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":23.150392552980403},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":23.103152685269734},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":23.030026368400957},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":26.271527702665004},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":23.030026368400957},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":29.78933821204738},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":29.956331769913142},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":26.941804175112974},null,null,"Opex Overheads Costs per light",6.813859841081749,6.8782926082216962,6.3425733021864117,6.3296308726766393,6.2923569312570926,7.197678822647946,6.3095962653153297,8.1614625238485985,8.184790101069165,7.3813162123597191]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C739+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C740+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E731:E742)","v":65.54226388586558},{"$f":"SUM(F731:F742)","v":65.6604837456415},63.457831705180908,63.089378114977237,62.670657904379894,{"$f":"SUM(J731:J742)","v":63.67910444521317},60.437603110949127,67.196914954595542,67.363908512461308,64.349380917661136,null,null,null,{"$f":"ROUND(E743/R$2*100,3)","v":17.908000000000001},{"$f":"ROUND(F743/S$2*100,3)","v":17.989000000000001},{"$f":"ROUND(G743/T$2*100,3)","v":17.385999999999999},{"$f":"ROUND(H743/U$2*100,3)","v":17.285},{"$f":"ROUND(I743/V$2*100,3)","v":17.123000000000001},{"$f":"ROUND(J743/W$2*100,3)","v":17.446000000000002},16.558,18.41,18.405000000000001,17.63]
[]
[{"$f":"A730+1","v":50},{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B746","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E746=\"NA\",\"\",E746/R$2*100)","v":0},{"$f":"IF(F746=\"NA\",\"\",F746/S$2*100)","v":0},{"$f":"IF(G746=\"NA\",\"\",G746/T$2*100)","v":0},{"$f":"IF(H746=\"NA\",\"\",H746/U$2*100)","v":0},{"$f":"IF(I746=\"NA\",\"\",I746/V$2*100)","v":0},{"$f":"IF(J746=\"NA\",\"\",J746/W$2*100)","v":0},{"$f":"IF(K746=\"NA\",\"\",K746/X$2*100)","v":0},{"$f":"IF(L746=\"NA\",\"\",L746/Y$2*100)","v":0},{"$f":"IF(M746=\"NA\",\"\",M746/Z$2*100)","v":0},{"$f":"IF(N746=\"NA\",\"\",N746/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0,0,0,0,0,0,0,0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":0},null,null,"Corp capex annuity per light",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":0},null,null,"Indirect Opex",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Capex",null,null,{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$60,'Capex Weighting'!D$62))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$60,'Capex Weighting'!E$62))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$60,'Capex Weighting'!F$62))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$60,'Capex Weighting'!G$62))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$60,'Capex Weighting'!H$62))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$60,'Capex Weighting'!I$62))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$60,'Capex Weighting'!J$62))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$60,'Capex Weighting'!K$62))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$60,'Capex Weighting'!L$62))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$60,'Capex Weighting'!M$62))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":0},null,null,"Opex Overheads Costs per light",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C754+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C755+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E746:E757)","v":0},{"$f":"SUM(F746:F757)","v":0},0,0,0,{"$f":"SUM(J746:J757)","v":0},0,0,0,0]

{"sheet":"Combined Annuity Prices PL","index":9,"n_rows":758,"n_cols":27,"rows_kept":758,"cut":false,"hidden":false,"merged":[[3,4,3,8],[3,17,3,21]]}
[null,"$2016-17 base data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-30",{"$f":"EOMONTH(Q1,12)","v":"2020-06-30"},{"$f":"EOMONTH(R1,12)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-30",{"$f":"EOMONTH(V1,12)","v":"2025-06-30"},{"$f":"EOMONTH(W1,12)","v":"2026-06-30"},{"$f":"EOMONTH(X1,12)","v":"2027-06-30"},{"$f":"EOMONTH(Y1,12)","v":"2028-06-30"},{"$f":"EOMONTH(Z1,12)","v":"2029-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1-Q1","v":366},{"$f":"S1-R1","v":365},365,365,366,{"$f":"W1-V1","v":365},{"$f":"X1-W1","v":365},{"$f":"Y1-X1","v":365},{"$f":"Z1-Y1","v":366},{"$f":"AA1-Z1","v":365}]
[null,null,null,null,{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P34","v":"2024-25"},{"$f":"'Master Data'!Q34","v":"2025-26"},{"$f":"'Master Data'!R34","v":"2026-27"},{"$f":"'Master Data'!S34","v":"2027-28"},{"$f":"'Master Data'!T34","v":"2028-29"},null,null,null,{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P34","v":"2024-25"},{"$f":"'Master Data'!Q34","v":"2025-26"},{"$f":"'Master Data'!R34","v":"2026-27"},{"$f":"'Master Data'!S34","v":"2027-28"},{"$f":"'Master Data'!T34","v":"2028-29"}]
[null,null,null,null,"Cost $ Per year",null,null,null,null,null,null,null,null,null,null,null,null,"Cost Cents per Day"]
[]
[null,"Lookup/Offset",1,null,16,{"$f":"E6+1","v":17},{"$f":"F6+1","v":18},19,20,{"$f":"I6+1","v":21},{"$f":"J6+1","v":22},{"$f":"K6+1","v":23},{"$f":"L6+1","v":24},{"$f":"M6+1","v":25},null,null,"Lookup/Offset Value",1,{"$f":"R6+1","v":2},3,4,5,{"$f":"V6+1","v":6},{"$f":"W6+1","v":7},{"$f":"X6+1","v":8},{"$f":"Y6+1","v":9},{"$f":"Z6+1","v":10}]
[null,{"$f":"Inputs!$C$68","v":"Light Description"},null,"Useful Life"]
[null,"Public Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting"]
[]
[1,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},null,null,{"$f":"B11","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E11=\"NA\",\"\",E11/R$2*100)","v":0.40113214093358829},{"$f":"IF(F11=\"NA\",\"\",F11/S$2*100)","v":0.4022311331005296},{"$f":"IF(G11=\"NA\",\"\",G11/T$2*100)","v":0.4022311331005296},{"$f":"IF(H11=\"NA\",\"\",H11/U$2*100)","v":0.4022311331005296},{"$f":"IF(I11=\"NA\",\"\",I11/V$2*100)","v":0.40113214093358829},{"$f":"IF(J11=\"NA\",\"\",J11/W$2*100)","v":0.4022311331005296},{"$f":"IF(K11=\"NA\",\"\",K11/X$2*100)","v":0.4022311331005296},{"$f":"IF(L11=\"NA\",\"\",L11/Y$2*100)","v":0.4022311331005296},{"$f":"IF(M11=\"NA\",\"\",M11/Z$2*100)","v":0.40113214093358829},{"$f":"IF(N11=\"NA\",\"\",N11/AA$2*100)","v":0.4022311331005296}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",{"$f":"IF(E18=\"NA\",\"\",E18/R$2*100)","v":20.778340512372207},{"$f":"IF(F18=\"NA\",\"\",F18/S$2*100)","v":20.223632698848384},{"$f":"IF(G18=\"NA\",\"\",G18/T$2*100)","v":13.880671563564965},{"$f":"IF(H18=\"NA\",\"\",H18/U$2*100)","v":13.725319845314862},{"$f":"IF(I18=\"NA\",\"\",I18/V$2*100)","v":13.676969020471553},14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,E$6))","v":3.380534877380811},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,F$6))","v":3.380534877380811},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,G$6))","v":3.380534877380811},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,H$6))","v":3.380534877380811},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,I$6))","v":3.380534877380811},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,J$6))","v":3.380534877380811},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,K$6))","v":3.380534877380811},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,L$6))","v":3.380534877380811},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,M$6))","v":3.380534877380811},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,N$6))","v":3.380534877380811},null,null,"Bracket UNIT price",0.92364340912044018,0.92617393900844136,0.92617393900844136,0.92617393900844136,0.92364340912044018,0.92617393900844136,0.92617393900844136,0.92617393900844136,0.92364340912044018,0.92617393900844136]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C19+1","v":1},null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,E$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,F$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,G$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,H$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,I$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,J$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,K$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,L$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,M$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C20+1","v":2},null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,E$6))","v":13.208916292020449},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,F$6))","v":13.208916292020449},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,G$6))","v":13.208916292020449},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,H$6))","v":13.208916292020449},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,I$6))","v":13.208916292020449},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,J$6))","v":13.208916292020449},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,K$6))","v":13.208916292020449},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,L$6))","v":13.208916292020449},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,M$6))","v":13.208916292020449},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,N$6))","v":13.208916292020449},null,null,"Luminaire UNIT price",3.6089935224099587,3.6188811758960133,3.6188811758960133,3.6188811758960133,3.6089935224099587,3.6188811758960133,3.6188811758960133,3.6188811758960133,3.6089935224099587,3.6188811758960133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,E$6))","v":18.736141709912243},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,F$6))","v":18.74779128716041},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,G$6))","v":18.765559678232343},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,H$6))","v":18.787465819916616},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,I$6))","v":18.813047608397444},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,J$6))","v":18.813047608397444},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,K$6))","v":18.813047608397444},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,L$6))","v":18.813047608397444},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,M$6))","v":18.813047608397444},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,{"$f":"IF(I22=\"NA\",\"\",I22/V$2*100)","v":5.1401769421850938},5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E11:E22)","v":182.09161868267918},{"$f":"SUM(F11:F22)","v":179.96204790158674},150.81608504264273,149.6277455157431,148.94809370267288,{"$f":"SUM(J11:J22)","v":149.64530584344445},146.63359708293268,153.20732205943827,153.18872905027422,149.98861458833321,null,null,null,{"$f":"ROUND(E23/R$2*100,3)","v":49.752000000000002},{"$f":"ROUND(F23/S$2*100,3)","v":49.305},{"$f":"ROUND(G23/T$2*100,3)","v":41.319000000000003},{"$f":"ROUND(H23/U$2*100,3)","v":40.994},{"$f":"ROUND(I23/V$2*100,3)","v":40.695999999999998},{"$f":"ROUND(J23/W$2*100,3)","v":40.999000000000002},40.173999999999999,41.975000000000001,41.854999999999997,41.093000000000004]
[]
[{"$f":"A10+1","v":2},{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},null,null,{"$f":"B26","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E26=\"NA\",\"\",E26/R$2*100)","v":0.40113214093358829},{"$f":"IF(F26=\"NA\",\"\",F26/S$2*100)","v":0.4022311331005296},{"$f":"IF(G26=\"NA\",\"\",G26/T$2*100)","v":0.4022311331005296},{"$f":"IF(H26=\"NA\",\"\",H26/U$2*100)","v":0.4022311331005296},{"$f":"IF(I26=\"NA\",\"\",I26/V$2*100)","v":0.40113214093358829},{"$f":"IF(J26=\"NA\",\"\",J26/W$2*100)","v":0.4022311331005296},{"$f":"IF(K26=\"NA\",\"\",K26/X$2*100)","v":0.4022311331005296},{"$f":"IF(L26=\"NA\",\"\",L26/Y$2*100)","v":0.4022311331005296},{"$f":"IF(M26=\"NA\",\"\",M26/Z$2*100)","v":0.40113214093358829},{"$f":"IF(N26=\"NA\",\"\",N26/AA$2*100)","v":0.4022311331005296}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,E$6))","v":3.4600335723376956},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,F$6))","v":3.4600335723376956},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,G$6))","v":3.4600335723376956},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,H$6))","v":3.4600335723376956},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,I$6))","v":3.4600335723376956},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,J$6))","v":3.4600335723376956},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,K$6))","v":3.4600335723376956},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,L$6))","v":3.4600335723376956},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,M$6))","v":3.4600335723376956},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,N$6))","v":3.4600335723376956},null,null,"Bracket UNIT price",0.94536436402669277,0.94795440338019055,0.94795440338019055,0.94795440338019055,0.94536436402669277,0.94795440338019055,0.94795440338019055,0.94795440338019055,0.94536436402669277,0.94795440338019055]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C34+1","v":1},null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,E$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,F$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,G$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,H$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,I$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,J$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,K$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,L$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,M$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C35+1","v":2},null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,E$6))","v":13.208916292020449},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,F$6))","v":13.208916292020449},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,G$6))","v":13.208916292020449},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,H$6))","v":13.208916292020449},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,I$6))","v":13.208916292020449},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,J$6))","v":13.208916292020449},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,K$6))","v":13.208916292020449},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,L$6))","v":13.208916292020449},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,M$6))","v":13.208916292020449},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,N$6))","v":13.208916292020449},null,null,"Luminaire UNIT price",3.6089935224099587,3.6188811758960133,3.6188811758960133,3.6188811758960133,3.6089935224099587,3.6188811758960133,3.6188811758960133,3.6188811758960133,3.6089935224099587,3.6188811758960133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,E$6))","v":18.736141709912243},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,F$6))","v":18.74779128716041},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,G$6))","v":18.765559678232343},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,H$6))","v":18.787465819916616},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,I$6))","v":18.813047608397444},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,J$6))","v":18.813047608397444},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,K$6))","v":18.813047608397444},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,L$6))","v":18.813047608397444},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,M$6))","v":18.813047608397444},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E26:E37)","v":182.17111737763605},{"$f":"SUM(F26:F37)","v":180.04154659654358},150.89558373759959,149.7072442107,149.02759239762977,{"$f":"SUM(J26:J37)","v":149.72480453840134},146.71309577788955,153.28682075439517,153.26822774523112,150.0681132832901,null,null,null,{"$f":"ROUND(E38/R$2*100,3)","v":49.774000000000001},{"$f":"ROUND(F38/S$2*100,3)","v":49.326000000000001},{"$f":"ROUND(G38/T$2*100,3)","v":41.341000000000001},{"$f":"ROUND(H38/U$2*100,3)","v":41.015999999999998},{"$f":"ROUND(I38/V$2*100,3)","v":40.718000000000004},{"$f":"ROUND(J38/W$2*100,3)","v":41.02},40.195,41.996000000000002,41.877000000000002,41.115000000000002]
[]
[{"$f":"A25+1","v":3},{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4681436358169331},null,null,{"$f":"B41","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E41=\"NA\",\"\",E41/R$2*100)","v":0.40113214093358829},{"$f":"IF(F41=\"NA\",\"\",F41/S$2*100)","v":0.4022311331005296},{"$f":"IF(G41=\"NA\",\"\",G41/T$2*100)","v":0.4022311331005296},{"$f":"IF(H41=\"NA\",\"\",H41/U$2*100)","v":0.4022311331005296},{"$f":"IF(I41=\"NA\",\"\",I41/V$2*100)","v":0.40113214093358829},{"$f":"IF(J41=\"NA\",\"\",J41/W$2*100)","v":0.4022311331005296},{"$f":"IF(K41=\"NA\",\"\",K41/X$2*100)","v":0.4022311331005296},{"$f":"IF(L41=\"NA\",\"\",L41/Y$2*100)","v":0.4022311331005296},{"$f":"IF(M41=\"NA\",\"\",M41/Z$2*100)","v":0.40113214093358829},{"$f":"IF(N41=\"NA\",\"\",N41/AA$2*100)","v":0.4022311331005296}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,E$6))","v":3.4600335723376956},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,F$6))","v":3.4600335723376956},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,G$6))","v":3.4600335723376956},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,H$6))","v":3.4600335723376956},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,I$6))","v":3.4600335723376956},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,J$6))","v":3.4600335723376956},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,K$6))","v":3.4600335723376956},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,L$6))","v":3.4600335723376956},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,M$6))","v":3.4600335723376956},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,N$6))","v":3.4600335723376956},null,null,"Bracket UNIT price",0.94536436402669277,0.94795440338019055,0.94795440338019055,0.94795440338019055,0.94536436402669277,0.94795440338019055,0.94795440338019055,0.94795440338019055,0.94536436402669277,0.94795440338019055]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C49+1","v":1},null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,E$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,F$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,G$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,H$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,I$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,J$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,K$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,L$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,M$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C50+1","v":2},null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,E$6))","v":13.208916292020449},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,F$6))","v":13.208916292020449},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,G$6))","v":13.208916292020449},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,H$6))","v":13.208916292020449},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,I$6))","v":13.208916292020449},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,J$6))","v":13.208916292020449},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,K$6))","v":13.208916292020449},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,L$6))","v":13.208916292020449},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,M$6))","v":13.208916292020449},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,N$6))","v":13.208916292020449},null,null,"Luminaire UNIT price",3.6089935224099587,3.6188811758960133,3.6188811758960133,3.6188811758960133,3.6089935224099587,3.6188811758960133,3.6188811758960133,3.6188811758960133,3.6089935224099587,3.6188811758960133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,E$6))","v":18.736141709912243},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,F$6))","v":18.74779128716041},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,G$6))","v":18.765559678232343},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,H$6))","v":18.787465819916616},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,I$6))","v":18.813047608397444},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,J$6))","v":18.813047608397444},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,K$6))","v":18.813047608397444},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,L$6))","v":18.813047608397444},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,M$6))","v":18.813047608397444},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E41:E52)","v":182.17111737763605},{"$f":"SUM(F41:F52)","v":180.04154659654358},150.89558373759959,149.7072442107,149.02759239762977,{"$f":"SUM(J41:J52)","v":149.72480453840134},146.71309577788955,153.28682075439517,153.26822774523112,150.0681132832901,null,null,null,{"$f":"ROUND(E53/R$2*100,3)","v":49.774000000000001},{"$f":"ROUND(F53/S$2*100,3)","v":49.326000000000001},{"$f":"ROUND(G53/T$2*100,3)","v":41.341000000000001},{"$f":"ROUND(H53/U$2*100,3)","v":41.015999999999998},{"$f":"ROUND(I53/V$2*100,3)","v":40.718000000000004},{"$f":"ROUND(J53/W$2*100,3)","v":41.02},40.195,41.996000000000002,41.877000000000002,41.115000000000002]
[]
[{"$f":"A40+1","v":4},{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9362872716338662},null,null,{"$f":"B56","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E56=\"NA\",\"\",E56/R$2*100)","v":0.80226428186717658},{"$f":"IF(F56=\"NA\",\"\",F56/S$2*100)","v":0.80446226620105921},{"$f":"IF(G56=\"NA\",\"\",G56/T$2*100)","v":0.80446226620105921},{"$f":"IF(H56=\"NA\",\"\",H56/U$2*100)","v":0.80446226620105921},{"$f":"IF(I56=\"NA\",\"\",I56/V$2*100)","v":0.80226428186717658},{"$f":"IF(J56=\"NA\",\"\",J56/W$2*100)","v":0.80446226620105921},{"$f":"IF(K56=\"NA\",\"\",K56/X$2*100)","v":0.80446226620105921},{"$f":"IF(L56=\"NA\",\"\",L56/Y$2*100)","v":0.80446226620105921},{"$f":"IF(M56=\"NA\",\"\",M56/Z$2*100)","v":0.80226428186717658},{"$f":"IF(N56=\"NA\",\"\",N56/AA$2*100)","v":0.80446226620105921}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,E$6))","v":4.4663770297759422},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,F$6))","v":4.4663770297759422},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,G$6))","v":4.4663770297759422},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,H$6))","v":4.4663770297759422},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,I$6))","v":4.4663770297759422},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,J$6))","v":4.4663770297759422},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,K$6))","v":4.4663770297759422},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,L$6))","v":4.4663770297759422},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,M$6))","v":4.4663770297759422},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,N$6))","v":4.4663770297759422},null,null,"Bracket UNIT price",1.2203215928349569,1.2236649396646417,1.2236649396646417,1.2236649396646417,1.2203215928349569,1.2236649396646417,1.2236649396646417,1.2236649396646417,1.2203215928349569,1.2236649396646417]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C64+1","v":1},null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,E$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,F$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,G$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,H$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,I$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,J$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,K$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,L$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,M$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C65+1","v":2},null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,E$6))","v":13.208916292020449},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,F$6))","v":13.208916292020449},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,G$6))","v":13.208916292020449},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,H$6))","v":13.208916292020449},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,I$6))","v":13.208916292020449},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,J$6))","v":13.208916292020449},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,K$6))","v":13.208916292020449},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,L$6))","v":13.208916292020449},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,M$6))","v":13.208916292020449},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,N$6))","v":13.208916292020449},null,null,"Luminaire UNIT price",3.6089935224099587,3.6188811758960133,3.6188811758960133,3.6188811758960133,3.6089935224099587,3.6188811758960133,3.6188811758960133,3.6188811758960133,3.6089935224099587,3.6188811758960133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,E$6))","v":18.736141709912243},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,F$6))","v":18.74779128716041},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,G$6))","v":18.765559678232343},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,H$6))","v":18.787465819916616},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,I$6))","v":18.813047608397444},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,J$6))","v":18.813047608397444},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,K$6))","v":18.813047608397444},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,L$6))","v":18.813047608397444},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,M$6))","v":18.813047608397444},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E56:E67)","v":184.64560447089124},{"$f":"SUM(F56:F67)","v":182.5160336897988},153.37007083085479,152.18173130395519,151.50207949088497,{"$f":"SUM(J56:J67)","v":152.19929163165651},149.18758287114474,155.76130784765033,155.74271483848628,152.54260037654529,null,null,null,{"$f":"ROUND(E68/R$2*100,3)","v":50.45},{"$f":"ROUND(F68/S$2*100,3)","v":50.003999999999998},{"$f":"ROUND(G68/T$2*100,3)","v":42.018999999999998},{"$f":"ROUND(H68/U$2*100,3)","v":41.694000000000003},{"$f":"ROUND(I68/V$2*100,3)","v":41.393999999999998},{"$f":"ROUND(J68/W$2*100,3)","v":41.698},40.872999999999998,42.673999999999999,42.552999999999997,41.792000000000002]
[]
[{"$f":"A55+1","v":5},{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},null,null,{"$f":"B71","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E71=\"NA\",\"\",E71/R$2*100)","v":0.27573280868522371},{"$f":"IF(F71=\"NA\",\"\",F71/S$2*100)","v":0.27648824103778596},{"$f":"IF(G71=\"NA\",\"\",G71/T$2*100)","v":0.27648824103778596},{"$f":"IF(H71=\"NA\",\"\",H71/U$2*100)","v":0.27648824103778596},{"$f":"IF(I71=\"NA\",\"\",I71/V$2*100)","v":0.27573280868522371},{"$f":"IF(J71=\"NA\",\"\",J71/W$2*100)","v":0.27648824103778596},{"$f":"IF(K71=\"NA\",\"\",K71/X$2*100)","v":0.27648824103778596},{"$f":"IF(L71=\"NA\",\"\",L71/Y$2*100)","v":0.27648824103778596},{"$f":"IF(M71=\"NA\",\"\",M71/Z$2*100)","v":0.27573280868522371},{"$f":"IF(N71=\"NA\",\"\",N71/AA$2*100)","v":0.27648824103778596}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,E$6))","v":6.1673796159250225},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,F$6))","v":6.1673796159250225},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,G$6))","v":6.1673796159250225},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,H$6))","v":6.1673796159250225},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,I$6))","v":6.1673796159250225},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,J$6))","v":6.1673796159250225},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,K$6))","v":6.1673796159250225},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,L$6))","v":6.1673796159250225},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,M$6))","v":6.1673796159250225},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C79+1","v":1},null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,E$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,F$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,G$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,H$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,I$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,J$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,K$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,L$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,M$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C80+1","v":2},null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,E$6))","v":17.729617151402259},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,F$6))","v":17.729617151402259},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,G$6))","v":17.729617151402259},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,H$6))","v":17.729617151402259},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,I$6))","v":17.729617151402259},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,J$6))","v":17.729617151402259},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,K$6))","v":17.729617151402259},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,L$6))","v":17.729617151402259},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,M$6))","v":17.729617151402259},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,N$6))","v":17.729617151402259},null,null,"Luminaire UNIT price",4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,E$6))","v":18.736141709912243},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,F$6))","v":18.74779128716041},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,G$6))","v":18.765559678232343},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,H$6))","v":18.787465819916616},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,I$6))","v":18.813047608397444},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,J$6))","v":18.813047608397444},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,K$6))","v":18.813047608397444},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,L$6))","v":18.813047608397444},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,M$6))","v":18.813047608397444},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E71:E82)","v":188.94020272457618},{"$f":"SUM(F71:F82)","v":186.81063194348371},157.66466908453972,156.47632955764013,155.79667774456991,{"$f":"SUM(J71:J82)","v":156.49388988534147},153.48218112482971,160.0559061013353,160.03731309217125,156.83719863023023,null,null,null,{"$f":"ROUND(E83/R$2*100,3)","v":51.622999999999998},{"$f":"ROUND(F83/S$2*100,3)","v":51.180999999999997},{"$f":"ROUND(G83/T$2*100,3)","v":43.195999999999998},{"$f":"ROUND(H83/U$2*100,3)","v":42.87},{"$f":"ROUND(I83/V$2*100,3)","v":42.567},{"$f":"ROUND(J83/W$2*100,3)","v":42.875},42.05,43.850999999999999,43.725999999999999,42.969000000000001]
[]
[{"$f":"A70+1","v":6},{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},null,null,{"$f":"B86","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E86=\"NA\",\"\",E86/R$2*100)","v":0.29364584498031943},{"$f":"IF(F86=\"NA\",\"\",F86/S$2*100)","v":0.2944503541446491},{"$f":"IF(G86=\"NA\",\"\",G86/T$2*100)","v":0.2944503541446491},{"$f":"IF(H86=\"NA\",\"\",H86/U$2*100)","v":0.2944503541446491},{"$f":"IF(I86=\"NA\",\"\",I86/V$2*100)","v":0.29364584498031943},{"$f":"IF(J86=\"NA\",\"\",J86/W$2*100)","v":0.2944503541446491},{"$f":"IF(K86=\"NA\",\"\",K86/X$2*100)","v":0.2944503541446491},{"$f":"IF(L86=\"NA\",\"\",L86/Y$2*100)","v":0.2944503541446491},{"$f":"IF(M86=\"NA\",\"\",M86/Z$2*100)","v":0.29364584498031943},{"$f":"IF(N86=\"NA\",\"\",N86/AA$2*100)","v":0.2944503541446491}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,E$6))","v":6.1673796159250225},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,F$6))","v":6.1673796159250225},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,G$6))","v":6.1673796159250225},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,H$6))","v":6.1673796159250225},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,I$6))","v":6.1673796159250225},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,J$6))","v":6.1673796159250225},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,K$6))","v":6.1673796159250225},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,L$6))","v":6.1673796159250225},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,M$6))","v":6.1673796159250225},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C94+1","v":1},null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,E$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,F$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,G$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,H$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,I$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,J$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,K$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,L$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,M$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C95+1","v":2},null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,E$6))","v":13.891938455041847},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,F$6))","v":13.891938455041847},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,G$6))","v":13.891938455041847},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,H$6))","v":13.891938455041847},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,I$6))","v":13.891938455041847},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,J$6))","v":13.891938455041847},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,K$6))","v":13.891938455041847},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,L$6))","v":13.891938455041847},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,M$6))","v":13.891938455041847},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,N$6))","v":13.891938455041847},null,null,"Luminaire UNIT price",3.7956115997382098,3.806010535627903,3.806010535627903,3.806010535627903,3.7956115997382098,3.806010535627903,3.806010535627903,3.806010535627903,3.7956115997382098,3.806010535627903]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,E$6))","v":18.736141709912243},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,F$6))","v":18.74779128716041},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,G$6))","v":18.765559678232343},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,H$6))","v":18.787465819916616},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,I$6))","v":18.813047608397444},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,J$6))","v":18.813047608397444},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,K$6))","v":18.813047608397444},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,L$6))","v":18.813047608397444},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,M$6))","v":18.813047608397444},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E86:E97)","v":185.16808574105582},{"$f":"SUM(F86:F97)","v":183.03851495996332},153.89255210101936,152.70421257411977,152.02456076104954,{"$f":"SUM(J86:J97)","v":152.72177290182108},149.71006414130932,156.28378911781491,156.26519610865088,153.06508164670987,null,null,null,{"$f":"ROUND(E98/R$2*100,3)","v":50.591999999999999},{"$f":"ROUND(F98/S$2*100,3)","v":50.148000000000003},{"$f":"ROUND(G98/T$2*100,3)","v":42.161999999999999},{"$f":"ROUND(H98/U$2*100,3)","v":41.837000000000003},{"$f":"ROUND(I98/V$2*100,3)","v":41.536999999999999},{"$f":"ROUND(J98/W$2*100,3)","v":41.841999999999999},41.015999999999998,42.817,42.695,41.936]
[]
[{"$f":"A85+1","v":7},{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},null,null,{"$f":"B101","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E101=\"NA\",\"\",E101/R$2*100)","v":0.55146561737044741},{"$f":"IF(F101=\"NA\",\"\",F101/S$2*100)","v":0.55297648207557193},{"$f":"IF(G101=\"NA\",\"\",G101/T$2*100)","v":0.55297648207557193},{"$f":"IF(H101=\"NA\",\"\",H101/U$2*100)","v":0.55297648207557193},{"$f":"IF(I101=\"NA\",\"\",I101/V$2*100)","v":0.55146561737044741},{"$f":"IF(J101=\"NA\",\"\",J101/W$2*100)","v":0.55297648207557193},{"$f":"IF(K101=\"NA\",\"\",K101/X$2*100)","v":0.55297648207557193},{"$f":"IF(L101=\"NA\",\"\",L101/Y$2*100)","v":0.55297648207557193},{"$f":"IF(M101=\"NA\",\"\",M101/Z$2*100)","v":0.55146561737044741},{"$f":"IF(N101=\"NA\",\"\",N101/AA$2*100)","v":0.55297648207557193}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,E$6))","v":6.1673796159250225},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,F$6))","v":6.1673796159250225},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,G$6))","v":6.1673796159250225},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,H$6))","v":6.1673796159250225},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,I$6))","v":6.1673796159250225},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,J$6))","v":6.1673796159250225},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,K$6))","v":6.1673796159250225},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,L$6))","v":6.1673796159250225},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,M$6))","v":6.1673796159250225},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C109+1","v":1},null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,E$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,F$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,G$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,H$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,I$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,J$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,K$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,L$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,M$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C110+1","v":2},null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,E$6))","v":17.729617151402259},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,F$6))","v":17.729617151402259},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,G$6))","v":17.729617151402259},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,H$6))","v":17.729617151402259},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,I$6))","v":17.729617151402259},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,J$6))","v":17.729617151402259},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,K$6))","v":17.729617151402259},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,L$6))","v":17.729617151402259},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,M$6))","v":17.729617151402259},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,N$6))","v":17.729617151402259},null,null,"Luminaire UNIT price",4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,E$6))","v":18.736141709912243},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,F$6))","v":18.74779128716041},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,G$6))","v":18.765559678232343},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,H$6))","v":18.787465819916616},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,I$6))","v":18.813047608397444},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,J$6))","v":18.813047608397444},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,K$6))","v":18.813047608397444},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,L$6))","v":18.813047608397444},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,M$6))","v":18.813047608397444},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E101:E112)","v":189.94938480436412},{"$f":"SUM(F101:F112)","v":187.81981402327165},158.67385116432766,157.48551163742803,156.80585982435784,{"$f":"SUM(J101:J112)","v":157.50307196512938},154.49136320461761,161.0650881811232,161.04649517195915,157.84638071001817,null,null,null,{"$f":"ROUND(E113/R$2*100,3)","v":51.899000000000001},{"$f":"ROUND(F113/S$2*100,3)","v":51.457000000000001},{"$f":"ROUND(G113/T$2*100,3)","v":43.472000000000001},{"$f":"ROUND(H113/U$2*100,3)","v":43.146999999999998},{"$f":"ROUND(I113/V$2*100,3)","v":42.843000000000004},{"$f":"ROUND(J113/W$2*100,3)","v":43.152000000000001},42.326000000000001,44.127000000000002,44.002000000000002,43.246000000000002]
[]
[{"$f":"A100+1","v":8},{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.5519488046337744},null,null,{"$f":"B116","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E116=\"NA\",\"\",E116/R$2*100)","v":0.42402972804201483},{"$f":"IF(F116=\"NA\",\"\",F116/S$2*100)","v":0.42519145332432179},{"$f":"IF(G116=\"NA\",\"\",G116/T$2*100)","v":0.42519145332432179},{"$f":"IF(H116=\"NA\",\"\",H116/U$2*100)","v":0.42519145332432179},{"$f":"IF(I116=\"NA\",\"\",I116/V$2*100)","v":0.42402972804201483},{"$f":"IF(J116=\"NA\",\"\",J116/W$2*100)","v":0.42519145332432179},{"$f":"IF(K116=\"NA\",\"\",K116/X$2*100)","v":0.42519145332432179},{"$f":"IF(L116=\"NA\",\"\",L116/Y$2*100)","v":0.42519145332432179},{"$f":"IF(M116=\"NA\",\"\",M116/Z$2*100)","v":0.42402972804201483},{"$f":"IF(N116=\"NA\",\"\",N116/AA$2*100)","v":0.42519145332432179}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,E$6))","v":6.1673796159250225},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,F$6))","v":6.1673796159250225},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,G$6))","v":6.1673796159250225},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,H$6))","v":6.1673796159250225},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,I$6))","v":6.1673796159250225},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,J$6))","v":6.1673796159250225},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,K$6))","v":6.1673796159250225},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,L$6))","v":6.1673796159250225},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,M$6))","v":6.1673796159250225},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C124+1","v":1},null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,E$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,F$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,G$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,H$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,I$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,J$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,K$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,L$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,M$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C125+1","v":2},null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,E$6))","v":18.082441280696486},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,F$6))","v":18.082441280696486},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,G$6))","v":18.082441280696486},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,H$6))","v":18.082441280696486},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,I$6))","v":18.082441280696486},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,J$6))","v":18.082441280696486},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,K$6))","v":18.082441280696486},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,L$6))","v":18.082441280696486},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,M$6))","v":18.082441280696486},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,N$6))","v":18.082441280696486},null,null,"Luminaire UNIT price",4.9405577269662526,4.9540935015606813,4.9540935015606813,4.9540935015606813,4.9405577269662526,4.9540935015606813,4.9540935015606813,4.9540935015606813,4.9405577269662526,4.9540935015606813]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,E$6))","v":18.736141709912243},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,F$6))","v":18.74779128716041},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,G$6))","v":18.765559678232343},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,H$6))","v":18.787465819916616},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,I$6))","v":18.813047608397444},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,J$6))","v":18.813047608397444},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,K$6))","v":18.813047608397444},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,L$6))","v":18.813047608397444},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,M$6))","v":18.813047608397444},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E116:E127)","v":189.83579357871628},{"$f":"SUM(F116:F127)","v":187.70622279762381},158.56025993867982,157.3719204117802,156.69226859871,{"$f":"SUM(J116:J127)","v":157.38948073948154},154.37777197896978,160.95149695547536,160.93290394631131,157.7327894843703,null,null,null,{"$f":"ROUND(E128/R$2*100,3)","v":51.868000000000002},{"$f":"ROUND(F128/S$2*100,3)","v":51.426000000000002},{"$f":"ROUND(G128/T$2*100,3)","v":43.441000000000003},{"$f":"ROUND(H128/U$2*100,3)","v":43.116},{"$f":"ROUND(I128/V$2*100,3)","v":42.811999999999998},{"$f":"ROUND(J128/W$2*100,3)","v":43.12},42.295000000000002,44.095999999999997,43.970999999999997,43.213999999999999]
[]
[{"$f":"A115+1","v":9},{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},null,null,{"$f":"B131","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E131=\"NA\",\"\",E131/R$2*100)","v":0.55146561737044741},{"$f":"IF(F131=\"NA\",\"\",F131/S$2*100)","v":0.55297648207557193},{"$f":"IF(G131=\"NA\",\"\",G131/T$2*100)","v":0.55297648207557193},{"$f":"IF(H131=\"NA\",\"\",H131/U$2*100)","v":0.55297648207557193},{"$f":"IF(I131=\"NA\",\"\",I131/V$2*100)","v":0.55146561737044741},{"$f":"IF(J131=\"NA\",\"\",J131/W$2*100)","v":0.55297648207557193},{"$f":"IF(K131=\"NA\",\"\",K131/X$2*100)","v":0.55297648207557193},{"$f":"IF(L131=\"NA\",\"\",L131/Y$2*100)","v":0.55297648207557193},{"$f":"IF(M131=\"NA\",\"\",M131/Z$2*100)","v":0.55146561737044741},{"$f":"IF(N131=\"NA\",\"\",N131/AA$2*100)","v":0.55297648207557193}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,E$6))","v":6.1673796159250225},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,F$6))","v":6.1673796159250225},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,G$6))","v":6.1673796159250225},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,H$6))","v":6.1673796159250225},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,I$6))","v":6.1673796159250225},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,J$6))","v":6.1673796159250225},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,K$6))","v":6.1673796159250225},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,L$6))","v":6.1673796159250225},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,M$6))","v":6.1673796159250225},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C139+1","v":1},null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,E$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,F$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,G$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,H$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,I$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,J$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,K$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,L$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,M$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C140+1","v":2},null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,E$6))","v":17.729617151402259},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,F$6))","v":17.729617151402259},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,G$6))","v":17.729617151402259},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,H$6))","v":17.729617151402259},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,I$6))","v":17.729617151402259},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,J$6))","v":17.729617151402259},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,K$6))","v":17.729617151402259},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,L$6))","v":17.729617151402259},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,M$6))","v":17.729617151402259},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,N$6))","v":17.729617151402259},null,null,"Luminaire UNIT price",4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,E$6))","v":18.736141709912243},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,F$6))","v":18.74779128716041},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,G$6))","v":18.765559678232343},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,H$6))","v":18.787465819916616},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,I$6))","v":18.813047608397444},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,J$6))","v":18.813047608397444},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,K$6))","v":18.813047608397444},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,L$6))","v":18.813047608397444},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,M$6))","v":18.813047608397444},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E131:E142)","v":189.94938480436412},{"$f":"SUM(F131:F142)","v":187.81981402327165},158.67385116432766,157.48551163742803,156.80585982435784,{"$f":"SUM(J131:J142)","v":157.50307196512938},154.49136320461761,161.0650881811232,161.04649517195915,157.84638071001817,null,null,null,{"$f":"ROUND(E143/R$2*100,3)","v":51.899000000000001},{"$f":"ROUND(F143/S$2*100,3)","v":51.457000000000001},{"$f":"ROUND(G143/T$2*100,3)","v":43.472000000000001},{"$f":"ROUND(H143/U$2*100,3)","v":43.146999999999998},{"$f":"ROUND(I143/V$2*100,3)","v":42.843000000000004},{"$f":"ROUND(J143/W$2*100,3)","v":43.152000000000001},42.326000000000001,44.127000000000002,44.002000000000002,43.246000000000002]
[]
[{"$f":"A130+1","v":10},{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},null,null,{"$f":"B146","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E146=\"NA\",\"\",E146/R$2*100)","v":0.27573280868522371},{"$f":"IF(F146=\"NA\",\"\",F146/S$2*100)","v":0.27648824103778596},{"$f":"IF(G146=\"NA\",\"\",G146/T$2*100)","v":0.27648824103778596},{"$f":"IF(H146=\"NA\",\"\",H146/U$2*100)","v":0.27648824103778596},{"$f":"IF(I146=\"NA\",\"\",I146/V$2*100)","v":0.27573280868522371},{"$f":"IF(J146=\"NA\",\"\",J146/W$2*100)","v":0.27648824103778596},{"$f":"IF(K146=\"NA\",\"\",K146/X$2*100)","v":0.27648824103778596},{"$f":"IF(L146=\"NA\",\"\",L146/Y$2*100)","v":0.27648824103778596},{"$f":"IF(M146=\"NA\",\"\",M146/Z$2*100)","v":0.27573280868522371},{"$f":"IF(N146=\"NA\",\"\",N146/AA$2*100)","v":0.27648824103778596}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,E$6))","v":6.1673796159250225},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,F$6))","v":6.1673796159250225},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,G$6))","v":6.1673796159250225},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,H$6))","v":6.1673796159250225},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,I$6))","v":6.1673796159250225},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,J$6))","v":6.1673796159250225},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,K$6))","v":6.1673796159250225},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,L$6))","v":6.1673796159250225},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,M$6))","v":6.1673796159250225},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C154+1","v":1},null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,E$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,F$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,G$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,H$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,I$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,J$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,K$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,L$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,M$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C155+1","v":2},null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,E$6))","v":17.729617151402259},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,F$6))","v":17.729617151402259},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,G$6))","v":17.729617151402259},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,H$6))","v":17.729617151402259},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,I$6))","v":17.729617151402259},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,J$6))","v":17.729617151402259},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,K$6))","v":17.729617151402259},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,L$6))","v":17.729617151402259},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,M$6))","v":17.729617151402259},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,N$6))","v":17.729617151402259},null,null,"Luminaire UNIT price",4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,E$6))","v":18.736141709912243},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,F$6))","v":18.74779128716041},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,G$6))","v":18.765559678232343},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,H$6))","v":18.787465819916616},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,I$6))","v":18.813047608397444},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,J$6))","v":18.813047608397444},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,K$6))","v":18.813047608397444},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,L$6))","v":18.813047608397444},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,M$6))","v":18.813047608397444},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E146:E157)","v":188.94020272457618},{"$f":"SUM(F146:F157)","v":186.81063194348371},157.66466908453972,156.47632955764013,155.79667774456991,{"$f":"SUM(J146:J157)","v":156.49388988534147},153.48218112482971,160.0559061013353,160.03731309217125,156.83719863023023,null,null,null,{"$f":"ROUND(E158/R$2*100,3)","v":51.622999999999998},{"$f":"ROUND(F158/S$2*100,3)","v":51.180999999999997},{"$f":"ROUND(G158/T$2*100,3)","v":43.195999999999998},{"$f":"ROUND(H158/U$2*100,3)","v":42.87},{"$f":"ROUND(I158/V$2*100,3)","v":42.567},{"$f":"ROUND(J158/W$2*100,3)","v":42.875},42.05,43.850999999999999,43.725999999999999,42.969000000000001]
[]
[{"$f":"A145+1","v":11},{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},null,null,{"$f":"B161","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E161=\"NA\",\"\",E161/R$2*100)","v":0.58729168996063885},{"$f":"IF(F161=\"NA\",\"\",F161/S$2*100)","v":0.58890070828929819},{"$f":"IF(G161=\"NA\",\"\",G161/T$2*100)","v":0.58890070828929819},{"$f":"IF(H161=\"NA\",\"\",H161/U$2*100)","v":0.58890070828929819},{"$f":"IF(I161=\"NA\",\"\",I161/V$2*100)","v":0.58729168996063885},{"$f":"IF(J161=\"NA\",\"\",J161/W$2*100)","v":0.58890070828929819},{"$f":"IF(K161=\"NA\",\"\",K161/X$2*100)","v":0.58890070828929819},{"$f":"IF(L161=\"NA\",\"\",L161/Y$2*100)","v":0.58890070828929819},{"$f":"IF(M161=\"NA\",\"\",M161/Z$2*100)","v":0.58729168996063885},{"$f":"IF(N161=\"NA\",\"\",N161/AA$2*100)","v":0.58890070828929819}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,E$6))","v":6.1673796159250225},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,F$6))","v":6.1673796159250225},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,G$6))","v":6.1673796159250225},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,H$6))","v":6.1673796159250225},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,I$6))","v":6.1673796159250225},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,J$6))","v":6.1673796159250225},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,K$6))","v":6.1673796159250225},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,L$6))","v":6.1673796159250225},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,M$6))","v":6.1673796159250225},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C169+1","v":1},null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,E$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,F$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,G$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,H$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,I$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,J$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,K$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,L$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,M$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C170+1","v":2},null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,E$6))","v":13.891938455041847},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,F$6))","v":13.891938455041847},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,G$6))","v":13.891938455041847},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,H$6))","v":13.891938455041847},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,I$6))","v":13.891938455041847},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,J$6))","v":13.891938455041847},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,K$6))","v":13.891938455041847},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,L$6))","v":13.891938455041847},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,M$6))","v":13.891938455041847},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,N$6))","v":13.891938455041847},null,null,"Luminaire UNIT price",3.7956115997382098,3.806010535627903,3.806010535627903,3.806010535627903,3.7956115997382098,3.806010535627903,3.806010535627903,3.806010535627903,3.7956115997382098,3.806010535627903]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,E$6))","v":18.736141709912243},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,F$6))","v":18.74779128716041},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,G$6))","v":18.765559678232343},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,H$6))","v":18.787465819916616},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,I$6))","v":18.813047608397444},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,J$6))","v":18.813047608397444},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,K$6))","v":18.813047608397444},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,L$6))","v":18.813047608397444},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,M$6))","v":18.813047608397444},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E161:E172)","v":186.24282953368379},{"$f":"SUM(F161:F172)","v":184.11325875259132},154.96729589364733,153.77895636674774,153.09930455367751,{"$f":"SUM(J161:J172)","v":153.79651669444905},150.78480793393729,157.35853291044288,157.33993990127885,154.13982543933784,null,null,null,{"$f":"ROUND(E173/R$2*100,3)","v":50.886000000000003},{"$f":"ROUND(F173/S$2*100,3)","v":50.442},{"$f":"ROUND(G173/T$2*100,3)","v":42.457000000000001},{"$f":"ROUND(H173/U$2*100,3)","v":42.131},{"$f":"ROUND(I173/V$2*100,3)","v":41.83},{"$f":"ROUND(J173/W$2*100,3)","v":42.136000000000003},41.311,43.112000000000002,42.988999999999997,42.23]
[]
[{"$f":"A160+1","v":12},{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},null,null,{"$f":"B176","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E176=\"NA\",\"\",E176/R$2*100)","v":0.88093753494095839},{"$f":"IF(F176=\"NA\",\"\",F176/S$2*100)","v":0.88335106243394734},{"$f":"IF(G176=\"NA\",\"\",G176/T$2*100)","v":0.88335106243394734},{"$f":"IF(H176=\"NA\",\"\",H176/U$2*100)","v":0.88335106243394734},{"$f":"IF(I176=\"NA\",\"\",I176/V$2*100)","v":0.88093753494095839},{"$f":"IF(J176=\"NA\",\"\",J176/W$2*100)","v":0.88335106243394734},{"$f":"IF(K176=\"NA\",\"\",K176/X$2*100)","v":0.88335106243394734},{"$f":"IF(L176=\"NA\",\"\",L176/Y$2*100)","v":0.88335106243394734},{"$f":"IF(M176=\"NA\",\"\",M176/Z$2*100)","v":0.88093753494095839},{"$f":"IF(N176=\"NA\",\"\",N176/AA$2*100)","v":0.88335106243394734}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,E$6))","v":6.1673796159250225},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,F$6))","v":6.1673796159250225},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,G$6))","v":6.1673796159250225},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,H$6))","v":6.1673796159250225},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,I$6))","v":6.1673796159250225},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,J$6))","v":6.1673796159250225},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,K$6))","v":6.1673796159250225},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,L$6))","v":6.1673796159250225},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,M$6))","v":6.1673796159250225},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C184+1","v":1},null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,E$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,F$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,G$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,H$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,I$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,J$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,K$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,L$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,M$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C185+1","v":2},null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,E$6))","v":13.891938455041847},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,F$6))","v":13.891938455041847},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,G$6))","v":13.891938455041847},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,H$6))","v":13.891938455041847},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,I$6))","v":13.891938455041847},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,J$6))","v":13.891938455041847},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,K$6))","v":13.891938455041847},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,L$6))","v":13.891938455041847},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,M$6))","v":13.891938455041847},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,N$6))","v":13.891938455041847},null,null,"Luminaire UNIT price",3.7956115997382098,3.806010535627903,3.806010535627903,3.806010535627903,3.7956115997382098,3.806010535627903,3.806010535627903,3.806010535627903,3.7956115997382098,3.806010535627903]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,E$6))","v":29.489604830309908},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,F$6))","v":29.507480464650605},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,G$6))","v":29.534745081628376},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,H$6))","v":29.568358848911217},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,I$6))","v":29.607612693657906},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,J$6))","v":29.607612693657906},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,K$6))","v":29.607612693657906},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,L$6))","v":29.607612693657906},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,M$6))","v":29.607612693657906},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E176:E187)","v":210.3508611862712},{"$f":"SUM(F176:F187)","v":208.22909718779022},179.09504153916811,177.92138207166829,177.25887349540645,{"$f":"SUM(J176:J187)","v":177.95608563617802},174.94437687566625,181.51810185217184,181.49950884300779,178.29939438106678,null,null,null,{"$f":"ROUND(E188/R$2*100,3)","v":57.472999999999999},{"$f":"ROUND(F188/S$2*100,3)","v":57.048999999999999},{"$f":"ROUND(G188/T$2*100,3)","v":49.067},{"$f":"ROUND(H188/U$2*100,3)","v":48.746000000000002},{"$f":"ROUND(I188/V$2*100,3)","v":48.430999999999997},{"$f":"ROUND(J188/W$2*100,3)","v":48.755000000000003},47.93,49.731000000000002,49.59,48.848999999999997]
[]
[{"$f":"A175+1","v":13},{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},null,null,{"$f":"B191","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E191=\"NA\",\"\",E191/R$2*100)","v":1.1029312347408948},{"$f":"IF(F191=\"NA\",\"\",F191/S$2*100)","v":1.1059529641511439},{"$f":"IF(G191=\"NA\",\"\",G191/T$2*100)","v":1.1059529641511439},{"$f":"IF(H191=\"NA\",\"\",H191/U$2*100)","v":1.1059529641511439},{"$f":"IF(I191=\"NA\",\"\",I191/V$2*100)","v":1.1029312347408948},{"$f":"IF(J191=\"NA\",\"\",J191/W$2*100)","v":1.1059529641511439},{"$f":"IF(K191=\"NA\",\"\",K191/X$2*100)","v":1.1059529641511439},{"$f":"IF(L191=\"NA\",\"\",L191/Y$2*100)","v":1.1059529641511439},{"$f":"IF(M191=\"NA\",\"\",M191/Z$2*100)","v":1.1029312347408948},{"$f":"IF(N191=\"NA\",\"\",N191/AA$2*100)","v":1.1059529641511439}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,E$6))","v":6.1673796159250225},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,F$6))","v":6.1673796159250225},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,G$6))","v":6.1673796159250225},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,H$6))","v":6.1673796159250225},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,I$6))","v":6.1673796159250225},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,J$6))","v":6.1673796159250225},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,K$6))","v":6.1673796159250225},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,L$6))","v":6.1673796159250225},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,M$6))","v":6.1673796159250225},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C199+1","v":1},null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,E$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,F$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,G$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,H$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,I$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,J$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,K$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,L$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,M$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C200+1","v":2},null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,E$6))","v":17.729617151402259},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,F$6))","v":17.729617151402259},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,G$6))","v":17.729617151402259},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,H$6))","v":17.729617151402259},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,I$6))","v":17.729617151402259},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,J$6))","v":17.729617151402259},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,K$6))","v":17.729617151402259},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,L$6))","v":17.729617151402259},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,M$6))","v":17.729617151402259},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,N$6))","v":17.729617151402259},null,null,"Luminaire UNIT price",4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,E$6))","v":18.736141709912243},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,F$6))","v":18.74779128716041},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,G$6))","v":18.765559678232343},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,H$6))","v":18.787465819916616},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,I$6))","v":18.813047608397444},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,J$6))","v":18.813047608397444},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,K$6))","v":18.813047608397444},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,L$6))","v":18.813047608397444},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,M$6))","v":18.813047608397444},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E191:E202)","v":191.96774896393995},{"$f":"SUM(F191:F202)","v":189.83817818284751},160.6922153239035,159.50387579700387,158.82422398393368,{"$f":"SUM(J191:J202)","v":159.52143612470522},156.50972736419345,163.08345234069904,163.06485933153499,159.86474486959398,null,null,null,{"$f":"ROUND(E203/R$2*100,3)","v":52.45},{"$f":"ROUND(F203/S$2*100,3)","v":52.01},{"$f":"ROUND(G203/T$2*100,3)","v":44.024999999999999},{"$f":"ROUND(H203/U$2*100,3)","v":43.7},{"$f":"ROUND(I203/V$2*100,3)","v":43.395000000000003},{"$f":"ROUND(J203/W$2*100,3)","v":43.704999999999998},42.878999999999998,44.68,44.552999999999997,43.798999999999999]
[]
[{"$f":"A190+1","v":14},{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},null,null,{"$f":"B206","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E206=\"NA\",\"\",E206/R$2*100)","v":1.1745833799212777},{"$f":"IF(F206=\"NA\",\"\",F206/S$2*100)","v":1.1778014165785964},{"$f":"IF(G206=\"NA\",\"\",G206/T$2*100)","v":1.1778014165785964},{"$f":"IF(H206=\"NA\",\"\",H206/U$2*100)","v":1.1778014165785964},{"$f":"IF(I206=\"NA\",\"\",I206/V$2*100)","v":1.1745833799212777},{"$f":"IF(J206=\"NA\",\"\",J206/W$2*100)","v":1.1778014165785964},{"$f":"IF(K206=\"NA\",\"\",K206/X$2*100)","v":1.1778014165785964},{"$f":"IF(L206=\"NA\",\"\",L206/Y$2*100)","v":1.1778014165785964},{"$f":"IF(M206=\"NA\",\"\",M206/Z$2*100)","v":1.1745833799212777},{"$f":"IF(N206=\"NA\",\"\",N206/AA$2*100)","v":1.1778014165785964}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,E$6))","v":6.1673796159250225},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,F$6))","v":6.1673796159250225},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,G$6))","v":6.1673796159250225},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,H$6))","v":6.1673796159250225},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,I$6))","v":6.1673796159250225},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,J$6))","v":6.1673796159250225},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,K$6))","v":6.1673796159250225},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,L$6))","v":6.1673796159250225},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,M$6))","v":6.1673796159250225},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,N$6))","v":6.1673796159250225},null,null,"Bracket UNIT price",1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103,1.6896930454589103,1.6896930454589103,1.6850763977937218,1.6896930454589103]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C214+1","v":1},null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,E$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,F$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,G$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,H$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,I$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,J$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,K$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,L$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,M$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C215+1","v":2},null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,E$6))","v":17.729617151402259},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,F$6))","v":17.729617151402259},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,G$6))","v":17.729617151402259},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,H$6))","v":17.729617151402259},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,I$6))","v":17.729617151402259},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,J$6))","v":17.729617151402259},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,K$6))","v":17.729617151402259},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,L$6))","v":17.729617151402259},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,M$6))","v":17.729617151402259},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,N$6))","v":17.729617151402259},null,null,"Luminaire UNIT price",4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638,4.8574293565485638,4.8574293565485638,4.8441576916399613,4.8574293565485638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,E$6))","v":29.489604830309908},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,F$6))","v":29.507480464650605},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,G$6))","v":29.534745081628376},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,H$6))","v":29.568358848911217},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,I$6))","v":29.607612693657906},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,J$6))","v":29.607612693657906},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,K$6))","v":29.607612693657906},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,L$6))","v":29.607612693657906},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,M$6))","v":29.607612693657906},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E206:E217)","v":215.26328367525957},{"$f":"SUM(F206:F217)","v":213.14151967677861},184.00746402815651,182.83380456065669,182.17129598439487,{"$f":"SUM(J206:J217)","v":182.86850812516641},179.85679936465465,186.43052434116024,186.41193133199619,183.2118168700552,null,null,null,{"$f":"ROUND(E218/R$2*100,3)","v":58.814999999999998},{"$f":"ROUND(F218/S$2*100,3)","v":58.395000000000003},{"$f":"ROUND(G218/T$2*100,3)","v":50.412999999999997},{"$f":"ROUND(H218/U$2*100,3)","v":50.091000000000001},{"$f":"ROUND(I218/V$2*100,3)","v":49.774000000000001},{"$f":"ROUND(J218/W$2*100,3)","v":50.100999999999999},49.276000000000003,51.076999999999998,50.932000000000002,50.195]
[]
[{"$f":"A205+1","v":15},{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.9456325541536628},null,null,{"$f":"B221","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E221=\"NA\",\"\",E221/R$2*100)","v":1.0780416814627494},{"$f":"IF(F221=\"NA\",\"\",F221/S$2*100)","v":1.080995220316072},{"$f":"IF(G221=\"NA\",\"\",G221/T$2*100)","v":1.080995220316072},{"$f":"IF(H221=\"NA\",\"\",H221/U$2*100)","v":1.080995220316072},{"$f":"IF(I221=\"NA\",\"\",I221/V$2*100)","v":1.0780416814627494},{"$f":"IF(J221=\"NA\",\"\",J221/W$2*100)","v":1.080995220316072},{"$f":"IF(K221=\"NA\",\"\",K221/X$2*100)","v":1.080995220316072},{"$f":"IF(L221=\"NA\",\"\",L221/Y$2*100)","v":1.080995220316072},{"$f":"IF(M221=\"NA\",\"\",M221/Z$2*100)","v":1.0780416814627494},{"$f":"IF(N221=\"NA\",\"\",N221/AA$2*100)","v":1.080995220316072}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,E$6))","v":5.5951444065074343},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,F$6))","v":5.5951444065074343},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,G$6))","v":5.5951444065074343},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,H$6))","v":5.5951444065074343},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,I$6))","v":5.5951444065074343},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,J$6))","v":5.5951444065074343},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,K$6))","v":5.5951444065074343},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,L$6))","v":5.5951444065074343},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,M$6))","v":5.5951444065074343},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,N$6))","v":5.5951444065074343},null,null,"Bracket UNIT price",1.5287279799200642,1.5329162757554615,1.5329162757554615,1.5329162757554615,1.5287279799200642,1.5329162757554615,1.5329162757554615,1.5329162757554615,1.5287279799200642,1.5329162757554615]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C229+1","v":1},null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,E$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,F$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,G$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,H$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,I$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,J$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,K$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,L$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,M$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C230+1","v":2},null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,E$6))","v":10.834860270117009},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,F$6))","v":10.834860270117009},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,G$6))","v":10.834860270117009},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,H$6))","v":10.834860270117009},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,I$6))","v":10.834860270117009},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,J$6))","v":10.834860270117009},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,K$6))","v":10.834860270117009},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,L$6))","v":10.834860270117009},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,M$6))","v":10.834860270117009},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,N$6))","v":10.834860270117009},null,null,"Luminaire UNIT price",2.9603443360975432,2.9684548685252077,2.9684548685252077,2.9684548685252077,2.9603443360975432,2.9684548685252077,2.9684548685252077,2.9684548685252077,2.9603443360975432,2.9684548685252077]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,E$6))","v":29.489604830309908},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,F$6))","v":29.507480464650605},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,G$6))","v":29.534745081628376},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,H$6))","v":29.568358848911217},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,I$6))","v":29.607612693657906},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,J$6))","v":29.607612693657906},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,K$6))","v":29.607612693657906},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,L$6))","v":29.607612693657906},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,M$6))","v":29.607612693657906},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E221:E232)","v":207.44294896819855},{"$f":"SUM(F221:F232)","v":205.32118496971756},176.18712932109545,175.01346985359567,174.35096127733382,{"$f":"SUM(J221:J232)","v":175.04817341810536},172.0364646575936,178.61018963409919,178.59159662493516,175.39148216299415,null,null,null,{"$f":"ROUND(E233/R$2*100,3)","v":56.677999999999997},{"$f":"ROUND(F233/S$2*100,3)","v":56.252000000000002},{"$f":"ROUND(G233/T$2*100,3)","v":48.27},{"$f":"ROUND(H233/U$2*100,3)","v":47.948999999999998},{"$f":"ROUND(I233/V$2*100,3)","v":47.637},{"$f":"ROUND(J233/W$2*100,3)","v":47.957999999999998},47.133000000000003,48.933999999999997,48.795999999999999,48.052]
[]
[{"$f":"A220+1","v":16},{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8644373071203342},null,null,{"$f":"B236","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E236=\"NA\",\"\",E236/R$2*100)","v":1.3290812314536433},{"$f":"IF(F236=\"NA\",\"\",F236/S$2*100)","v":1.332722549895982},{"$f":"IF(G236=\"NA\",\"\",G236/T$2*100)","v":1.332722549895982},{"$f":"IF(H236=\"NA\",\"\",H236/U$2*100)","v":1.332722549895982},{"$f":"IF(I236=\"NA\",\"\",I236/V$2*100)","v":1.3290812314536433},{"$f":"IF(J236=\"NA\",\"\",J236/W$2*100)","v":1.332722549895982},{"$f":"IF(K236=\"NA\",\"\",K236/X$2*100)","v":1.332722549895982},{"$f":"IF(L236=\"NA\",\"\",L236/Y$2*100)","v":1.332722549895982},{"$f":"IF(M236=\"NA\",\"\",M236/Z$2*100)","v":1.3290812314536433},{"$f":"IF(N236=\"NA\",\"\",N236/AA$2*100)","v":1.332722549895982}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,E$6))","v":9.6313933001632801},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,F$6))","v":9.6313933001632801},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,G$6))","v":9.6313933001632801},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,H$6))","v":9.6313933001632801},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,I$6))","v":9.6313933001632801},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,J$6))","v":9.6313933001632801},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,K$6))","v":9.6313933001632801},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,L$6))","v":9.6313933001632801},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,M$6))","v":9.6313933001632801},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,N$6))","v":9.6313933001632801},null,null,"Bracket UNIT price",2.6315282240883278,2.6387378904556931,2.6387378904556931,2.6387378904556931,2.6315282240883278,2.6387378904556931,2.6387378904556931,2.6387378904556931,2.6315282240883278,2.6387378904556931]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C244+1","v":1},null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,E$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,F$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,G$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,H$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,I$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,J$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,K$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,L$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,M$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C245+1","v":2},null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,E$6))","v":15.164285716484658},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,F$6))","v":15.164285716484658},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,G$6))","v":15.164285716484658},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,H$6))","v":15.164285716484658},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,I$6))","v":15.164285716484658},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,J$6))","v":15.164285716484658},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,K$6))","v":15.164285716484658},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,L$6))","v":15.164285716484658},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,M$6))","v":15.164285716484658},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,N$6))","v":15.164285716484658},null,null,"Luminaire UNIT price",4.1432474635203986,4.1545988264341531,4.1545988264341531,4.1545988264341531,4.1432474635203986,4.1545988264341531,4.1545988264341531,4.1545988264341531,4.1432474635203986,4.1545988264341531]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,E$6))","v":29.489604830309908},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,F$6))","v":29.507480464650605},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,G$6))","v":29.534745081628376},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,H$6))","v":29.568358848911217},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,I$6))","v":29.607612693657906},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,J$6))","v":29.607612693657906},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,K$6))","v":29.607612693657906},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,L$6))","v":29.607612693657906},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,M$6))","v":29.607612693657906},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E236:E247)","v":216.72742806118868},{"$f":"SUM(F236:F247)","v":214.60566406270772},185.47160841408561,184.29794894658579,183.63544037032398,{"$f":"SUM(J236:J247)","v":184.33265251109549},181.32094375058375,187.89466872708934,187.87607571792529,184.67596125598428,null,null,null,{"$f":"ROUND(E248/R$2*100,3)","v":59.215000000000003},{"$f":"ROUND(F248/S$2*100,3)","v":58.795999999999999},{"$f":"ROUND(G248/T$2*100,3)","v":50.814},{"$f":"ROUND(H248/U$2*100,3)","v":50.493000000000002},{"$f":"ROUND(I248/V$2*100,3)","v":50.173999999999999},{"$f":"ROUND(J248/W$2*100,3)","v":50.502000000000002},49.677,51.478000000000002,51.332000000000001,50.595999999999997]
[]
[{"$f":"A235+1","v":17},{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},null,null,{"$f":"B251","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E251=\"NA\",\"\",E251/R$2*100)","v":1.4946065269441868},{"$f":"IF(F251=\"NA\",\"\",F251/S$2*100)","v":1.4987013393467736},{"$f":"IF(G251=\"NA\",\"\",G251/T$2*100)","v":1.4987013393467736},{"$f":"IF(H251=\"NA\",\"\",H251/U$2*100)","v":1.4987013393467736},{"$f":"IF(I251=\"NA\",\"\",I251/V$2*100)","v":1.4946065269441868},{"$f":"IF(J251=\"NA\",\"\",J251/W$2*100)","v":1.4987013393467736},{"$f":"IF(K251=\"NA\",\"\",K251/X$2*100)","v":1.4987013393467736},{"$f":"IF(L251=\"NA\",\"\",L251/Y$2*100)","v":1.4987013393467736},{"$f":"IF(M251=\"NA\",\"\",M251/Z$2*100)","v":1.4946065269441868},{"$f":"IF(N251=\"NA\",\"\",N251/AA$2*100)","v":1.4987013393467736}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,E$6))","v":12.359265722063284},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,F$6))","v":12.359265722063284},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,G$6))","v":12.359265722063284},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,H$6))","v":12.359265722063284},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,I$6))","v":12.359265722063284},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,J$6))","v":12.359265722063284},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,K$6))","v":12.359265722063284},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,L$6))","v":12.359265722063284},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,M$6))","v":12.359265722063284},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,N$6))","v":12.359265722063284},null,null,"Bracket UNIT price",3.3768485579407885,3.3861001978255576,3.3861001978255576,3.3861001978255576,3.3768485579407885,3.3861001978255576,3.3861001978255576,3.3861001978255576,3.3768485579407885,3.3861001978255576]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C259+1","v":1},null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,E$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,F$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,G$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,H$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,I$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,J$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,K$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,L$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,M$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C260+1","v":2},null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,E$6))","v":16.221945397916532},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,F$6))","v":16.221945397916532},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,G$6))","v":16.221945397916532},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,H$6))","v":16.221945397916532},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,I$6))","v":16.221945397916532},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,J$6))","v":16.221945397916532},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,K$6))","v":16.221945397916532},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,L$6))","v":16.221945397916532},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,M$6))","v":16.221945397916532},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,N$6))","v":16.221945397916532},null,null,"Luminaire UNIT price",4.4322255185564288,4.4443686021689128,4.4443686021689128,4.4443686021689128,4.4322255185564288,4.4443686021689128,4.4443686021689128,4.4443686021689128,4.4322255185564288,4.4443686021689128]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,E$6))","v":29.489604830309908},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,F$6))","v":29.507480464650605},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,G$6))","v":29.534745081628376},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,H$6))","v":29.568358848911217},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,I$6))","v":29.607612693657906},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,J$6))","v":29.607612693657906},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,K$6))","v":29.607612693657906},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,L$6))","v":29.607612693657906},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,M$6))","v":29.607612693657906},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E251:E262)","v":221.11878274601594},{"$f":"SUM(F251:F262)","v":218.99701874753495},189.8629630989129,188.68930363141305,188.02679505515124,{"$f":"SUM(J251:J262)","v":188.72400719592281},185.71229843541101,192.28602341191657,192.26743040275255,189.06731594081157,null,null,null,{"$f":"ROUND(E263/R$2*100,3)","v":60.414999999999999},{"$f":"ROUND(F263/S$2*100,3)","v":59.999000000000002},{"$f":"ROUND(G263/T$2*100,3)","v":52.017000000000003},{"$f":"ROUND(H263/U$2*100,3)","v":51.695999999999998},{"$f":"ROUND(I263/V$2*100,3)","v":51.372999999999998},{"$f":"ROUND(J263/W$2*100,3)","v":51.704999999999998},50.88,52.680999999999997,52.531999999999996,51.798999999999999]
[]
[{"$f":"A250+1","v":18},{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":5.4702598886157237},null,null,{"$f":"B266","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E266=\"NA\",\"\",E266/R$2*100)","v":1.4946065269441868},{"$f":"IF(F266=\"NA\",\"\",F266/S$2*100)","v":1.4987013393467736},{"$f":"IF(G266=\"NA\",\"\",G266/T$2*100)","v":1.4987013393467736},{"$f":"IF(H266=\"NA\",\"\",H266/U$2*100)","v":1.4987013393467736},{"$f":"IF(I266=\"NA\",\"\",I266/V$2*100)","v":1.4946065269441868},{"$f":"IF(J266=\"NA\",\"\",J266/W$2*100)","v":1.4987013393467736},{"$f":"IF(K266=\"NA\",\"\",K266/X$2*100)","v":1.4987013393467736},{"$f":"IF(L266=\"NA\",\"\",L266/Y$2*100)","v":1.4987013393467736},{"$f":"IF(M266=\"NA\",\"\",M266/Z$2*100)","v":1.4946065269441868},{"$f":"IF(N266=\"NA\",\"\",N266/AA$2*100)","v":1.4987013393467736}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,E$6))","v":12.359265722063284},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,F$6))","v":12.359265722063284},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,G$6))","v":12.359265722063284},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,H$6))","v":12.359265722063284},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,I$6))","v":12.359265722063284},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,J$6))","v":12.359265722063284},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,K$6))","v":12.359265722063284},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,L$6))","v":12.359265722063284},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,M$6))","v":12.359265722063284},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,N$6))","v":12.359265722063284},null,null,"Bracket UNIT price",3.3768485579407885,3.3861001978255576,3.3861001978255576,3.3861001978255576,3.3768485579407885,3.3861001978255576,3.3861001978255576,3.3861001978255576,3.3768485579407885,3.3861001978255576]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C274+1","v":1},null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,E$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,F$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,G$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,H$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,I$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,J$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,K$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,L$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,M$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C275+1","v":2},null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,E$6))","v":29.28924220977289},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,F$6))","v":29.28924220977289},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,G$6))","v":29.28924220977289},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,H$6))","v":29.28924220977289},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,I$6))","v":29.28924220977289},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,J$6))","v":29.28924220977289},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,K$6))","v":29.28924220977289},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,L$6))","v":29.28924220977289},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,M$6))","v":29.28924220977289},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,N$6))","v":29.28924220977289},null,null,"Luminaire UNIT price",8.0025251939270188,8.0244499204857238,8.0244499204857238,8.0244499204857238,8.0025251939270188,8.0244499204857238,8.0244499204857238,8.0244499204857238,8.0025251939270188,8.0244499204857238]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,E$6))","v":29.489604830309908},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,F$6))","v":29.507480464650605},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,G$6))","v":29.534745081628376},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,H$6))","v":29.568358848911217},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,I$6))","v":29.607612693657906},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,J$6))","v":29.607612693657906},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,K$6))","v":29.607612693657906},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,L$6))","v":29.607612693657906},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,M$6))","v":29.607612693657906},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E266:E277)","v":234.18607955787229},{"$f":"SUM(F266:F277)","v":232.0643155593913},202.93025991076925,201.75660044326941,201.09409186700759,{"$f":"SUM(J266:J277)","v":201.79130400777916},198.77959524726737,205.35332022377293,205.3347272146089,202.13461275266792,null,null,null,{"$f":"ROUND(E278/R$2*100,3)","v":63.984999999999999},{"$f":"ROUND(F278/S$2*100,3)","v":63.579000000000001},{"$f":"ROUND(G278/T$2*100,3)","v":55.597000000000001},{"$f":"ROUND(H278/U$2*100,3)","v":55.276000000000003},{"$f":"ROUND(I278/V$2*100,3)","v":54.944000000000003},{"$f":"ROUND(J278/W$2*100,3)","v":55.284999999999997},54.46,56.261000000000003,56.101999999999997,55.378999999999998]
[]
[{"$f":"A265+1","v":19},{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},null,null,{"$f":"B281","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E281=\"NA\",\"\",E281/R$2*100)","v":1.5507135035310693},{"$f":"IF(F281=\"NA\",\"\",F281/S$2*100)","v":1.5549620336777299},{"$f":"IF(G281=\"NA\",\"\",G281/T$2*100)","v":1.5549620336777299},{"$f":"IF(H281=\"NA\",\"\",H281/U$2*100)","v":1.5549620336777299},{"$f":"IF(I281=\"NA\",\"\",I281/V$2*100)","v":1.5507135035310693},{"$f":"IF(J281=\"NA\",\"\",J281/W$2*100)","v":1.5549620336777299},{"$f":"IF(K281=\"NA\",\"\",K281/X$2*100)","v":1.5549620336777299},{"$f":"IF(L281=\"NA\",\"\",L281/Y$2*100)","v":1.5549620336777299},{"$f":"IF(M281=\"NA\",\"\",M281/Z$2*100)","v":1.5507135035310693},{"$f":"IF(N281=\"NA\",\"\",N281/AA$2*100)","v":1.5549620336777299}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,E$6))","v":8.9160003868670579},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,F$6))","v":8.9160003868670579},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,G$6))","v":8.9160003868670579},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,H$6))","v":8.9160003868670579},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,I$6))","v":8.9160003868670579},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,J$6))","v":8.9160003868670579},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,K$6))","v":8.9160003868670579},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,L$6))","v":8.9160003868670579},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,M$6))","v":8.9160003868670579},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,N$6))","v":8.9160003868670579},null,null,"Bracket UNIT price",2.4360656794718736,2.442739832018372,2.442739832018372,2.442739832018372,2.4360656794718736,2.442739832018372,2.442739832018372,2.442739832018372,2.4360656794718736,2.442739832018372]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C289+1","v":1},null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,E$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,F$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,G$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,H$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,I$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,J$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,K$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,L$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,M$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C290+1","v":2},null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,E$6))","v":21.545378998696641},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,F$6))","v":21.545378998696641},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,G$6))","v":21.545378998696641},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,H$6))","v":21.545378998696641},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,I$6))","v":21.545378998696641},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,J$6))","v":21.545378998696641},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,K$6))","v":21.545378998696641},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,L$6))","v":21.545378998696641},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,M$6))","v":21.545378998696641},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,N$6))","v":21.545378998696641},null,null,"Luminaire UNIT price",5.8867155734143823,5.9028435612867511,5.9028435612867511,5.9028435612867511,5.8867155734143823,5.9028435612867511,5.9028435612867511,5.9028435612867511,5.8867155734143823,5.9028435612867511]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,E$6))","v":29.489604830309908},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,F$6))","v":29.507480464650605},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,G$6))","v":29.534745081628376},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,H$6))","v":29.568358848911217},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,I$6))","v":29.607612693657906},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,J$6))","v":29.607612693657906},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,K$6))","v":29.607612693657906},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,L$6))","v":29.607612693657906},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,M$6))","v":29.607612693657906},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E281:E292)","v":223.20430254590784},{"$f":"SUM(F281:F292)","v":221.08253854742685},191.94848289880474,190.77482343130492,190.11231485504311,{"$f":"SUM(J281:J292)","v":190.80952699581465},187.79781823530288,194.37154321180847,194.35295020264445,191.15283574070344,null,null,null,{"$f":"ROUND(E293/R$2*100,3)","v":60.984999999999999},{"$f":"ROUND(F293/S$2*100,3)","v":60.570999999999998},{"$f":"ROUND(G293/T$2*100,3)","v":52.588999999999999},{"$f":"ROUND(H293/U$2*100,3)","v":52.267000000000003},{"$f":"ROUND(I293/V$2*100,3)","v":51.942999999999998},{"$f":"ROUND(J293/W$2*100,3)","v":52.277000000000001},51.451000000000001,53.252000000000002,53.101999999999997,52.371000000000002]
[]
[{"$f":"A280+1","v":20},{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":5.6756114229237138},null,null,{"$f":"B296","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E296=\"NA\",\"\",E296/R$2*100)","v":1.5507135035310693},{"$f":"IF(F296=\"NA\",\"\",F296/S$2*100)","v":1.5549620336777299},{"$f":"IF(G296=\"NA\",\"\",G296/T$2*100)","v":1.5549620336777299},{"$f":"IF(H296=\"NA\",\"\",H296/U$2*100)","v":1.5549620336777299},{"$f":"IF(I296=\"NA\",\"\",I296/V$2*100)","v":1.5507135035310693},{"$f":"IF(J296=\"NA\",\"\",J296/W$2*100)","v":1.5549620336777299},{"$f":"IF(K296=\"NA\",\"\",K296/X$2*100)","v":1.5549620336777299},{"$f":"IF(L296=\"NA\",\"\",L296/Y$2*100)","v":1.5549620336777299},{"$f":"IF(M296=\"NA\",\"\",M296/Z$2*100)","v":1.5507135035310693},{"$f":"IF(N296=\"NA\",\"\",N296/AA$2*100)","v":1.5549620336777299}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,E$6))","v":8.9160003868670579},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,F$6))","v":8.9160003868670579},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,G$6))","v":8.9160003868670579},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,H$6))","v":8.9160003868670579},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,I$6))","v":8.9160003868670579},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,J$6))","v":8.9160003868670579},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,K$6))","v":8.9160003868670579},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,L$6))","v":8.9160003868670579},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,M$6))","v":8.9160003868670579},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,N$6))","v":8.9160003868670579},null,null,"Bracket UNIT price",2.4360656794718736,2.442739832018372,2.442739832018372,2.442739832018372,2.4360656794718736,2.442739832018372,2.442739832018372,2.442739832018372,2.4360656794718736,2.442739832018372]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C304+1","v":1},null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,E$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,F$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,G$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,H$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,I$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,J$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,K$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,L$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,M$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C305+1","v":2},null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,E$6))","v":30.163742329061371},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,F$6))","v":30.163742329061371},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,G$6))","v":30.163742329061371},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,H$6))","v":30.163742329061371},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,I$6))","v":30.163742329061371},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,J$6))","v":30.163742329061371},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,K$6))","v":30.163742329061371},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,L$6))","v":30.163742329061371},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,M$6))","v":30.163742329061371},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,N$6))","v":30.163742329061371},null,null,"Luminaire UNIT price",8.2414596527490094,8.2640389942633892,8.2640389942633892,8.2640389942633892,8.2414596527490094,8.2640389942633892,8.2640389942633892,8.2640389942633892,8.2414596527490094,8.2640389942633892]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,E$6))","v":29.489604830309908},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,F$6))","v":29.507480464650605},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,G$6))","v":29.534745081628376},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,H$6))","v":29.568358848911217},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,I$6))","v":29.607612693657906},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,J$6))","v":29.607612693657906},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,K$6))","v":29.607612693657906},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,L$6))","v":29.607612693657906},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,M$6))","v":29.607612693657906},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E296:E307)","v":231.82266587627257},{"$f":"SUM(F296:F307)","v":229.70090187779158},200.56684622916947,199.39318676166965,198.73067818540784,{"$f":"SUM(J296:J307)","v":199.42789032617938},196.41618156566761,202.9899065421732,202.97131353300918,199.77119907106817,null,null,null,{"$f":"ROUND(E308/R$2*100,3)","v":63.34},{"$f":"ROUND(F308/S$2*100,3)","v":62.932000000000002},{"$f":"ROUND(G308/T$2*100,3)","v":54.95},{"$f":"ROUND(H308/U$2*100,3)","v":54.628},{"$f":"ROUND(I308/V$2*100,3)","v":54.298000000000002},{"$f":"ROUND(J308/W$2*100,3)","v":54.637999999999998},53.813000000000002,55.613999999999997,55.457000000000001,54.731999999999999]
[]
[{"$f":"A295+1","v":21},{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4337593826555906},null,null,{"$f":"B311","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E311=\"NA\",\"\",E311/R$2*100)","v":0.66496157996054384},{"$f":"IF(F311=\"NA\",\"\",F311/S$2*100)","v":0.66678339250838092},{"$f":"IF(G311=\"NA\",\"\",G311/T$2*100)","v":0.66678339250838092},{"$f":"IF(H311=\"NA\",\"\",H311/U$2*100)","v":0.66678339250838092},{"$f":"IF(I311=\"NA\",\"\",I311/V$2*100)","v":0.66496157996054384},{"$f":"IF(J311=\"NA\",\"\",J311/W$2*100)","v":0.66678339250838092},{"$f":"IF(K311=\"NA\",\"\",K311/X$2*100)","v":0.66678339250838092},{"$f":"IF(L311=\"NA\",\"\",L311/Y$2*100)","v":0.66678339250838092},{"$f":"IF(M311=\"NA\",\"\",M311/Z$2*100)","v":0.66496157996054384},{"$f":"IF(N311=\"NA\",\"\",N311/AA$2*100)","v":0.66678339250838092}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,E$6))","v":5.4097162724452899},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,F$6))","v":5.4097162724452899},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,G$6))","v":5.4097162724452899},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,H$6))","v":5.4097162724452899},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,I$6))","v":5.4097162724452899},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,J$6))","v":5.4097162724452899},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,K$6))","v":5.4097162724452899},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,L$6))","v":5.4097162724452899},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,M$6))","v":5.4097162724452899},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,N$6))","v":5.4097162724452899},null,null,"Bracket UNIT price",1.4780645553129208,1.4821140472452849,1.4821140472452849,1.4821140472452849,1.4780645553129208,1.4821140472452849,1.4821140472452849,1.4821140472452849,1.4780645553129208,1.4821140472452849]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C319+1","v":1},null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,E$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,F$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,G$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,H$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,I$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,J$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,K$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,L$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,M$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C320+1","v":2},null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,E$6))","v":11.267680813142622},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,F$6))","v":11.267680813142622},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,G$6))","v":11.267680813142622},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,H$6))","v":11.267680813142622},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,I$6))","v":11.267680813142622},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,J$6))","v":11.267680813142622},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,K$6))","v":11.267680813142622},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,L$6))","v":11.267680813142622},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,M$6))","v":11.267680813142622},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,N$6))","v":11.267680813142622},null,null,"Luminaire UNIT price",3.0786013150662903,3.0870358392171569,3.0870358392171569,3.0870358392171569,3.0786013150662903,3.0870358392171569,3.0870358392171569,3.0870358392171569,3.0786013150662903,3.0870358392171569]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,E$6))","v":18.736141709912243},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,F$6))","v":18.74779128716041},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,G$6))","v":18.765559678232343},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,H$6))","v":18.787465819916616},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,I$6))","v":18.813047608397444},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,J$6))","v":18.813047608397444},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,K$6))","v":18.813047608397444},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,L$6))","v":18.813047608397444},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,M$6))","v":18.813047608397444},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E311:E322)","v":183.14518034570449},{"$f":"SUM(F311:F322)","v":181.01560956461202},151.86964670566803,150.68130717876844,150.00165536569821,{"$f":"SUM(J311:J322)","v":150.69886750646975},147.68715874595799,154.26088372246357,154.24229071329955,151.04217625135854,null,null,null,{"$f":"ROUND(E323/R$2*100,3)","v":50.04},{"$f":"ROUND(F323/S$2*100,3)","v":49.593000000000004},{"$f":"ROUND(G323/T$2*100,3)","v":41.607999999999997},{"$f":"ROUND(H323/U$2*100,3)","v":41.283000000000001},{"$f":"ROUND(I323/V$2*100,3)","v":40.984000000000002},{"$f":"ROUND(J323/W$2*100,3)","v":41.286999999999999},40.462000000000003,42.262999999999998,42.143000000000001,41.381]
[]
[{"$f":"A310+1","v":22},{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Incandescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Incandescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},null,null,{"$f":"B326","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E326=\"NA\",\"\",E326/R$2*100)","v":0.11771423851062916},{"$f":"IF(F326=\"NA\",\"\",F326/S$2*100)","v":0.11803674327367199},{"$f":"IF(G326=\"NA\",\"\",G326/T$2*100)","v":0.11803674327367199},{"$f":"IF(H326=\"NA\",\"\",H326/U$2*100)","v":0.11803674327367199},{"$f":"IF(I326=\"NA\",\"\",I326/V$2*100)","v":0.11771423851062916},{"$f":"IF(J326=\"NA\",\"\",J326/W$2*100)","v":0.11803674327367199},{"$f":"IF(K326=\"NA\",\"\",K326/X$2*100)","v":0.11803674327367199},{"$f":"IF(L326=\"NA\",\"\",L326/Y$2*100)","v":0.11803674327367199},{"$f":"IF(M326=\"NA\",\"\",M326/Z$2*100)","v":0.11771423851062916},{"$f":"IF(N326=\"NA\",\"\",N326/AA$2*100)","v":0.11803674327367199}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,E$6))","v":4.0229650548743354},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,F$6))","v":4.0229650548743354},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,G$6))","v":4.0229650548743354},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,H$6))","v":4.0229650548743354},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,I$6))","v":4.0229650548743354},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,J$6))","v":4.0229650548743354},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,K$6))","v":4.0229650548743354},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,L$6))","v":4.0229650548743354},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,M$6))","v":4.0229650548743354},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,N$6))","v":4.0229650548743354},null,null,"Bracket UNIT price",1.0991707800203101,1.1021822068148863,1.1021822068148863,1.1021822068148863,1.0991707800203101,1.1021822068148863,1.1021822068148863,1.1021822068148863,1.0991707800203101,1.1021822068148863]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C334+1","v":1},null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,E$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,F$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,G$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,H$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,I$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,J$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,K$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,L$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,M$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C335+1","v":2},null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,E$6))","v":3.9056239463173044},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,F$6))","v":3.9056239463173044},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,G$6))","v":3.9056239463173044},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,H$6))","v":3.9056239463173044},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,I$6))","v":3.9056239463173044},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,J$6))","v":3.9056239463173044},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,K$6))","v":3.9056239463173044},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,L$6))","v":3.9056239463173044},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,M$6))","v":3.9056239463173044},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,N$6))","v":3.9056239463173044},null,null,"Luminaire UNIT price",1.0671103678462581,1.0700339578951519,1.0700339578951519,1.0700339578951519,1.0671103678462581,1.0700339578951519,1.0700339578951519,1.0700339578951519,1.0671103678462581,1.0700339578951519]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,E$6))","v":29.489604830309908},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,F$6))","v":29.507480464650605},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,G$6))","v":29.534745081628376},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,H$6))","v":29.568358848911217},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,I$6))","v":29.607612693657906},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,J$6))","v":29.607612693657906},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,K$6))","v":29.607612693657906},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,L$6))","v":29.607612693657906},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,M$6))","v":29.607612693657906},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E326:E337)","v":195.42673485156092},{"$f":"SUM(F326:F337)","v":193.30497085307996},164.17091520445786,162.99725573695804,162.33474716069622,{"$f":"SUM(J326:J337)","v":163.03195930146779},160.020250540956,166.59397551746159,166.57538250829757,163.37526804635655,null,null,null,{"$f":"ROUND(E338/R$2*100,3)","v":53.395000000000003},{"$f":"ROUND(F338/S$2*100,3)","v":52.96},{"$f":"ROUND(G338/T$2*100,3)","v":44.978000000000002},{"$f":"ROUND(H338/U$2*100,3)","v":44.656999999999996},{"$f":"ROUND(I338/V$2*100,3)","v":44.353999999999999},{"$f":"ROUND(J338/W$2*100,3)","v":44.665999999999997},43.841000000000001,45.642000000000003,45.512,44.76]
[]
[{"$f":"A325+1","v":23},{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"60W Incandescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"60W Incandescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},null,null,{"$f":"B341","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E341=\"NA\",\"\",E341/R$2*100)","v":0.11771423851062916},{"$f":"IF(F341=\"NA\",\"\",F341/S$2*100)","v":0.11803674327367199},{"$f":"IF(G341=\"NA\",\"\",G341/T$2*100)","v":0.11803674327367199},{"$f":"IF(H341=\"NA\",\"\",H341/U$2*100)","v":0.11803674327367199},{"$f":"IF(I341=\"NA\",\"\",I341/V$2*100)","v":0.11771423851062916},{"$f":"IF(J341=\"NA\",\"\",J341/W$2*100)","v":0.11803674327367199},{"$f":"IF(K341=\"NA\",\"\",K341/X$2*100)","v":0.11803674327367199},{"$f":"IF(L341=\"NA\",\"\",L341/Y$2*100)","v":0.11803674327367199},{"$f":"IF(M341=\"NA\",\"\",M341/Z$2*100)","v":0.11771423851062916},{"$f":"IF(N341=\"NA\",\"\",N341/AA$2*100)","v":0.11803674327367199}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,E$6))","v":4.0229650548743354},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,F$6))","v":4.0229650548743354},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,G$6))","v":4.0229650548743354},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,H$6))","v":4.0229650548743354},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,I$6))","v":4.0229650548743354},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,J$6))","v":4.0229650548743354},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,K$6))","v":4.0229650548743354},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,L$6))","v":4.0229650548743354},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,M$6))","v":4.0229650548743354},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,N$6))","v":4.0229650548743354},null,null,"Bracket UNIT price",1.0991707800203101,1.1021822068148863,1.1021822068148863,1.1021822068148863,1.0991707800203101,1.1021822068148863,1.1021822068148863,1.1021822068148863,1.0991707800203101,1.1021822068148863]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C349+1","v":1},null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,E$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,F$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,G$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,H$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,I$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,J$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,K$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,L$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,M$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C350+1","v":2},null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,E$6))","v":3.9056239463173044},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,F$6))","v":3.9056239463173044},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,G$6))","v":3.9056239463173044},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,H$6))","v":3.9056239463173044},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,I$6))","v":3.9056239463173044},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,J$6))","v":3.9056239463173044},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,K$6))","v":3.9056239463173044},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,L$6))","v":3.9056239463173044},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,M$6))","v":3.9056239463173044},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,N$6))","v":3.9056239463173044},null,null,"Luminaire UNIT price",1.0671103678462581,1.0700339578951519,1.0700339578951519,1.0700339578951519,1.0671103678462581,1.0700339578951519,1.0700339578951519,1.0700339578951519,1.0671103678462581,1.0700339578951519]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,E$6))","v":18.736141709912243},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,F$6))","v":18.74779128716041},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,G$6))","v":18.765559678232343},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,H$6))","v":18.787465819916616},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,I$6))","v":18.813047608397444},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,J$6))","v":18.813047608397444},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,K$6))","v":18.813047608397444},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,L$6))","v":18.813047608397444},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,M$6))","v":18.813047608397444},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E341:E352)","v":172.39344699160154},{"$f":"SUM(F341:F352)","v":170.26387621050907},141.11791335156508,139.92957382466545,139.24992201159523,{"$f":"SUM(J341:J352)","v":139.94713415236677},136.93542539185501,143.50915036836059,143.49055735919657,140.29044289725556,null,null,null,{"$f":"ROUND(E353/R$2*100,3)","v":47.101999999999997},{"$f":"ROUND(F353/S$2*100,3)","v":46.648000000000003},{"$f":"ROUND(G353/T$2*100,3)","v":38.661999999999999},{"$f":"ROUND(H353/U$2*100,3)","v":38.337000000000003},{"$f":"ROUND(I353/V$2*100,3)","v":38.045999999999999},{"$f":"ROUND(J353/W$2*100,3)","v":38.341999999999999},37.517000000000003,39.317999999999998,39.204999999999998,38.436]
[null,"Labour Portion of PE Cell Service costs Annualised"]
[{"$f":"A340+1","v":24},{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B356","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E356=\"NA\",\"\",E356/R$2*100)","v":0},{"$f":"IF(F356=\"NA\",\"\",F356/S$2*100)","v":0},{"$f":"IF(G356=\"NA\",\"\",G356/T$2*100)","v":0},{"$f":"IF(H356=\"NA\",\"\",H356/U$2*100)","v":0},{"$f":"IF(I356=\"NA\",\"\",I356/V$2*100)","v":0},{"$f":"IF(J356=\"NA\",\"\",J356/W$2*100)","v":0},{"$f":"IF(K356=\"NA\",\"\",K356/X$2*100)","v":0},{"$f":"IF(L356=\"NA\",\"\",L356/Y$2*100)","v":0},{"$f":"IF(M356=\"NA\",\"\",M356/Z$2*100)","v":0},{"$f":"IF(N356=\"NA\",\"\",N356/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",{"$f":"IF(E360=\"NA\",\"\",E360/R$2*100)","v":1.6480525983497707},1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,E$6))","v":4.6160992576591218},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,F$6))","v":4.6160992576591218},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,G$6))","v":4.6160992576591218},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,H$6))","v":4.6160992576591218},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,I$6))","v":4.6160992576591218},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,J$6))","v":4.6160992576591218},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,K$6))","v":4.6160992576591218},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,L$6))","v":4.6160992576591218},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,M$6))","v":4.6160992576591218},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,N$6))","v":4.6160992576591218},null,null,"Bracket UNIT price",1.2612293053713448,1.2646847281257869,1.2646847281257869,1.2646847281257869,1.2612293053713448,1.2646847281257869,1.2646847281257869,1.2646847281257869,1.2612293053713448,1.2646847281257869]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C364+1","v":1},null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,E$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,F$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,G$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,H$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,I$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,J$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,K$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,L$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,M$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C365+1","v":2},null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,E$6))","v":25.571882785727663},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,F$6))","v":25.571882785727663},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,G$6))","v":25.571882785727663},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,H$6))","v":25.571882785727663},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,I$6))","v":25.571882785727663},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,J$6))","v":25.571882785727663},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,K$6))","v":25.571882785727663},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,L$6))","v":25.571882785727663},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,M$6))","v":25.571882785727663},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,N$6))","v":25.571882785727663},null,null,"Luminaire UNIT price",6.9868532201441704,7.0059952837610036,7.0059952837610036,7.0059952837610036,6.9868532201441704,7.0059952837610036,7.0059952837610036,7.0059952837610036,6.9868532201441704,7.0059952837610036]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,E$6))","v":18.736141709912243},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,F$6))","v":18.74779128716041},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,G$6))","v":18.765559678232343},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,H$6))","v":18.787465819916616},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,I$6))","v":18.813047608397444},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,J$6))","v":18.813047608397444},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,K$6))","v":18.813047608397444},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,L$6))","v":18.813047608397444},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,M$6))","v":18.813047608397444},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E356:E367)","v":175.7379139609246},{"$f":"SUM(F356:F367)","v":173.6056931399915},144.45568833658535,143.26236561184248,142.57689446668621,{"$f":"SUM(J356:J367)","v":143.27410660745778},140.26239784694602,146.8361228234516,146.81752981428755,143.61741535234654,null,null,null,{"$f":"ROUND(E368/R$2*100,3)","v":48.015999999999998},{"$f":"ROUND(F368/S$2*100,3)","v":47.563000000000002},{"$f":"ROUND(G368/T$2*100,3)","v":39.576999999999998},{"$f":"ROUND(H368/U$2*100,3)","v":39.25},{"$f":"ROUND(I368/V$2*100,3)","v":38.954999999999998},{"$f":"ROUND(J368/W$2*100,3)","v":39.253},38.427999999999997,40.228999999999999,40.113999999999997,39.347000000000001]
[]
[{"$f":"A355+1","v":25},{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B371","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E371=\"NA\",\"\",E371/R$2*100)","v":0},{"$f":"IF(F371=\"NA\",\"\",F371/S$2*100)","v":0},{"$f":"IF(G371=\"NA\",\"\",G371/T$2*100)","v":0},{"$f":"IF(H371=\"NA\",\"\",H371/U$2*100)","v":0},{"$f":"IF(I371=\"NA\",\"\",I371/V$2*100)","v":0},{"$f":"IF(J371=\"NA\",\"\",J371/W$2*100)","v":0},{"$f":"IF(K371=\"NA\",\"\",K371/X$2*100)","v":0},{"$f":"IF(L371=\"NA\",\"\",L371/Y$2*100)","v":0},{"$f":"IF(M371=\"NA\",\"\",M371/Z$2*100)","v":0},{"$f":"IF(N371=\"NA\",\"\",N371/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,E$6))","v":4.6160992576591218},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,F$6))","v":4.6160992576591218},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,G$6))","v":4.6160992576591218},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,H$6))","v":4.6160992576591218},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,I$6))","v":4.6160992576591218},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,J$6))","v":4.6160992576591218},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,K$6))","v":4.6160992576591218},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,L$6))","v":4.6160992576591218},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,M$6))","v":4.6160992576591218},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,N$6))","v":4.6160992576591218},null,null,"Bracket UNIT price",1.2612293053713448,1.2646847281257869,1.2646847281257869,1.2646847281257869,1.2612293053713448,1.2646847281257869,1.2646847281257869,1.2646847281257869,1.2612293053713448,1.2646847281257869]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C379+1","v":1},null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,E$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,F$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,G$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,H$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,I$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,J$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,K$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,L$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,M$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C380+1","v":2},null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,E$6))","v":71.558233995524816},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,F$6))","v":71.558233995524816},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,G$6))","v":71.558233995524816},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,H$6))","v":71.558233995524816},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,I$6))","v":71.558233995524816},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,J$6))","v":71.558233995524816},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,K$6))","v":71.558233995524816},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,L$6))","v":71.558233995524816},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,M$6))","v":71.558233995524816},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,N$6))","v":71.558233995524816},null,null,"Luminaire UNIT price",19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,E$6))","v":18.736141709912243},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,F$6))","v":18.74779128716041},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,G$6))","v":18.765559678232343},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,H$6))","v":18.787465819916616},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,I$6))","v":18.813047608397444},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,J$6))","v":18.813047608397444},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,K$6))","v":18.813047608397444},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,L$6))","v":18.813047608397444},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,M$6))","v":18.813047608397444},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E371:E382)","v":221.72426517072174},{"$f":"SUM(F371:F382)","v":219.59204434978864},190.44203954638249,189.24871682163962,188.56324567648338,{"$f":"SUM(J371:J382)","v":189.26045781725495},186.24874905674315,192.82247403324877,192.80388102408472,189.6037665621437,null,null,null,{"$f":"ROUND(E383/R$2*100,3)","v":60.58},{"$f":"ROUND(F383/S$2*100,3)","v":60.161999999999999},{"$f":"ROUND(G383/T$2*100,3)","v":52.176000000000002},{"$f":"ROUND(H383/U$2*100,3)","v":51.848999999999997},{"$f":"ROUND(I383/V$2*100,3)","v":51.52},{"$f":"ROUND(J383/W$2*100,3)","v":51.851999999999997},51.027000000000001,52.828000000000003,52.679000000000002,51.945999999999998]
[]
[{"$f":"A370+1","v":26},{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B386","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E386=\"NA\",\"\",E386/R$2*100)","v":0},{"$f":"IF(F386=\"NA\",\"\",F386/S$2*100)","v":0},{"$f":"IF(G386=\"NA\",\"\",G386/T$2*100)","v":0},{"$f":"IF(H386=\"NA\",\"\",H386/U$2*100)","v":0},{"$f":"IF(I386=\"NA\",\"\",I386/V$2*100)","v":0},{"$f":"IF(J386=\"NA\",\"\",J386/W$2*100)","v":0},{"$f":"IF(K386=\"NA\",\"\",K386/X$2*100)","v":0},{"$f":"IF(L386=\"NA\",\"\",L386/Y$2*100)","v":0},{"$f":"IF(M386=\"NA\",\"\",M386/Z$2*100)","v":0},{"$f":"IF(N386=\"NA\",\"\",N386/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,E$6))","v":4.6160992576591218},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,F$6))","v":4.6160992576591218},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,G$6))","v":4.6160992576591218},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,H$6))","v":4.6160992576591218},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,I$6))","v":4.6160992576591218},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,J$6))","v":4.6160992576591218},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,K$6))","v":4.6160992576591218},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,L$6))","v":4.6160992576591218},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,M$6))","v":4.6160992576591218},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,N$6))","v":4.6160992576591218},null,null,"Bracket UNIT price",1.2612293053713448,1.2646847281257869,1.2646847281257869,1.2646847281257869,1.2612293053713448,1.2646847281257869,1.2646847281257869,1.2646847281257869,1.2612293053713448,1.2646847281257869]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C394+1","v":1},null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,E$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,F$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,G$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,H$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,I$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,J$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,K$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,L$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,M$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C395+1","v":2},null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,E$6))","v":71.558233995524816},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,F$6))","v":71.558233995524816},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,G$6))","v":71.558233995524816},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,H$6))","v":71.558233995524816},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,I$6))","v":71.558233995524816},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,J$6))","v":71.558233995524816},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,K$6))","v":71.558233995524816},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,L$6))","v":71.558233995524816},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,M$6))","v":71.558233995524816},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,N$6))","v":71.558233995524816},null,null,"Luminaire UNIT price",19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,E$6))","v":18.736141709912243},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,F$6))","v":18.74779128716041},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,G$6))","v":18.765559678232343},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,H$6))","v":18.787465819916616},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,I$6))","v":18.813047608397444},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,J$6))","v":18.813047608397444},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,K$6))","v":18.813047608397444},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,L$6))","v":18.813047608397444},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,M$6))","v":18.813047608397444},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E386:E397)","v":221.72426517072174},{"$f":"SUM(F386:F397)","v":219.59204434978864},190.44203954638249,189.24871682163962,188.56324567648338,{"$f":"SUM(J386:J397)","v":189.26045781725495},186.24874905674315,192.82247403324877,192.80388102408472,189.6037665621437,null,null,null,{"$f":"ROUND(E398/R$2*100,3)","v":60.58},{"$f":"ROUND(F398/S$2*100,3)","v":60.161999999999999},{"$f":"ROUND(G398/T$2*100,3)","v":52.176000000000002},{"$f":"ROUND(H398/U$2*100,3)","v":51.848999999999997},{"$f":"ROUND(I398/V$2*100,3)","v":51.52},{"$f":"ROUND(J398/W$2*100,3)","v":51.851999999999997},51.027000000000001,52.828000000000003,52.679000000000002,51.945999999999998]
[]
[{"$f":"A385+1","v":27},{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B401","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E401=\"NA\",\"\",E401/R$2*100)","v":0},{"$f":"IF(F401=\"NA\",\"\",F401/S$2*100)","v":0},{"$f":"IF(G401=\"NA\",\"\",G401/T$2*100)","v":0},{"$f":"IF(H401=\"NA\",\"\",H401/U$2*100)","v":0},{"$f":"IF(I401=\"NA\",\"\",I401/V$2*100)","v":0},{"$f":"IF(J401=\"NA\",\"\",J401/W$2*100)","v":0},{"$f":"IF(K401=\"NA\",\"\",K401/X$2*100)","v":0},{"$f":"IF(L401=\"NA\",\"\",L401/Y$2*100)","v":0},{"$f":"IF(M401=\"NA\",\"\",M401/Z$2*100)","v":0},{"$f":"IF(N401=\"NA\",\"\",N401/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,E$6))","v":4.6160992576591218},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,F$6))","v":4.6160992576591218},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,G$6))","v":4.6160992576591218},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,H$6))","v":4.6160992576591218},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,I$6))","v":4.6160992576591218},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,J$6))","v":4.6160992576591218},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,K$6))","v":4.6160992576591218},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,L$6))","v":4.6160992576591218},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,M$6))","v":4.6160992576591218},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,N$6))","v":4.6160992576591218},null,null,"Bracket UNIT price",1.2612293053713448,1.2646847281257869,1.2646847281257869,1.2646847281257869,1.2612293053713448,1.2646847281257869,1.2646847281257869,1.2646847281257869,1.2612293053713448,1.2646847281257869]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C409+1","v":1},null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,E$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,F$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,G$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,H$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,I$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,J$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,K$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,L$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,M$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C410+1","v":2},null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,E$6))","v":71.558233995524816},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,F$6))","v":71.558233995524816},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,G$6))","v":71.558233995524816},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,H$6))","v":71.558233995524816},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,I$6))","v":71.558233995524816},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,J$6))","v":71.558233995524816},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,K$6))","v":71.558233995524816},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,L$6))","v":71.558233995524816},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,M$6))","v":71.558233995524816},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,N$6))","v":71.558233995524816},null,null,"Luminaire UNIT price",19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,E$6))","v":18.736141709912243},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,F$6))","v":18.74779128716041},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,G$6))","v":18.765559678232343},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,H$6))","v":18.787465819916616},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,I$6))","v":18.813047608397444},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,J$6))","v":18.813047608397444},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,K$6))","v":18.813047608397444},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,L$6))","v":18.813047608397444},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,M$6))","v":18.813047608397444},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E401:E412)","v":221.72426517072174},{"$f":"SUM(F401:F412)","v":219.59204434978864},190.44203954638249,189.24871682163962,188.56324567648338,{"$f":"SUM(J401:J412)","v":189.26045781725495},186.24874905674315,192.82247403324877,192.80388102408472,189.6037665621437,null,null,null,{"$f":"ROUND(E413/R$2*100,3)","v":60.58},{"$f":"ROUND(F413/S$2*100,3)","v":60.161999999999999},{"$f":"ROUND(G413/T$2*100,3)","v":52.176000000000002},{"$f":"ROUND(H413/U$2*100,3)","v":51.848999999999997},{"$f":"ROUND(I413/V$2*100,3)","v":51.52},{"$f":"ROUND(J413/W$2*100,3)","v":51.851999999999997},51.027000000000001,52.828000000000003,52.679000000000002,51.945999999999998]
[]
[{"$f":"A400+1","v":28},{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B416","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E416=\"NA\",\"\",E416/R$2*100)","v":0},{"$f":"IF(F416=\"NA\",\"\",F416/S$2*100)","v":0},{"$f":"IF(G416=\"NA\",\"\",G416/T$2*100)","v":0},{"$f":"IF(H416=\"NA\",\"\",H416/U$2*100)","v":0},{"$f":"IF(I416=\"NA\",\"\",I416/V$2*100)","v":0},{"$f":"IF(J416=\"NA\",\"\",J416/W$2*100)","v":0},{"$f":"IF(K416=\"NA\",\"\",K416/X$2*100)","v":0},{"$f":"IF(L416=\"NA\",\"\",L416/Y$2*100)","v":0},{"$f":"IF(M416=\"NA\",\"\",M416/Z$2*100)","v":0},{"$f":"IF(N416=\"NA\",\"\",N416/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,E$6))","v":5.4237039034018384},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,F$6))","v":5.4237039034018384},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,G$6))","v":5.4237039034018384},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,H$6))","v":5.4237039034018384},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,I$6))","v":5.4237039034018384},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,J$6))","v":5.4237039034018384},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,K$6))","v":5.4237039034018384},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,L$6))","v":5.4237039034018384},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,M$6))","v":5.4237039034018384},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,N$6))","v":5.4237039034018384},null,null,"Bracket UNIT price",1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C424+1","v":1},null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,E$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,F$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,G$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,H$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,I$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,J$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,K$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,L$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,M$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C425+1","v":2},null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,E$6))","v":25.571882785727663},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,F$6))","v":25.571882785727663},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,G$6))","v":25.571882785727663},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,H$6))","v":25.571882785727663},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,I$6))","v":25.571882785727663},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,J$6))","v":25.571882785727663},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,K$6))","v":25.571882785727663},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,L$6))","v":25.571882785727663},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,M$6))","v":25.571882785727663},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,N$6))","v":25.571882785727663},null,null,"Luminaire UNIT price",6.9868532201441704,7.0059952837610036,7.0059952837610036,7.0059952837610036,6.9868532201441704,7.0059952837610036,7.0059952837610036,7.0059952837610036,6.9868532201441704,7.0059952837610036]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,E$6))","v":18.736141709912243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,F$6))","v":18.74779128716041},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,G$6))","v":18.765559678232343},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,H$6))","v":18.787465819916616},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,I$6))","v":18.813047608397444},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,J$6))","v":18.813047608397444},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,K$6))","v":18.813047608397444},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,L$6))","v":18.813047608397444},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,M$6))","v":18.813047608397444},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E416:E427)","v":176.54551860666731},{"$f":"SUM(F416:F427)","v":174.41329778573419},145.26329298232807,144.0699702575852,143.38449911242895,{"$f":"SUM(J416:J427)","v":144.0817112532005},141.07000249268873,147.64372746919432,147.6251344600303,144.42501999808928,null,null,null,{"$f":"ROUND(E428/R$2*100,3)","v":48.235999999999997},{"$f":"ROUND(F428/S$2*100,3)","v":47.783999999999999},{"$f":"ROUND(G428/T$2*100,3)","v":39.798000000000002},{"$f":"ROUND(H428/U$2*100,3)","v":39.470999999999997},{"$f":"ROUND(I428/V$2*100,3)","v":39.176000000000002},{"$f":"ROUND(J428/W$2*100,3)","v":39.473999999999997},38.649000000000001,40.450000000000003,40.335000000000001,39.567999999999998]
[]
[{"$f":"A415+1","v":29},{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B431","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E431=\"NA\",\"\",E431/R$2*100)","v":0},{"$f":"IF(F431=\"NA\",\"\",F431/S$2*100)","v":0},{"$f":"IF(G431=\"NA\",\"\",G431/T$2*100)","v":0},{"$f":"IF(H431=\"NA\",\"\",H431/U$2*100)","v":0},{"$f":"IF(I431=\"NA\",\"\",I431/V$2*100)","v":0},{"$f":"IF(J431=\"NA\",\"\",J431/W$2*100)","v":0},{"$f":"IF(K431=\"NA\",\"\",K431/X$2*100)","v":0},{"$f":"IF(L431=\"NA\",\"\",L431/Y$2*100)","v":0},{"$f":"IF(M431=\"NA\",\"\",M431/Z$2*100)","v":0},{"$f":"IF(N431=\"NA\",\"\",N431/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,E$6))","v":5.4237039034018384},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,F$6))","v":5.4237039034018384},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,G$6))","v":5.4237039034018384},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,H$6))","v":5.4237039034018384},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,I$6))","v":5.4237039034018384},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,J$6))","v":5.4237039034018384},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,K$6))","v":5.4237039034018384},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,L$6))","v":5.4237039034018384},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,M$6))","v":5.4237039034018384},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,N$6))","v":5.4237039034018384},null,null,"Bracket UNIT price",1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C439+1","v":1},null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,E$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,F$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,G$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,H$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,I$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,J$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,K$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,L$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,M$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C440+1","v":2},null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,E$6))","v":71.558233995524816},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,F$6))","v":71.558233995524816},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,G$6))","v":71.558233995524816},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,H$6))","v":71.558233995524816},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,I$6))","v":71.558233995524816},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,J$6))","v":71.558233995524816},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,K$6))","v":71.558233995524816},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,L$6))","v":71.558233995524816},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,M$6))","v":71.558233995524816},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,N$6))","v":71.558233995524816},null,null,"Luminaire UNIT price",19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,E$6))","v":18.736141709912243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,F$6))","v":18.74779128716041},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,G$6))","v":18.765559678232343},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,H$6))","v":18.787465819916616},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,I$6))","v":18.813047608397444},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,J$6))","v":18.813047608397444},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,K$6))","v":18.813047608397444},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,L$6))","v":18.813047608397444},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,M$6))","v":18.813047608397444},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E431:E442)","v":222.53186981646448},{"$f":"SUM(F431:F442)","v":220.39964899553132},191.2496441921252,190.05632146738233,189.37085032222612,{"$f":"SUM(J431:J442)","v":190.06806246299766},187.05635370248589,193.63007867899148,193.61148566982743,190.41137120788645,null,null,null,{"$f":"ROUND(E443/R$2*100,3)","v":60.801000000000002},{"$f":"ROUND(F443/S$2*100,3)","v":60.383000000000003},{"$f":"ROUND(G443/T$2*100,3)","v":52.396999999999998},{"$f":"ROUND(H443/U$2*100,3)","v":52.07},{"$f":"ROUND(I443/V$2*100,3)","v":51.741},{"$f":"ROUND(J443/W$2*100,3)","v":52.073},51.247999999999998,53.048999999999999,52.899000000000001,52.167000000000002]
[]
[{"$f":"A430+1","v":30},{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B446","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E446=\"NA\",\"\",E446/R$2*100)","v":0},{"$f":"IF(F446=\"NA\",\"\",F446/S$2*100)","v":0},{"$f":"IF(G446=\"NA\",\"\",G446/T$2*100)","v":0},{"$f":"IF(H446=\"NA\",\"\",H446/U$2*100)","v":0},{"$f":"IF(I446=\"NA\",\"\",I446/V$2*100)","v":0},{"$f":"IF(J446=\"NA\",\"\",J446/W$2*100)","v":0},{"$f":"IF(K446=\"NA\",\"\",K446/X$2*100)","v":0},{"$f":"IF(L446=\"NA\",\"\",L446/Y$2*100)","v":0},{"$f":"IF(M446=\"NA\",\"\",M446/Z$2*100)","v":0},{"$f":"IF(N446=\"NA\",\"\",N446/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,E$6))","v":5.4237039034018384},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,F$6))","v":5.4237039034018384},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,G$6))","v":5.4237039034018384},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,H$6))","v":5.4237039034018384},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,I$6))","v":5.4237039034018384},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,J$6))","v":5.4237039034018384},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,K$6))","v":5.4237039034018384},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,L$6))","v":5.4237039034018384},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,M$6))","v":5.4237039034018384},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,N$6))","v":5.4237039034018384},null,null,"Bracket UNIT price",1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C454+1","v":1},null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,E$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,F$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,G$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,H$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,I$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,J$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,K$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,L$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,M$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C455+1","v":2},null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,E$6))","v":71.558233995524816},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,F$6))","v":71.558233995524816},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,G$6))","v":71.558233995524816},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,H$6))","v":71.558233995524816},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,I$6))","v":71.558233995524816},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,J$6))","v":71.558233995524816},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,K$6))","v":71.558233995524816},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,L$6))","v":71.558233995524816},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,M$6))","v":71.558233995524816},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,N$6))","v":71.558233995524816},null,null,"Luminaire UNIT price",19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,E$6))","v":18.736141709912243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,F$6))","v":18.74779128716041},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,G$6))","v":18.765559678232343},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,H$6))","v":18.787465819916616},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,I$6))","v":18.813047608397444},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,J$6))","v":18.813047608397444},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,K$6))","v":18.813047608397444},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,L$6))","v":18.813047608397444},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,M$6))","v":18.813047608397444},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E446:E457)","v":222.53186981646448},{"$f":"SUM(F446:F457)","v":220.39964899553132},191.2496441921252,190.05632146738233,189.37085032222612,{"$f":"SUM(J446:J457)","v":190.06806246299766},187.05635370248589,193.63007867899148,193.61148566982743,190.41137120788645,null,null,null,{"$f":"ROUND(E458/R$2*100,3)","v":60.801000000000002},{"$f":"ROUND(F458/S$2*100,3)","v":60.383000000000003},{"$f":"ROUND(G458/T$2*100,3)","v":52.396999999999998},{"$f":"ROUND(H458/U$2*100,3)","v":52.07},{"$f":"ROUND(I458/V$2*100,3)","v":51.741},{"$f":"ROUND(J458/W$2*100,3)","v":52.073},51.247999999999998,53.048999999999999,52.899000000000001,52.167000000000002]
[]
[{"$f":"A445+1","v":31},{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B461","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E461=\"NA\",\"\",E461/R$2*100)","v":0},{"$f":"IF(F461=\"NA\",\"\",F461/S$2*100)","v":0},{"$f":"IF(G461=\"NA\",\"\",G461/T$2*100)","v":0},{"$f":"IF(H461=\"NA\",\"\",H461/U$2*100)","v":0},{"$f":"IF(I461=\"NA\",\"\",I461/V$2*100)","v":0},{"$f":"IF(J461=\"NA\",\"\",J461/W$2*100)","v":0},{"$f":"IF(K461=\"NA\",\"\",K461/X$2*100)","v":0},{"$f":"IF(L461=\"NA\",\"\",L461/Y$2*100)","v":0},{"$f":"IF(M461=\"NA\",\"\",M461/Z$2*100)","v":0},{"$f":"IF(N461=\"NA\",\"\",N461/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,E$6))","v":5.4237039034018384},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,F$6))","v":5.4237039034018384},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,G$6))","v":5.4237039034018384},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,H$6))","v":5.4237039034018384},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,I$6))","v":5.4237039034018384},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,J$6))","v":5.4237039034018384},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,K$6))","v":5.4237039034018384},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,L$6))","v":5.4237039034018384},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,M$6))","v":5.4237039034018384},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,N$6))","v":5.4237039034018384},null,null,"Bracket UNIT price",1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C469+1","v":1},null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,E$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,F$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,G$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,H$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,I$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,J$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,K$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,L$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,M$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C470+1","v":2},null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,E$6))","v":71.558233995524816},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,F$6))","v":71.558233995524816},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,G$6))","v":71.558233995524816},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,H$6))","v":71.558233995524816},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,I$6))","v":71.558233995524816},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,J$6))","v":71.558233995524816},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,K$6))","v":71.558233995524816},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,L$6))","v":71.558233995524816},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,M$6))","v":71.558233995524816},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,N$6))","v":71.558233995524816},null,null,"Luminaire UNIT price",19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278,19.604995615212278,19.604995615212278,19.551430053422081,19.604995615212278]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,E$6))","v":18.736141709912243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,F$6))","v":18.74779128716041},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,G$6))","v":18.765559678232343},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,H$6))","v":18.787465819916616},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,I$6))","v":18.813047608397444},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,J$6))","v":18.813047608397444},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,K$6))","v":18.813047608397444},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,L$6))","v":18.813047608397444},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,M$6))","v":18.813047608397444},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E461:E472)","v":222.53186981646448},{"$f":"SUM(F461:F472)","v":220.39964899553132},191.2496441921252,190.05632146738233,189.37085032222612,{"$f":"SUM(J461:J472)","v":190.06806246299766},187.05635370248589,193.63007867899148,193.61148566982743,190.41137120788645,null,null,null,{"$f":"ROUND(E473/R$2*100,3)","v":60.801000000000002},{"$f":"ROUND(F473/S$2*100,3)","v":60.383000000000003},{"$f":"ROUND(G473/T$2*100,3)","v":52.396999999999998},{"$f":"ROUND(H473/U$2*100,3)","v":52.07},{"$f":"ROUND(I473/V$2*100,3)","v":51.741},{"$f":"ROUND(J473/W$2*100,3)","v":52.073},51.247999999999998,53.048999999999999,52.899000000000001,52.167000000000002]
[]
[{"$f":"A460+1","v":32},{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"30W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"30W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B476","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E476=\"NA\",\"\",E476/R$2*100)","v":0},{"$f":"IF(F476=\"NA\",\"\",F476/S$2*100)","v":0},{"$f":"IF(G476=\"NA\",\"\",G476/T$2*100)","v":0},{"$f":"IF(H476=\"NA\",\"\",H476/U$2*100)","v":0},{"$f":"IF(I476=\"NA\",\"\",I476/V$2*100)","v":0},{"$f":"IF(J476=\"NA\",\"\",J476/W$2*100)","v":0},{"$f":"IF(K476=\"NA\",\"\",K476/X$2*100)","v":0},{"$f":"IF(L476=\"NA\",\"\",L476/Y$2*100)","v":0},{"$f":"IF(M476=\"NA\",\"\",M476/Z$2*100)","v":0},{"$f":"IF(N476=\"NA\",\"\",N476/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42)","v":6.0318725099601611},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42)","v":6.0327558565737069},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42)","v":6.034103171394424},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42)","v":6.0357642373421774},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42)","v":6.0377040147041869},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,E$6))","v":5.4237039034018384},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,F$6))","v":5.4237039034018384},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,G$6))","v":5.4237039034018384},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,H$6))","v":5.4237039034018384},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,I$6))","v":5.4237039034018384},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,J$6))","v":5.4237039034018384},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,K$6))","v":5.4237039034018384},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,L$6))","v":5.4237039034018384},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,M$6))","v":5.4237039034018384},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,N$6))","v":5.4237039034018384},null,null,"Bracket UNIT price",1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C484+1","v":1},null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,E$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,F$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,G$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,H$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,I$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,J$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,K$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,L$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,M$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C485+1","v":2},null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,E$6))","v":25.571882785727663},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,F$6))","v":25.571882785727663},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,G$6))","v":25.571882785727663},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,H$6))","v":25.571882785727663},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,I$6))","v":25.571882785727663},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,J$6))","v":25.571882785727663},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,K$6))","v":25.571882785727663},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,L$6))","v":25.571882785727663},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,M$6))","v":25.571882785727663},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,N$6))","v":25.571882785727663},null,null,"Luminaire UNIT price",6.9868532201441704,7.0059952837610036,7.0059952837610036,7.0059952837610036,6.9868532201441704,7.0059952837610036,7.0059952837610036,7.0059952837610036,6.9868532201441704,7.0059952837610036]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,E$6))","v":18.736141709912243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,F$6))","v":18.74779128716041},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,G$6))","v":18.765559678232343},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,H$6))","v":18.787465819916616},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,I$6))","v":18.813047608397444},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,J$6))","v":18.813047608397444},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,K$6))","v":18.813047608397444},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,L$6))","v":18.813047608397444},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,M$6))","v":18.813047608397444},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E476:E487)","v":176.54551860666731},{"$f":"SUM(F476:F487)","v":174.41329778573419},145.26329298232807,144.0699702575852,143.38449911242895,{"$f":"SUM(J476:J487)","v":144.0817112532005},141.07000249268873,147.64372746919432,147.6251344600303,144.42501999808928,null,null,null,{"$f":"ROUND(E488/R$2*100,3)","v":48.235999999999997},{"$f":"ROUND(F488/S$2*100,3)","v":47.783999999999999},{"$f":"ROUND(G488/T$2*100,3)","v":39.798000000000002},{"$f":"ROUND(H488/U$2*100,3)","v":39.470999999999997},{"$f":"ROUND(I488/V$2*100,3)","v":39.176000000000002},{"$f":"ROUND(J488/W$2*100,3)","v":39.473999999999997},38.649000000000001,40.450000000000003,40.335000000000001,39.567999999999998]
[]
[{"$f":"A475+1","v":33},{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"88 LED Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"88 LED Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B491","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E491=\"NA\",\"\",E491/R$2*100)","v":0},{"$f":"IF(F491=\"NA\",\"\",F491/S$2*100)","v":0},{"$f":"IF(G491=\"NA\",\"\",G491/T$2*100)","v":0},{"$f":"IF(H491=\"NA\",\"\",H491/U$2*100)","v":0},{"$f":"IF(I491=\"NA\",\"\",I491/V$2*100)","v":0},{"$f":"IF(J491=\"NA\",\"\",J491/W$2*100)","v":0},{"$f":"IF(K491=\"NA\",\"\",K491/X$2*100)","v":0},{"$f":"IF(L491=\"NA\",\"\",L491/Y$2*100)","v":0},{"$f":"IF(M491=\"NA\",\"\",M491/Z$2*100)","v":0},{"$f":"IF(N491=\"NA\",\"\",N491/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.38847443004269094},null,null,"PE Cell UNIT price Annualised Cost",0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765,0.10643135069662765,0.10643135069662765,0.10614055465647293,0.10643135069662765]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,E$6))","v":5.4237039034018384},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,F$6))","v":5.4237039034018384},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,G$6))","v":5.4237039034018384},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,H$6))","v":5.4237039034018384},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,I$6))","v":5.4237039034018384},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,J$6))","v":5.4237039034018384},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,K$6))","v":5.4237039034018384},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,L$6))","v":5.4237039034018384},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,M$6))","v":5.4237039034018384},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,N$6))","v":5.4237039034018384},null,null,"Bracket UNIT price",1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133,1.4859462749046133,1.4859462749046133,1.4818863124048738,1.4859462749046133]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C499+1","v":1},null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,E$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,F$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,G$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,H$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,I$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,J$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,K$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,L$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,M$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C500+1","v":2},null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,E$6))","v":25.571882785727663},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,F$6))","v":25.571882785727663},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,G$6))","v":25.571882785727663},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,H$6))","v":25.571882785727663},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,I$6))","v":25.571882785727663},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,J$6))","v":25.571882785727663},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,K$6))","v":25.571882785727663},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,L$6))","v":25.571882785727663},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,M$6))","v":25.571882785727663},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,N$6))","v":25.571882785727663},null,null,"Luminaire UNIT price",6.9868532201441704,7.0059952837610036,7.0059952837610036,7.0059952837610036,6.9868532201441704,7.0059952837610036,7.0059952837610036,7.0059952837610036,6.9868532201441704,7.0059952837610036]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,E$6))","v":18.736141709912243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,F$6))","v":18.74779128716041},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,G$6))","v":18.765559678232343},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,H$6))","v":18.787465819916616},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,I$6))","v":18.813047608397444},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,J$6))","v":18.813047608397444},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,K$6))","v":18.813047608397444},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,L$6))","v":18.813047608397444},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,M$6))","v":18.813047608397444},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E491:E502)","v":176.54551860666731},{"$f":"SUM(F491:F502)","v":174.41329778573419},145.26329298232807,144.0699702575852,143.38449911242895,{"$f":"SUM(J491:J502)","v":144.0817112532005},141.07000249268873,147.64372746919432,147.6251344600303,144.42501999808928,null,null,null,{"$f":"ROUND(E503/R$2*100,3)","v":48.235999999999997},{"$f":"ROUND(F503/S$2*100,3)","v":47.783999999999999},{"$f":"ROUND(G503/T$2*100,3)","v":39.798000000000002},{"$f":"ROUND(H503/U$2*100,3)","v":39.470999999999997},{"$f":"ROUND(I503/V$2*100,3)","v":39.176000000000002},{"$f":"ROUND(J503/W$2*100,3)","v":39.473999999999997},38.649000000000001,40.450000000000003,40.335000000000001,39.567999999999998]
[]
[{"$f":"A490+1","v":34},{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":4.8671237065687647},null,null,{"$f":"B506","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E506=\"NA\",\"\",E506/R$2*100)","v":1.3298152203739795},{"$f":"IF(F506=\"NA\",\"\",F506/S$2*100)","v":1.333458549744867},{"$f":"IF(G506=\"NA\",\"\",G506/T$2*100)","v":1.333458549744867},{"$f":"IF(H506=\"NA\",\"\",H506/U$2*100)","v":1.333458549744867},{"$f":"IF(I506=\"NA\",\"\",I506/V$2*100)","v":1.3298152203739795},{"$f":"IF(J506=\"NA\",\"\",J506/W$2*100)","v":1.333458549744867},{"$f":"IF(K506=\"NA\",\"\",K506/X$2*100)","v":1.333458549744867},{"$f":"IF(L506=\"NA\",\"\",L506/Y$2*100)","v":1.333458549744867},{"$f":"IF(M506=\"NA\",\"\",M506/Z$2*100)","v":1.3298152203739795},{"$f":"IF(N506=\"NA\",\"\",N506/AA$2*100)","v":1.333458549744867}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,E$6))","v":5.5951444065074343},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,F$6))","v":5.5951444065074343},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,G$6))","v":5.5951444065074343},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,H$6))","v":5.5951444065074343},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,I$6))","v":5.5951444065074343},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,J$6))","v":5.5951444065074343},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,K$6))","v":5.5951444065074343},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,L$6))","v":5.5951444065074343},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,M$6))","v":5.5951444065074343},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,N$6))","v":5.5951444065074343},null,null,"Bracket UNIT price",1.5287279799200642,1.5329162757554615,1.5329162757554615,1.5329162757554615,1.5287279799200642,1.5329162757554615,1.5329162757554615,1.5329162757554615,1.5287279799200642,1.5329162757554615]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C514+1","v":1},null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,E$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,F$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,G$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,H$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,I$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,J$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,K$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,L$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,M$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C515+1","v":2},null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,E$6))","v":11.339741183816606},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,F$6))","v":11.339741183816606},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,G$6))","v":11.339741183816606},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,H$6))","v":11.339741183816606},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,I$6))","v":11.339741183816606},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,J$6))","v":11.339741183816606},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,K$6))","v":11.339741183816606},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,L$6))","v":11.339741183816606},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,M$6))","v":11.339741183816606},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,N$6))","v":11.339741183816606},null,null,"Luminaire UNIT price",3.098289940933499,3.1067784065250974,3.1067784065250974,3.1067784065250974,3.098289940933499,3.1067784065250974,3.1067784065250974,3.1067784065250974,3.098289940933499,3.1067784065250974]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,E$6))","v":29.489604830309908},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,F$6))","v":29.507480464650605},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,G$6))","v":29.534745081628376},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,H$6))","v":29.568358848911217},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,I$6))","v":29.607612693657906},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,J$6))","v":29.607612693657906},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,K$6))","v":29.607612693657906},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,L$6))","v":29.607612693657906},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,M$6))","v":29.607612693657906},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E506:E517)","v":208.86932103431326},{"$f":"SUM(F506:F517)","v":206.74755703583227},177.61350138721016,176.43984191971037,175.7773333434485,{"$f":"SUM(J506:J517)","v":176.47454548422007},173.46283672370831,180.03656170021389,180.01796869104984,176.81785422910883,null,null,null,{"$f":"ROUND(E518/R$2*100,3)","v":57.067999999999998},{"$f":"ROUND(F518/S$2*100,3)","v":56.643000000000001},{"$f":"ROUND(G518/T$2*100,3)","v":48.661000000000001},{"$f":"ROUND(H518/U$2*100,3)","v":48.34},{"$f":"ROUND(I518/V$2*100,3)","v":48.027000000000001},{"$f":"ROUND(J518/W$2*100,3)","v":48.348999999999997},47.524000000000001,49.325000000000003,49.185000000000002,48.442999999999998]
[]
[{"$f":"A505+1","v":35},{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B521","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E521=\"NA\",\"\",E521/R$2*100)","v":1.1322121907103826},{"$f":"IF(F521=\"NA\",\"\",F521/S$2*100)","v":1.1353141419178083},{"$f":"IF(G521=\"NA\",\"\",G521/T$2*100)","v":1.1353141419178083},{"$f":"IF(H521=\"NA\",\"\",H521/U$2*100)","v":1.1353141419178083},{"$f":"IF(I521=\"NA\",\"\",I521/V$2*100)","v":1.1322121907103826},{"$f":"IF(J521=\"NA\",\"\",J521/W$2*100)","v":1.1353141419178083},{"$f":"IF(K521=\"NA\",\"\",K521/X$2*100)","v":1.1353141419178083},{"$f":"IF(L521=\"NA\",\"\",L521/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M521=\"NA\",\"\",M521/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N521=\"NA\",\"\",N521/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,E$6))","v":9.6313933001632801},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,F$6))","v":9.6313933001632801},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,G$6))","v":9.6313933001632801},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,H$6))","v":9.6313933001632801},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,I$6))","v":9.6313933001632801},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,J$6))","v":9.6313933001632801},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,K$6))","v":9.6313933001632801},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,L$6))","v":9.6313933001632801},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,M$6))","v":9.6313933001632801},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,N$6))","v":9.6313933001632801},null,null,"Bracket UNIT price",2.6315282240883278,2.6387378904556931,2.6387378904556931,2.6387378904556931,2.6315282240883278,2.6387378904556931,2.6387378904556931,2.6387378904556931,2.6315282240883278,2.6387378904556931]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C529+1","v":1},null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,E$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,F$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,G$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,H$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,I$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,J$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,K$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,L$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,M$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C530+1","v":2},null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,E$6))","v":16.542149955182875},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,F$6))","v":16.542149955182875},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,G$6))","v":16.542149955182875},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,H$6))","v":16.542149955182875},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,I$6))","v":16.542149955182875},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,J$6))","v":16.542149955182875},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,K$6))","v":16.542149955182875},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,L$6))","v":16.542149955182875},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,M$6))","v":16.542149955182875},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,N$6))","v":16.542149955182875},null,null,"Luminaire UNIT price",4.5197131025089821,4.5320958781322949,4.5320958781322949,4.5320958781322949,4.5197131025089821,4.5320958781322949,4.5320958781322949,4.5320958781322949,4.5197131025089821,4.5320958781322949]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,E$6))","v":29.489604830309908},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,F$6))","v":29.507480464650605},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,G$6))","v":29.534745081628376},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,H$6))","v":29.568358848911217},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,I$6))","v":29.607612693657906},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,J$6))","v":29.607612693657906},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,K$6))","v":29.607612693657906},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,L$6))","v":29.607612693657906},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,M$6))","v":29.607612693657906},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E521:E532)","v":217.38475161076659},{"$f":"SUM(F521:F532)","v":215.2629876122856},186.12893196366349,184.95527249616367,184.29276391990183,{"$f":"SUM(J521:J532)","v":184.9899760606734},181.97826730016163,188.55199227666722,188.53339926750317,185.33328480556216,null,null,null,{"$f":"ROUND(E533/R$2*100,3)","v":59.395000000000003},{"$f":"ROUND(F533/S$2*100,3)","v":58.975999999999999},{"$f":"ROUND(G533/T$2*100,3)","v":50.994},{"$f":"ROUND(H533/U$2*100,3)","v":50.673000000000002},{"$f":"ROUND(I533/V$2*100,3)","v":50.353000000000002},{"$f":"ROUND(J533/W$2*100,3)","v":50.682000000000002},49.856999999999999,51.658000000000001,51.512,50.776000000000003]
[]
[{"$f":"A520+1","v":36},{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B536","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E536=\"NA\",\"\",E536/R$2*100)","v":1.1322121907103826},{"$f":"IF(F536=\"NA\",\"\",F536/S$2*100)","v":1.1353141419178083},{"$f":"IF(G536=\"NA\",\"\",G536/T$2*100)","v":1.1353141419178083},{"$f":"IF(H536=\"NA\",\"\",H536/U$2*100)","v":1.1353141419178083},{"$f":"IF(I536=\"NA\",\"\",I536/V$2*100)","v":1.1322121907103826},{"$f":"IF(J536=\"NA\",\"\",J536/W$2*100)","v":1.1353141419178083},{"$f":"IF(K536=\"NA\",\"\",K536/X$2*100)","v":1.1353141419178083},{"$f":"IF(L536=\"NA\",\"\",L536/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M536=\"NA\",\"\",M536/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N536=\"NA\",\"\",N536/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,E$6))","v":12.359265722063284},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,F$6))","v":12.359265722063284},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,G$6))","v":12.359265722063284},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,H$6))","v":12.359265722063284},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,I$6))","v":12.359265722063284},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,J$6))","v":12.359265722063284},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,K$6))","v":12.359265722063284},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,L$6))","v":12.359265722063284},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,M$6))","v":12.359265722063284},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,N$6))","v":12.359265722063284},null,null,"Bracket UNIT price",3.3768485579407885,3.3861001978255576,3.3861001978255576,3.3861001978255576,3.3768485579407885,3.3861001978255576,3.3861001978255576,3.3861001978255576,3.3768485579407885,3.3861001978255576]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C544+1","v":1},null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,E$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,F$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,G$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,H$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,I$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,J$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,K$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,L$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,M$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C545+1","v":2},null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,E$6))","v":17.136377331813542},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,F$6))","v":17.136377331813542},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,G$6))","v":17.136377331813542},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,H$6))","v":17.136377331813542},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,I$6))","v":17.136377331813542},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,J$6))","v":17.136377331813542},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,K$6))","v":17.136377331813542},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,L$6))","v":17.136377331813542},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,M$6))","v":17.136377331813542},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,N$6))","v":17.136377331813542},null,null,"Luminaire UNIT price",4.6820703092386733,4.6948978991269978,4.6948978991269978,4.6948978991269978,4.6820703092386733,4.6948978991269978,4.6948978991269978,4.6948978991269978,4.6820703092386733,4.6948978991269978]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,E$6))","v":29.489604830309908},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,F$6))","v":29.507480464650605},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,G$6))","v":29.534745081628376},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,H$6))","v":29.568358848911217},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,I$6))","v":29.607612693657906},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,J$6))","v":29.607612693657906},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,K$6))","v":29.607612693657906},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,L$6))","v":29.607612693657906},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,M$6))","v":29.607612693657906},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E536:E547)","v":220.70685140929729},{"$f":"SUM(F536:F547)","v":218.5850874108163},189.45103176219419,188.27737229469437,187.61486371843253,{"$f":"SUM(J536:J547)","v":188.3120758592041},185.30036709869231,191.87409207519792,191.85549906603384,188.65538460409286,null,null,null,{"$f":"ROUND(E548/R$2*100,3)","v":60.302},{"$f":"ROUND(F548/S$2*100,3)","v":59.886000000000003},{"$f":"ROUND(G548/T$2*100,3)","v":51.904000000000003},{"$f":"ROUND(H548/U$2*100,3)","v":51.582999999999998},{"$f":"ROUND(I548/V$2*100,3)","v":51.261000000000003},{"$f":"ROUND(J548/W$2*100,3)","v":51.591999999999999},50.767000000000003,52.567999999999998,52.42,51.686]
[]
[{"$f":"A535+1","v":37},{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},null,null,{"$f":"B551","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E551=\"NA\",\"\",E551/R$2*100)","v":1.7877034590163936},{"$f":"IF(F551=\"NA\",\"\",F551/S$2*100)","v":1.7926012767123287},{"$f":"IF(G551=\"NA\",\"\",G551/T$2*100)","v":1.7926012767123287},{"$f":"IF(H551=\"NA\",\"\",H551/U$2*100)","v":1.7926012767123287},{"$f":"IF(I551=\"NA\",\"\",I551/V$2*100)","v":1.7877034590163936},{"$f":"IF(J551=\"NA\",\"\",J551/W$2*100)","v":1.7926012767123287},{"$f":"IF(K551=\"NA\",\"\",K551/X$2*100)","v":1.7926012767123287},{"$f":"IF(L551=\"NA\",\"\",L551/Y$2*100)","v":1.7926012767123287},{"$f":"IF(M551=\"NA\",\"\",M551/Z$2*100)","v":1.7877034590163936},{"$f":"IF(N551=\"NA\",\"\",N551/AA$2*100)","v":1.7926012767123287}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,E$6))","v":8.9160003868670579},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,F$6))","v":8.9160003868670579},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,G$6))","v":8.9160003868670579},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,H$6))","v":8.9160003868670579},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,I$6))","v":8.9160003868670579},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,J$6))","v":8.9160003868670579},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,K$6))","v":8.9160003868670579},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,L$6))","v":8.9160003868670579},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,M$6))","v":8.9160003868670579},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,N$6))","v":8.9160003868670579},null,null,"Bracket UNIT price",2.4360656794718736,2.442739832018372,2.442739832018372,2.442739832018372,2.4360656794718736,2.442739832018372,2.442739832018372,2.442739832018372,2.4360656794718736,2.442739832018372]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C559+1","v":1},null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,E$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,F$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,G$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,H$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,I$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,J$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,K$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,L$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,M$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C560+1","v":2},null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,E$6))","v":34.806326717321895},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,F$6))","v":34.806326717321895},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,G$6))","v":34.806326717321895},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,H$6))","v":34.806326717321895},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,I$6))","v":34.806326717321895},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,J$6))","v":34.806326717321895},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,K$6))","v":34.806326717321895},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,L$6))","v":34.806326717321895},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,M$6))","v":34.806326717321895},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,N$6))","v":34.806326717321895},null,null,"Luminaire UNIT price",9.5099253326016111,9.5359799225539437,9.5359799225539437,9.5359799225539437,9.5099253326016111,9.5359799225539437,9.5359799225539437,9.5359799225539437,9.5099253326016111,9.5359799225539437]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,E$6))","v":29.489604830309908},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,F$6))","v":29.507480464650605},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,G$6))","v":29.534745081628376},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,H$6))","v":29.568358848911217},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,I$6))","v":29.607612693657906},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,J$6))","v":29.607612693657906},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,K$6))","v":29.607612693657906},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,L$6))","v":29.607612693657906},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,M$6))","v":29.607612693657906},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E551:E562)","v":237.33263350160939},{"$f":"SUM(F551:F562)","v":235.21086950312841},206.0768138545063,204.90315438700651,204.24064581074464,{"$f":"SUM(J551:J562)","v":204.93785795151621},201.92614919100444,208.49987416751003,208.48128115834598,205.28116669640497,null,null,null,{"$f":"ROUND(E563/R$2*100,3)","v":64.844999999999999},{"$f":"ROUND(F563/S$2*100,3)","v":64.441000000000003},{"$f":"ROUND(G563/T$2*100,3)","v":56.459000000000003},{"$f":"ROUND(H563/U$2*100,3)","v":56.137999999999998},{"$f":"ROUND(I563/V$2*100,3)","v":55.802999999999997},{"$f":"ROUND(J563/W$2*100,3)","v":56.146999999999998},55.322000000000003,57.122999999999998,56.962000000000003,56.241]
[]
[{"$f":"A550+1","v":38},{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7802107832371794},null,null,{"$f":"B566","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E566=\"NA\",\"\",E566/R$2*100)","v":1.3060685200101583},{"$f":"IF(F566=\"NA\",\"\",F566/S$2*100)","v":1.3096467899279944},{"$f":"IF(G566=\"NA\",\"\",G566/T$2*100)","v":1.3096467899279944},{"$f":"IF(H566=\"NA\",\"\",H566/U$2*100)","v":1.3096467899279944},{"$f":"IF(I566=\"NA\",\"\",I566/V$2*100)","v":1.3060685200101583},{"$f":"IF(J566=\"NA\",\"\",J566/W$2*100)","v":1.3096467899279944},{"$f":"IF(K566=\"NA\",\"\",K566/X$2*100)","v":1.3096467899279944},{"$f":"IF(L566=\"NA\",\"\",L566/Y$2*100)","v":1.3096467899279944},{"$f":"IF(M566=\"NA\",\"\",M566/Z$2*100)","v":1.3060685200101583},{"$f":"IF(N566=\"NA\",\"\",N566/AA$2*100)","v":1.3096467899279944}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,E$6))","v":5.5951444065074343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,F$6))","v":5.5951444065074343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,G$6))","v":5.5951444065074343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,H$6))","v":5.5951444065074343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,I$6))","v":5.5951444065074343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,J$6))","v":5.5951444065074343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,K$6))","v":5.5951444065074343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,L$6))","v":5.5951444065074343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,M$6))","v":5.5951444065074343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,N$6))","v":5.5951444065074343},null,null,"Bracket UNIT price",1.5287279799200642,1.5329162757554615,1.5329162757554615,1.5329162757554615,1.5287279799200642,1.5329162757554615,1.5329162757554615,1.5329162757554615,1.5287279799200642,1.5329162757554615]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C574+1","v":1},null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,E$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,F$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,G$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,H$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,I$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,J$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,K$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,L$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,M$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C575+1","v":2},null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,E$6))","v":5.9993705640934598},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,F$6))","v":5.9993705640934598},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,G$6))","v":5.9993705640934598},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,H$6))","v":5.9993705640934598},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,I$6))","v":5.9993705640934598},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,J$6))","v":5.9993705640934598},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,K$6))","v":5.9993705640934598},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,L$6))","v":5.9993705640934598},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,M$6))","v":5.9993705640934598},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,N$6))","v":5.9993705640934598},null,null,"Luminaire UNIT price",1.6391722852714372,1.6436631682447835,1.6436631682447835,1.6436631682447835,1.6391722852714372,1.6436631682447835,1.6436631682447835,1.6436631682447835,1.6391722852714372,1.6436631682447835]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,E$6))","v":18.736141709912243},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,F$6))","v":18.74779128716041},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,G$6))","v":18.765559678232343},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,H$6))","v":18.787465819916616},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,I$6))","v":18.813047608397444},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,J$6))","v":18.813047608397444},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,K$6))","v":18.813047608397444},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,L$6))","v":18.813047608397444},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,M$6))","v":18.813047608397444},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E566:E577)","v":180.40874963129906},{"$f":"SUM(F566:F577)","v":178.27917885020662},149.1332159912626,147.94487646436298,147.26522465129278,{"$f":"SUM(J566:J577)","v":147.96243679206432},144.95072803155253,151.52445300805815,151.5058599988941,148.30574553695311,null,null,null,{"$f":"ROUND(E578/R$2*100,3)","v":49.292000000000002},{"$f":"ROUND(F578/S$2*100,3)","v":48.844000000000001},{"$f":"ROUND(G578/T$2*100,3)","v":40.857999999999997},{"$f":"ROUND(H578/U$2*100,3)","v":40.533000000000001},{"$f":"ROUND(I578/V$2*100,3)","v":40.235999999999997},{"$f":"ROUND(J578/W$2*100,3)","v":40.537999999999997},39.713000000000001,41.514000000000003,41.395000000000003,40.631999999999998]
[]
[{"$f":"A565+1","v":39},{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B581","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E581=\"NA\",\"\",E581/R$2*100)","v":1.1322121907103826},{"$f":"IF(F581=\"NA\",\"\",F581/S$2*100)","v":1.1353141419178083},{"$f":"IF(G581=\"NA\",\"\",G581/T$2*100)","v":1.1353141419178083},{"$f":"IF(H581=\"NA\",\"\",H581/U$2*100)","v":1.1353141419178083},{"$f":"IF(I581=\"NA\",\"\",I581/V$2*100)","v":1.1322121907103826},{"$f":"IF(J581=\"NA\",\"\",J581/W$2*100)","v":1.1353141419178083},{"$f":"IF(K581=\"NA\",\"\",K581/X$2*100)","v":1.1353141419178083},{"$f":"IF(L581=\"NA\",\"\",L581/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M581=\"NA\",\"\",M581/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N581=\"NA\",\"\",N581/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,E$6))","v":12.359265722063284},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,F$6))","v":12.359265722063284},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,G$6))","v":12.359265722063284},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,H$6))","v":12.359265722063284},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,I$6))","v":12.359265722063284},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,J$6))","v":12.359265722063284},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,K$6))","v":12.359265722063284},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,L$6))","v":12.359265722063284},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,M$6))","v":12.359265722063284},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,N$6))","v":12.359265722063284},null,null,"Bracket UNIT price",3.3768485579407885,3.3861001978255576,3.3861001978255576,3.3861001978255576,3.3768485579407885,3.3861001978255576,3.3861001978255576,3.3861001978255576,3.3768485579407885,3.3861001978255576]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C589+1","v":1},null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,E$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,F$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,G$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,H$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,I$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,J$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,K$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,L$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,M$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C590+1","v":2},null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,E$6))","v":34.806326717321895},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,F$6))","v":34.806326717321895},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,G$6))","v":34.806326717321895},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,H$6))","v":34.806326717321895},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,I$6))","v":34.806326717321895},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,J$6))","v":34.806326717321895},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,K$6))","v":34.806326717321895},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,L$6))","v":34.806326717321895},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,M$6))","v":34.806326717321895},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,N$6))","v":34.806326717321895},null,null,"Luminaire UNIT price",9.5099253326016111,9.5359799225539437,9.5359799225539437,9.5359799225539437,9.5099253326016111,9.5359799225539437,9.5359799225539437,9.5359799225539437,9.5099253326016111,9.5359799225539437]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,E$6))","v":29.489604830309908},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,F$6))","v":29.507480464650605},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,G$6))","v":29.534745081628376},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,H$6))","v":29.568358848911217},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,I$6))","v":29.607612693657906},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,J$6))","v":29.607612693657906},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,K$6))","v":29.607612693657906},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,L$6))","v":29.607612693657906},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,M$6))","v":29.607612693657906},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E581:E592)","v":238.37680079480563},{"$f":"SUM(F581:F592)","v":236.25503679632465},207.12098114770254,205.94732168020272,205.28481310394088,{"$f":"SUM(J581:J592)","v":205.98202524471245},202.97031648420065,209.54404146070627,209.52544845154219,206.32533398960121,null,null,null,{"$f":"ROUND(E593/R$2*100,3)","v":65.13},{"$f":"ROUND(F593/S$2*100,3)","v":64.727000000000004},{"$f":"ROUND(G593/T$2*100,3)","v":56.744999999999997},{"$f":"ROUND(H593/U$2*100,3)","v":56.423999999999999},{"$f":"ROUND(I593/V$2*100,3)","v":56.088999999999999},{"$f":"ROUND(J593/W$2*100,3)","v":56.433},55.607999999999997,57.408999999999999,57.247,56.527000000000001]
[]
[{"$f":"A580+1","v":40},{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},null,null,{"$f":"B596","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E596=\"NA\",\"\",E596/R$2*100)","v":1.7877034590163936},{"$f":"IF(F596=\"NA\",\"\",F596/S$2*100)","v":1.7926012767123287},{"$f":"IF(G596=\"NA\",\"\",G596/T$2*100)","v":1.7926012767123287},{"$f":"IF(H596=\"NA\",\"\",H596/U$2*100)","v":1.7926012767123287},{"$f":"IF(I596=\"NA\",\"\",I596/V$2*100)","v":1.7877034590163936},{"$f":"IF(J596=\"NA\",\"\",J596/W$2*100)","v":1.7926012767123287},{"$f":"IF(K596=\"NA\",\"\",K596/X$2*100)","v":1.7926012767123287},{"$f":"IF(L596=\"NA\",\"\",L596/Y$2*100)","v":1.7926012767123287},{"$f":"IF(M596=\"NA\",\"\",M596/Z$2*100)","v":1.7877034590163936},{"$f":"IF(N596=\"NA\",\"\",N596/AA$2*100)","v":1.7926012767123287}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,E$6))","v":8.9160003868670579},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,F$6))","v":8.9160003868670579},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,G$6))","v":8.9160003868670579},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,H$6))","v":8.9160003868670579},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,I$6))","v":8.9160003868670579},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,J$6))","v":8.9160003868670579},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,K$6))","v":8.9160003868670579},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,L$6))","v":8.9160003868670579},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,M$6))","v":8.9160003868670579},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,N$6))","v":8.9160003868670579},null,null,"Bracket UNIT price",2.4360656794718736,2.442739832018372,2.442739832018372,2.442739832018372,2.4360656794718736,2.442739832018372,2.442739832018372,2.442739832018372,2.4360656794718736,2.442739832018372]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C604+1","v":1},null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,E$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,F$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,G$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,H$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,I$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,J$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,K$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,L$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,M$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C605+1","v":2},null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,E$6))","v":34.806326717321895},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,F$6))","v":34.806326717321895},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,G$6))","v":34.806326717321895},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,H$6))","v":34.806326717321895},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,I$6))","v":34.806326717321895},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,J$6))","v":34.806326717321895},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,K$6))","v":34.806326717321895},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,L$6))","v":34.806326717321895},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,M$6))","v":34.806326717321895},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,N$6))","v":34.806326717321895},null,null,"Luminaire UNIT price",9.5099253326016111,9.5359799225539437,9.5359799225539437,9.5359799225539437,9.5099253326016111,9.5359799225539437,9.5359799225539437,9.5359799225539437,9.5099253326016111,9.5359799225539437]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,E$6))","v":29.489604830309908},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,F$6))","v":29.507480464650605},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,G$6))","v":29.534745081628376},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,H$6))","v":29.568358848911217},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,I$6))","v":29.607612693657906},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,J$6))","v":29.607612693657906},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,K$6))","v":29.607612693657906},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,L$6))","v":29.607612693657906},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,M$6))","v":29.607612693657906},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E596:E607)","v":237.33263350160939},{"$f":"SUM(F596:F607)","v":235.21086950312841},206.0768138545063,204.90315438700651,204.24064581074464,{"$f":"SUM(J596:J607)","v":204.93785795151621},201.92614919100444,208.49987416751003,208.48128115834598,205.28116669640497,null,null,null,{"$f":"ROUND(E608/R$2*100,3)","v":64.844999999999999},{"$f":"ROUND(F608/S$2*100,3)","v":64.441000000000003},{"$f":"ROUND(G608/T$2*100,3)","v":56.459000000000003},{"$f":"ROUND(H608/U$2*100,3)","v":56.137999999999998},{"$f":"ROUND(I608/V$2*100,3)","v":55.802999999999997},{"$f":"ROUND(J608/W$2*100,3)","v":56.146999999999998},55.322000000000003,57.122999999999998,56.962000000000003,56.241]
[]
[{"$f":"A595+1","v":41},{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},null,null,{"$f":"B611","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E611=\"NA\",\"\",E611/R$2*100)","v":0.14897528825136613},{"$f":"IF(F611=\"NA\",\"\",F611/S$2*100)","v":0.14938343972602741},{"$f":"IF(G611=\"NA\",\"\",G611/T$2*100)","v":0.14938343972602741},{"$f":"IF(H611=\"NA\",\"\",H611/U$2*100)","v":0.14938343972602741},{"$f":"IF(I611=\"NA\",\"\",I611/V$2*100)","v":0.14897528825136613},{"$f":"IF(J611=\"NA\",\"\",J611/W$2*100)","v":0.14938343972602741},{"$f":"IF(K611=\"NA\",\"\",K611/X$2*100)","v":0.14938343972602741},{"$f":"IF(L611=\"NA\",\"\",L611/Y$2*100)","v":0.14938343972602741},{"$f":"IF(M611=\"NA\",\"\",M611/Z$2*100)","v":0.14897528825136613},{"$f":"IF(N611=\"NA\",\"\",N611/AA$2*100)","v":0.14938343972602741}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,E$6))","v":10.046556639149154},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,F$6))","v":10.046556639149154},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,G$6))","v":10.046556639149154},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,H$6))","v":10.046556639149154},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,I$6))","v":10.046556639149154},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,J$6))","v":10.046556639149154},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,K$6))","v":10.046556639149154},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,L$6))","v":10.046556639149154},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,M$6))","v":10.046556639149154},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,N$6))","v":10.046556639149154},null,null,"Bracket UNIT price",2.7449608303686213,2.7524812709997679,2.7524812709997679,2.7524812709997679,2.7449608303686213,2.7524812709997679,2.7524812709997679,2.7524812709997679,2.7449608303686213,2.7524812709997679]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C619+1","v":1},null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,E$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,F$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,G$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,H$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,I$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,J$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,K$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,L$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,M$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C620+1","v":2},null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,E$6))","v":10.004324093050466},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,F$6))","v":10.004324093050466},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,G$6))","v":10.004324093050466},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,H$6))","v":10.004324093050466},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,I$6))","v":10.004324093050466},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,J$6))","v":10.004324093050466},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,K$6))","v":10.004324093050466},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,L$6))","v":10.004324093050466},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,M$6))","v":10.004324093050466},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,N$6))","v":10.004324093050466},null,null,"Luminaire UNIT price",2.7334218833471216,2.7409107104247852,2.7409107104247852,2.7409107104247852,2.7334218833471216,2.7409107104247852,2.7409107104247852,2.7409107104247852,2.7334218833471216,2.7409107104247852]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,E$6))","v":29.489604830309908},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,F$6))","v":29.507480464650605},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,G$6))","v":29.534745081628376},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,H$6))","v":29.568358848911217},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,I$6))","v":29.607612693657906},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,J$6))","v":29.607612693657906},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,K$6))","v":29.607612693657906},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,L$6))","v":29.607612693657906},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,M$6))","v":29.607612693657906},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E611:E622)","v":207.66344202462},{"$f":"SUM(F611:F622)","v":205.54167802613904},176.40762237751693,175.23396291001711,174.5714543337553,{"$f":"SUM(J611:J622)","v":175.26866647452687},172.25695771401507,178.83068269052066,178.81208968135664,175.61197521941563,null,null,null,{"$f":"ROUND(E623/R$2*100,3)","v":56.738999999999997},{"$f":"ROUND(F623/S$2*100,3)","v":56.313000000000002},{"$f":"ROUND(G623/T$2*100,3)","v":48.331000000000003},{"$f":"ROUND(H623/U$2*100,3)","v":48.009},{"$f":"ROUND(I623/V$2*100,3)","v":47.697000000000003},{"$f":"ROUND(J623/W$2*100,3)","v":48.018999999999998},47.194000000000003,48.994999999999997,48.856000000000002,48.113]
[]
[{"$f":"A610+1","v":42},{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},null,null,{"$f":"B626","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E626=\"NA\",\"\",E626/R$2*100)","v":0.14897528825136613},{"$f":"IF(F626=\"NA\",\"\",F626/S$2*100)","v":0.14938343972602741},{"$f":"IF(G626=\"NA\",\"\",G626/T$2*100)","v":0.14938343972602741},{"$f":"IF(H626=\"NA\",\"\",H626/U$2*100)","v":0.14938343972602741},{"$f":"IF(I626=\"NA\",\"\",I626/V$2*100)","v":0.14897528825136613},{"$f":"IF(J626=\"NA\",\"\",J626/W$2*100)","v":0.14938343972602741},{"$f":"IF(K626=\"NA\",\"\",K626/X$2*100)","v":0.14938343972602741},{"$f":"IF(L626=\"NA\",\"\",L626/Y$2*100)","v":0.14938343972602741},{"$f":"IF(M626=\"NA\",\"\",M626/Z$2*100)","v":0.14897528825136613},{"$f":"IF(N626=\"NA\",\"\",N626/AA$2*100)","v":0.14938343972602741}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,E$6))","v":10.046556639149154},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,F$6))","v":10.046556639149154},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,G$6))","v":10.046556639149154},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,H$6))","v":10.046556639149154},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,I$6))","v":10.046556639149154},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,J$6))","v":10.046556639149154},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,K$6))","v":10.046556639149154},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,L$6))","v":10.046556639149154},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,M$6))","v":10.046556639149154},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,N$6))","v":10.046556639149154},null,null,"Bracket UNIT price",2.7449608303686213,2.7524812709997679,2.7524812709997679,2.7524812709997679,2.7449608303686213,2.7524812709997679,2.7524812709997679,2.7524812709997679,2.7449608303686213,2.7524812709997679]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C634+1","v":1},null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,E$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,F$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,G$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,H$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,I$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,J$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,K$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,L$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,M$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C635+1","v":2},null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,E$6))","v":11.555604197487963},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,F$6))","v":11.555604197487963},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,G$6))","v":11.555604197487963},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,H$6))","v":11.555604197487963},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,I$6))","v":11.555604197487963},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,J$6))","v":11.555604197487963},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,K$6))","v":11.555604197487963},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,L$6))","v":11.555604197487963},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,M$6))","v":11.555604197487963},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,N$6))","v":11.555604197487963},null,null,"Luminaire UNIT price",3.1572689064174764,3.1659189582158804,3.1659189582158804,3.1659189582158804,3.1572689064174764,3.1659189582158804,3.1659189582158804,3.1659189582158804,3.1572689064174764,3.1659189582158804]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,E$6))","v":29.489604830309908},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,F$6))","v":29.507480464650605},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,G$6))","v":29.534745081628376},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,H$6))","v":29.568358848911217},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,I$6))","v":29.607612693657906},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,J$6))","v":29.607612693657906},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,K$6))","v":29.607612693657906},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,L$6))","v":29.607612693657906},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,M$6))","v":29.607612693657906},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E626:E637)","v":209.21472212905749},{"$f":"SUM(F626:F637)","v":207.09295813057653},177.95890248195442,176.78524301445464,176.12273443819279,{"$f":"SUM(J626:J637)","v":176.81994657896436},173.80823781845257,180.38196279495816,180.36336978579413,177.16325532385312,null,null,null,{"$f":"ROUND(E638/R$2*100,3)","v":57.161999999999999},{"$f":"ROUND(F638/S$2*100,3)","v":56.738},{"$f":"ROUND(G638/T$2*100,3)","v":48.756},{"$f":"ROUND(H638/U$2*100,3)","v":48.433999999999997},{"$f":"ROUND(I638/V$2*100,3)","v":48.121000000000002},{"$f":"ROUND(J638/W$2*100,3)","v":48.444000000000003},47.619,49.42,49.28,48.537999999999997]
[]
[{"$f":"A625+1","v":43},{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},null,null,{"$f":"B641","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E641=\"NA\",\"\",E641/R$2*100)","v":0.2919915649726777},{"$f":"IF(F641=\"NA\",\"\",F641/S$2*100)","v":0.29279154186301382},{"$f":"IF(G641=\"NA\",\"\",G641/T$2*100)","v":0.29279154186301382},{"$f":"IF(H641=\"NA\",\"\",H641/U$2*100)","v":0.29279154186301382},{"$f":"IF(I641=\"NA\",\"\",I641/V$2*100)","v":0.2919915649726777},{"$f":"IF(J641=\"NA\",\"\",J641/W$2*100)","v":0.29279154186301382},{"$f":"IF(K641=\"NA\",\"\",K641/X$2*100)","v":0.29279154186301382},{"$f":"IF(L641=\"NA\",\"\",L641/Y$2*100)","v":0.29279154186301382},{"$f":"IF(M641=\"NA\",\"\",M641/Z$2*100)","v":0.2919915649726777},{"$f":"IF(N641=\"NA\",\"\",N641/AA$2*100)","v":0.29279154186301382}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2628964765605426},null,null,"PE Cell UNIT price Annualised Cost",0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731,0.61997163741384731,0.61997163741384731,0.61827772583621388,0.61997163741384731]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.926481274900404},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.934281518599292},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.943898216191549},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.955128506182135},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.955128506182135},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5688989794247679,9.5710360324929571,9.5736707441620688,9.5505815590661562,9.57674753594031,9.57674753594031,9.57674753594031,9.5505815590661562,9.57674753594031]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,E$6))","v":9.1650056675657527},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,F$6))","v":9.1650056675657527},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,G$6))","v":9.1650056675657527},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,H$6))","v":9.1650056675657527},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,I$6))","v":9.1650056675657527},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,J$6))","v":9.1650056675657527},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,K$6))","v":9.1650056675657527},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,L$6))","v":9.1650056675657527},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,M$6))","v":9.1650056675657527},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,N$6))","v":9.1650056675657527},null,null,"Bracket UNIT price",2.5040999091709706,2.5109604568673296,2.5109604568673296,2.5109604568673296,2.5040999091709706,2.5109604568673296,2.5109604568673296,2.5109604568673296,2.5040999091709706,2.5109604568673296]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C649+1","v":1},null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,E$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,F$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,G$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,H$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,I$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,J$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,K$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,L$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,M$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C650+1","v":2},null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,E$6))","v":17.338709133829891},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,F$6))","v":17.338709133829891},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,G$6))","v":17.338709133829891},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,H$6))","v":17.338709133829891},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,I$6))","v":17.338709133829891},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,J$6))","v":17.338709133829891},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,K$6))","v":17.338709133829891},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,L$6))","v":17.338709133829891},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,M$6))","v":17.338709133829891},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,N$6))","v":17.338709133829891},null,null,"Luminaire UNIT price",4.7373522223578934,4.7503312695424356,4.7503312695424356,4.7503312695424356,4.7373522223578934,4.7503312695424356,4.7503312695424356,4.7503312695424356,4.7373522223578934,4.7503312695424356]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,E$6))","v":29.489604830309908},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,F$6))","v":29.507480464650605},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,G$6))","v":29.534745081628376},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,H$6))","v":29.568358848911217},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,I$6))","v":29.607612693657906},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,J$6))","v":29.607612693657906},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,K$6))","v":29.607612693657906},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,L$6))","v":29.607612693657906},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,M$6))","v":29.607612693657906},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E641:E652)","v":214.6397156666161},{"$f":"SUM(F641:F652)","v":212.51795166813511},183.38389601951297,182.21023655201316,181.54772797575134,{"$f":"SUM(J641:J652)","v":182.24494011652288},179.23323135601115,185.80695633251673,185.78836332335268,182.58824886141167,null,null,null,{"$f":"ROUND(E653/R$2*100,3)","v":58.645000000000003},{"$f":"ROUND(F653/S$2*100,3)","v":58.223999999999997},{"$f":"ROUND(G653/T$2*100,3)","v":50.241999999999997},{"$f":"ROUND(H653/U$2*100,3)","v":49.920999999999999},{"$f":"ROUND(I653/V$2*100,3)","v":49.603000000000002},{"$f":"ROUND(J653/W$2*100,3)","v":49.93},49.104999999999997,50.905999999999999,50.762,50.024000000000001]
[]
[{"$f":"A640+1","v":44},{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.85822561202516123},null,null,{"$f":"B656","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E656=\"NA\",\"\",E656/R$2*100)","v":0.23448787213802219},{"$f":"IF(F656=\"NA\",\"\",F656/S$2*100)","v":0.23513030466442772},{"$f":"IF(G656=\"NA\",\"\",G656/T$2*100)","v":0.23513030466442772},{"$f":"IF(H656=\"NA\",\"\",H656/U$2*100)","v":0.23513030466442772},{"$f":"IF(I656=\"NA\",\"\",I656/V$2*100)","v":0.23448787213802219},{"$f":"IF(J656=\"NA\",\"\",J656/W$2*100)","v":0.23513030466442772},{"$f":"IF(K656=\"NA\",\"\",K656/X$2*100)","v":0.23513030466442772},{"$f":"IF(L656=\"NA\",\"\",L656/Y$2*100)","v":0.23513030466442772},{"$f":"IF(M656=\"NA\",\"\",M656/Z$2*100)","v":0.23448787213802219},{"$f":"IF(N656=\"NA\",\"\",N656/AA$2*100)","v":0.23513030466442772}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,E$6))","v":3.380534877380811},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,F$6))","v":3.380534877380811},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,G$6))","v":3.380534877380811},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,H$6))","v":3.380534877380811},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,I$6))","v":3.380534877380811},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,J$6))","v":3.380534877380811},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,K$6))","v":3.380534877380811},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,L$6))","v":3.380534877380811},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,M$6))","v":3.380534877380811},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,N$6))","v":3.380534877380811},null,null,"Bracket UNIT price",0.92364340912044018,0.92617393900844136,0.92617393900844136,0.92617393900844136,0.92364340912044018,0.92617393900844136,0.92617393900844136,0.92617393900844136,0.92364340912044018,0.92617393900844136]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C664+1","v":1},null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,E$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,F$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,G$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,H$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,I$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,J$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,K$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,L$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,M$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C665+1","v":2},null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,E$6))","v":6.0351520982729436},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,F$6))","v":6.0351520982729436},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,G$6))","v":6.0351520982729436},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,H$6))","v":6.0351520982729436},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,I$6))","v":6.0351520982729436},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,J$6))","v":6.0351520982729436},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,K$6))","v":6.0351520982729436},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,L$6))","v":6.0351520982729436},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,M$6))","v":6.0351520982729436},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,N$6))","v":6.0351520982729436},null,null,"Luminaire UNIT price",1.6489486607303125,1.6534663282939572,1.6534663282939572,1.6534663282939572,1.6489486607303125,1.6534663282939572,1.6534663282939572,1.6534663282939572,1.6489486607303125,1.6534663282939572]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,E$6))","v":18.736141709912243},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,F$6))","v":18.74779128716041},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,G$6))","v":18.765559678232343},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,H$6))","v":18.787465819916616},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,I$6))","v":18.813047608397444},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,J$6))","v":18.813047608397444},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,K$6))","v":18.813047608397444},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,L$6))","v":18.813047608397444},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,M$6))","v":18.813047608397444},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E656:E667)","v":174.3079364651399},{"$f":"SUM(F656:F667)","v":172.17836568404744},143.03240282510345,141.84406329820382,141.1644114851336,{"$f":"SUM(J656:J667)","v":141.86162362590517},138.8499148653934,145.42363984189899,145.40504683273494,142.20493237079393,null,null,null,{"$f":"ROUND(E668/R$2*100,3)","v":47.625},{"$f":"ROUND(F668/S$2*100,3)","v":47.171999999999997},{"$f":"ROUND(G668/T$2*100,3)","v":39.186999999999998},{"$f":"ROUND(H668/U$2*100,3)","v":38.860999999999997},{"$f":"ROUND(I668/V$2*100,3)","v":38.57},{"$f":"ROUND(J668/W$2*100,3)","v":38.866},38.040999999999997,39.841999999999999,39.728000000000002,38.96]
[]
[{"$f":"A655+1","v":45},{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},null,null,{"$f":"B671","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E671=\"NA\",\"\",E671/R$2*100)","v":0.19503596766994669},{"$f":"IF(F671=\"NA\",\"\",F671/S$2*100)","v":0.19557031278685066},{"$f":"IF(G671=\"NA\",\"\",G671/T$2*100)","v":0.19557031278685066},{"$f":"IF(H671=\"NA\",\"\",H671/U$2*100)","v":0.19557031278685066},{"$f":"IF(I671=\"NA\",\"\",I671/V$2*100)","v":0.19503596766994669},{"$f":"IF(J671=\"NA\",\"\",J671/W$2*100)","v":0.19557031278685066},{"$f":"IF(K671=\"NA\",\"\",K671/X$2*100)","v":0.19557031278685066},{"$f":"IF(L671=\"NA\",\"\",L671/Y$2*100)","v":0.19557031278685066},{"$f":"IF(M671=\"NA\",\"\",M671/Z$2*100)","v":0.19503596766994669},{"$f":"IF(N671=\"NA\",\"\",N671/AA$2*100)","v":0.19557031278685066}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,E$6))","v":3.5147101390336242},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,F$6))","v":3.5147101390336242},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,G$6))","v":3.5147101390336242},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,H$6))","v":3.5147101390336242},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,I$6))","v":3.5147101390336242},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,J$6))","v":3.5147101390336242},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,K$6))","v":3.5147101390336242},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,L$6))","v":3.5147101390336242},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,M$6))","v":3.5147101390336242},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,N$6))","v":3.5147101390336242},null,null,"Bracket UNIT price",0.96030331667585367,0.96293428466674624,0.96293428466674624,0.96293428466674624,0.96030331667585367,0.96293428466674624,0.96293428466674624,0.96293428466674624,0.96030331667585367,0.96293428466674624]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C679+1","v":1},null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,E$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,F$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,G$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,H$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,I$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,J$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,K$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,L$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,M$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C680+1","v":2},null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,E$6))","v":63.62297553628224},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,F$6))","v":63.62297553628224},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,G$6))","v":63.62297553628224},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,H$6))","v":63.62297553628224},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,I$6))","v":63.62297553628224},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,J$6))","v":63.62297553628224},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,K$6))","v":63.62297553628224},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,L$6))","v":63.62297553628224},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,M$6))","v":63.62297553628224},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,N$6))","v":63.62297553628224},null,null,"Luminaire UNIT price",17.383326649257445,17.430952201721162,17.430952201721162,17.430952201721162,17.383326649257445,17.430952201721162,17.430952201721162,17.430952201721162,17.383326649257445,17.430952201721162]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,E$6))","v":18.736141709912243},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,F$6))","v":18.74779128716041},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,G$6))","v":18.765559678232343},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,H$6))","v":18.787465819916616},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,I$6))","v":18.813047608397444},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,J$6))","v":18.813047608397444},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,K$6))","v":18.813047608397444},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,L$6))","v":18.813047608397444},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,M$6))","v":18.813047608397444},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E671:E682)","v":231.88554119444882},{"$f":"SUM(F671:F682)","v":229.75597041335635},200.61000755441239,199.42166802751277,198.74201621444254,{"$f":"SUM(J671:J682)","v":199.43922835521411},196.42751959470237,203.00124457120793,202.98265156204391,199.78253710010287,null,null,null,{"$f":"ROUND(E683/R$2*100,3)","v":63.356999999999999},{"$f":"ROUND(F683/S$2*100,3)","v":62.947000000000003},{"$f":"ROUND(G683/T$2*100,3)","v":54.962000000000003},{"$f":"ROUND(H683/U$2*100,3)","v":54.636000000000003},{"$f":"ROUND(I683/V$2*100,3)","v":54.301000000000002},{"$f":"ROUND(J683/W$2*100,3)","v":54.640999999999998},53.816000000000003,55.616999999999997,55.46,54.734999999999999]
[]
[{"$f":"A670+1","v":46},{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.71383164167200486},null,null,{"$f":"B686","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E686=\"NA\",\"\",E686/R$2*100)","v":0.19503596766994669},{"$f":"IF(F686=\"NA\",\"\",F686/S$2*100)","v":0.19557031278685066},{"$f":"IF(G686=\"NA\",\"\",G686/T$2*100)","v":0.19557031278685066},{"$f":"IF(H686=\"NA\",\"\",H686/U$2*100)","v":0.19557031278685066},{"$f":"IF(I686=\"NA\",\"\",I686/V$2*100)","v":0.19503596766994669},{"$f":"IF(J686=\"NA\",\"\",J686/W$2*100)","v":0.19557031278685066},{"$f":"IF(K686=\"NA\",\"\",K686/X$2*100)","v":0.19557031278685066},{"$f":"IF(L686=\"NA\",\"\",L686/Y$2*100)","v":0.19557031278685066},{"$f":"IF(M686=\"NA\",\"\",M686/Z$2*100)","v":0.19503596766994669},{"$f":"IF(N686=\"NA\",\"\",N686/AA$2*100)","v":0.19557031278685066}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.77694886008538189},null,null,"PE Cell UNIT price Annualised Cost",0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553,0.2128627013932553,0.2128627013932553,0.21228110931294586,0.2128627013932553]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.131023426294828},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.136412685577696},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.143056949368709},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.150816058816748},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.150816058816748},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.611239294875296,6.6127158042678618,6.6145361505119755,6.598583622627527,6.616661933922396,6.616661933922396,6.616661933922396,6.598583622627527,6.616661933922396]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,E$6))","v":3.5147101390336242},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,F$6))","v":3.5147101390336242},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,G$6))","v":3.5147101390336242},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,H$6))","v":3.5147101390336242},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,I$6))","v":3.5147101390336242},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,J$6))","v":3.5147101390336242},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,K$6))","v":3.5147101390336242},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,L$6))","v":3.5147101390336242},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,M$6))","v":3.5147101390336242},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,N$6))","v":3.5147101390336242},null,null,"Bracket UNIT price",0.96030331667585367,0.96293428466674624,0.96293428466674624,0.96293428466674624,0.96030331667585367,0.96293428466674624,0.96293428466674624,0.96293428466674624,0.96030331667585367,0.96293428466674624]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C694+1","v":1},null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,E$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,F$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,G$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,H$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,I$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,J$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,K$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,L$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,M$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C695+1","v":2},null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,E$6))","v":5.9993705640934598},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,F$6))","v":5.9993705640934598},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,G$6))","v":5.9993705640934598},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,H$6))","v":5.9993705640934598},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,I$6))","v":5.9993705640934598},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,J$6))","v":5.9993705640934598},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,K$6))","v":5.9993705640934598},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,L$6))","v":5.9993705640934598},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,M$6))","v":5.9993705640934598},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,N$6))","v":5.9993705640934598},null,null,"Luminaire UNIT price",1.6391722852714372,1.6436631682447835,1.6436631682447835,1.6436631682447835,1.6391722852714372,1.6436631682447835,1.6436631682447835,1.6436631682447835,1.6391722852714372,1.6436631682447835]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,E$6))","v":18.736141709912243},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,F$6))","v":18.74779128716041},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,G$6))","v":18.765559678232343},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,H$6))","v":18.787465819916616},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,I$6))","v":18.813047608397444},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,J$6))","v":18.813047608397444},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,K$6))","v":18.813047608397444},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,L$6))","v":18.813047608397444},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,M$6))","v":18.813047608397444},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E686:E697)","v":174.26193622226003},{"$f":"SUM(F686:F697)","v":172.13236544116756},142.9864025822236,141.79806305532401,141.11841124225376,{"$f":"SUM(J686:J697)","v":141.81562338302533},138.80391462251356,145.37763959901915,145.3590465898551,142.15893212791408,null,null,null,{"$f":"ROUND(E698/R$2*100,3)","v":47.613},{"$f":"ROUND(F698/S$2*100,3)","v":47.16},{"$f":"ROUND(G698/T$2*100,3)","v":39.173999999999999},{"$f":"ROUND(H698/U$2*100,3)","v":38.848999999999997},{"$f":"ROUND(I698/V$2*100,3)","v":38.557000000000002},{"$f":"ROUND(J698/W$2*100,3)","v":38.853999999999999},38.027999999999999,39.829000000000001,39.716000000000001,38.948]
[]
[{"$f":"A685+1","v":47},{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"14W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"14W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B701","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E701=\"NA\",\"\",E701/R$2*100)","v":0},{"$f":"IF(F701=\"NA\",\"\",F701/S$2*100)","v":0},{"$f":"IF(G701=\"NA\",\"\",G701/T$2*100)","v":0},{"$f":"IF(H701=\"NA\",\"\",H701/U$2*100)","v":0},{"$f":"IF(I701=\"NA\",\"\",I701/V$2*100)","v":0},{"$f":"IF(J701=\"NA\",\"\",J701/W$2*100)","v":0},{"$f":"IF(K701=\"NA\",\"\",K701/X$2*100)","v":0},{"$f":"IF(L701=\"NA\",\"\",L701/Y$2*100)","v":0},{"$f":"IF(M701=\"NA\",\"\",M701/Z$2*100)","v":0},{"$f":"IF(N701=\"NA\",\"\",N701/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},null,null,"PE Cell UNIT price Annualised Cost",0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,E$6))","v":4.2012897394372093},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,F$6))","v":4.2012897394372093},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,G$6))","v":4.2012897394372093},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,H$6))","v":4.2012897394372093},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,I$6))","v":4.2012897394372093},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,J$6))","v":4.2012897394372093},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,K$6))","v":4.2012897394372093},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,L$6))","v":4.2012897394372093},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,M$6))","v":4.2012897394372093},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,N$6))","v":4.2012897394372093},null,null,"Bracket UNIT price",1.1478933714309314,1.1510382847773175,1.1510382847773175,1.1510382847773175,1.1478933714309314,1.1510382847773175,1.1510382847773175,1.1510382847773175,1.1478933714309314,1.1510382847773175]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C709+1","v":1},null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,E$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,F$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,G$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,H$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,I$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,J$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,K$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,L$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,M$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C710+1","v":2},null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,E$6))","v":18.914114486484959},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,F$6))","v":18.914114486484959},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,G$6))","v":18.914114486484959},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,H$6))","v":18.914114486484959},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,I$6))","v":18.914114486484959},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,J$6))","v":18.914114486484959},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,K$6))","v":18.914114486484959},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,L$6))","v":18.914114486484959},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,M$6))","v":18.914114486484959},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,N$6))","v":18.914114486484959},null,null,"Luminaire UNIT price",5.1677908433019013,5.181949174379441,5.181949174379441,5.181949174379441,5.1677908433019013,5.181949174379441,5.181949174379441,5.181949174379441,5.1677908433019013,5.181949174379441]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,E$6))","v":18.736141709912243},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,F$6))","v":18.74779128716041},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,G$6))","v":18.765559678232343},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,H$6))","v":18.787465819916616},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,I$6))","v":18.813047608397444},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,J$6))","v":18.813047608397444},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,K$6))","v":18.813047608397444},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,L$6))","v":18.813047608397444},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,M$6))","v":18.813047608397444},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E701:E712)","v":169.40830995169756},{"$f":"SUM(F701:F712)","v":167.27608913076443},138.12608432735831,136.93276160261544,136.2472904574592,{"$f":"SUM(J701:J712)","v":136.94450259823074},133.93279383771898,140.50651881422456,140.48792580506051,137.28781134311953,null,null,null,{"$f":"ROUND(E713/R$2*100,3)","v":46.286000000000001},{"$f":"ROUND(F713/S$2*100,3)","v":45.829000000000001},{"$f":"ROUND(G713/T$2*100,3)","v":37.843000000000004},{"$f":"ROUND(H713/U$2*100,3)","v":37.515999999999998},{"$f":"ROUND(I713/V$2*100,3)","v":37.225999999999999},{"$f":"ROUND(J713/W$2*100,3)","v":37.518999999999998},36.694000000000003,38.494999999999997,38.384999999999998,37.613]
[]
[{"$f":"A700+1","v":48},{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Minor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Minor"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B716","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E716=\"NA\",\"\",E716/R$2*100)","v":0},{"$f":"IF(F716=\"NA\",\"\",F716/S$2*100)","v":0},{"$f":"IF(G716=\"NA\",\"\",G716/T$2*100)","v":0},{"$f":"IF(H716=\"NA\",\"\",H716/U$2*100)","v":0},{"$f":"IF(I716=\"NA\",\"\",I716/V$2*100)","v":0},{"$f":"IF(J716=\"NA\",\"\",J716/W$2*100)","v":0},{"$f":"IF(K716=\"NA\",\"\",K716/X$2*100)","v":0},{"$f":"IF(L716=\"NA\",\"\",L716/Y$2*100)","v":0},{"$f":"IF(M716=\"NA\",\"\",M716/Z$2*100)","v":0},{"$f":"IF(N716=\"NA\",\"\",N716/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},null,null,"PE Cell UNIT price Annualised Cost",0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0327558565737069},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.034103171394424},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0357642373421774},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0377040147041869},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0377040147041869},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.652809823718824,1.6531789510669654,1.6536340376279939,1.6496459056568817,1.654165483480599,1.654165483480599,1.654165483480599,1.6496459056568817,1.654165483480599]
[null,"Indirect Opex",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,E$6))","v":4.2012897394372093},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,F$6))","v":4.2012897394372093},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,G$6))","v":4.2012897394372093},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,H$6))","v":4.2012897394372093},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,I$6))","v":4.2012897394372093},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,J$6))","v":4.2012897394372093},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,K$6))","v":4.2012897394372093},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,L$6))","v":4.2012897394372093},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,M$6))","v":4.2012897394372093},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,N$6))","v":4.2012897394372093},null,null,"Bracket UNIT price",1.1478933714309314,1.1510382847773175,1.1510382847773175,1.1510382847773175,1.1478933714309314,1.1510382847773175,1.1510382847773175,1.1510382847773175,1.1478933714309314,1.1510382847773175]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C724+1","v":1},null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,E$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,F$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,G$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,H$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,I$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,J$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,K$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,L$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,M$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C725+1","v":2},null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,E$6))","v":18.914114486484959},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,F$6))","v":18.914114486484959},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,G$6))","v":18.914114486484959},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,H$6))","v":18.914114486484959},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,I$6))","v":18.914114486484959},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,J$6))","v":18.914114486484959},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,K$6))","v":18.914114486484959},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,L$6))","v":18.914114486484959},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,M$6))","v":18.914114486484959},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,N$6))","v":18.914114486484959},null,null,"Luminaire UNIT price",5.1677908433019013,5.181949174379441,5.181949174379441,5.181949174379441,5.1677908433019013,5.181949174379441,5.181949174379441,5.181949174379441,5.1677908433019013,5.181949174379441]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,E$6))","v":18.736141709912243},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,F$6))","v":18.74779128716041},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,G$6))","v":18.765559678232343},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,H$6))","v":18.787465819916616},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,I$6))","v":18.813047608397444},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,J$6))","v":18.813047608397444},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,K$6))","v":18.813047608397444},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,L$6))","v":18.813047608397444},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,M$6))","v":18.813047608397444},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,N$6))","v":18.813047608397444},null,null,"CAPEX Instalation costs",5.1191644016153672,5.1363811745644954,5.1412492269129713,5.1472509095661954,5.1401769421850938,5.1542596187390259,5.1542596187390259,5.1542596187390259,5.1401769421850938,5.1542596187390259]
[null,null,null,null,{"$f":"SUM(E716:E727)","v":169.40830995169756},{"$f":"SUM(F716:F727)","v":167.27608913076443},138.12608432735831,136.93276160261544,136.2472904574592,{"$f":"SUM(J716:J727)","v":136.94450259823074},133.93279383771898,140.50651881422456,140.48792580506051,137.28781134311953,null,null,null,{"$f":"ROUND(E728/R$2*100,3)","v":46.286000000000001},{"$f":"ROUND(F728/S$2*100,3)","v":45.829000000000001},{"$f":"ROUND(G728/T$2*100,3)","v":37.843000000000004},{"$f":"ROUND(H728/U$2*100,3)","v":37.515999999999998},{"$f":"ROUND(I728/V$2*100,3)","v":37.225999999999999},{"$f":"ROUND(J728/W$2*100,3)","v":37.518999999999998},36.694000000000003,38.494999999999997,38.384999999999998,37.613]
[]
[{"$f":"A715+1","v":49},{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Major"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Major"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B731","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E731=\"NA\",\"\",E731/R$2*100)","v":0},{"$f":"IF(F731=\"NA\",\"\",F731/S$2*100)","v":0},{"$f":"IF(G731=\"NA\",\"\",G731/T$2*100)","v":0},{"$f":"IF(H731=\"NA\",\"\",H731/U$2*100)","v":0},{"$f":"IF(I731=\"NA\",\"\",I731/V$2*100)","v":0},{"$f":"IF(J731=\"NA\",\"\",J731/W$2*100)","v":0},{"$f":"IF(K731=\"NA\",\"\",K731/X$2*100)","v":0},{"$f":"IF(L731=\"NA\",\"\",L731/Y$2*100)","v":0},{"$f":"IF(M731=\"NA\",\"\",M731/Z$2*100)","v":0},{"$f":"IF(N731=\"NA\",\"\",N731/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":1.1314482382802713},null,null,"PE Cell UNIT price Annualised Cost",0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365,0.30998581870692365,0.30998581870692365,0.30913886291810694,0.30998581870692365]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":18.582309905017571},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":18.552026408230436},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":18.401377631486287},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":18.205761940470655},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":17.995165449295623},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":15.762110655864854},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":15.762110655864854},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":15.762110655864854},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":15.762110655864854},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":15.762110655864854},null,null,"Corp capex annuity per light",5.0771338538299373,5.0827469611590237,5.0414733236948734,4.9878799836905907,4.9167118713922466,4.3183864810588641,4.3183864810588641,4.3183864810588641,4.3065876108920369,4.3183864810588641]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":8.7303417907318117},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":8.7316203187251009},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":8.733570379649823},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":8.7359745540478873},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":8.7387821265455337},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":8.7387821265455337},null,null,"PE Cell Service costs Annualised",2.3853392870851944,2.392224744856192,2.3927590081232393,2.3934176860405172,2.3876453897665391,2.3941868839850775,2.3941868839850775,2.3941868839850775,2.3876453897665391,2.3941868839850775]
[null,"Indirect Opex",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":25.762407087322877},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":25.880403763800857},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":20.013740175030701},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":19.55949970528431},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":19.096814305933613},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":18.911227438792771},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":18.72564087176297},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":18.540054004622128},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":18.354467437592326},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":18.168880570451485},null,null,"Indirect Opex",7.0389090402521521,7.0905215791235223,5.4832164863097814,5.3587670425436471,5.2177088267578178,5.1811582024089784,5.1303125676062935,5.0794668505814053,5.0148818135498159,4.9777754987538314]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":76.048726275282277},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":73.816259350796599},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":50.664451207012121},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":50.097417435399251},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":50.057706614925877},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":53.173560416269041},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":50.347438222787076},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":57.106750066433506},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":57.273743624299264},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":54.2592160294991},null,null,"Opex Overheads Costs per light",20.778340512372207,20.223632698848384,13.880671563564965,13.725319845314862,13.676969020471553,14.568098744183299,13.793818691174542,15.64568494970781,15.648563831775755,14.865538638218931]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,E$6))","v":9.6313933001632801},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,F$6))","v":9.6313933001632801},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,G$6))","v":9.6313933001632801},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,H$6))","v":9.6313933001632801},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,I$6))","v":9.6313933001632801},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,J$6))","v":9.6313933001632801},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,K$6))","v":9.6313933001632801},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,L$6))","v":9.6313933001632801},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,M$6))","v":9.6313933001632801},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,N$6))","v":9.6313933001632801},null,null,"Bracket UNIT price",2.6315282240883278,2.6387378904556931,2.6387378904556931,2.6387378904556931,2.6315282240883278,2.6387378904556931,2.6387378904556931,2.6387378904556931,2.6315282240883278,2.6387378904556931]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C739+1","v":1},null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,E$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,F$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,G$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,H$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,I$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,J$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,K$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,L$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,M$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C740+1","v":2},null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,E$6))","v":41.989334159996602},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,F$6))","v":41.989334159996602},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,G$6))","v":41.989334159996602},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,H$6))","v":41.989334159996602},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,I$6))","v":41.989334159996602},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,J$6))","v":41.989334159996602},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,K$6))","v":41.989334159996602},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,L$6))","v":41.989334159996602},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,M$6))","v":41.989334159996602},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,N$6))","v":41.989334159996602},null,null,"Luminaire UNIT price",11.472495672130218,11.503927167122356,11.503927167122356,11.503927167122356,11.472495672130218,11.503927167122356,11.503927167122356,11.503927167122356,11.472495672130218,11.503927167122356]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,E$6))","v":29.489604830309908},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,F$6))","v":29.507480464650605},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,G$6))","v":29.534745081628376},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,H$6))","v":29.568358848911217},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,I$6))","v":29.607612693657906},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,J$6))","v":29.607612693657906},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,K$6))","v":29.607612693657906},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,L$6))","v":29.607612693657906},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,M$6))","v":29.607612693657906},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,N$6))","v":29.607612693657906},null,null,"CAPEX Instalation costs",8.0572690793196475,8.0842412231919472,8.0917109812680472,8.1009202325784155,8.0895116649338537,8.1116747105912079,8.1116747105912079,8.1116747105912079,8.0895116649338537,8.1116747105912079]
[null,null,null,null,{"$f":"SUM(E731:E742)","v":211.36556558710456},{"$f":"SUM(F731:F742)","v":209.23996600464375},180.10006017324747,178.91918818255346,178.24825688879869,{"$f":"SUM(J731:J742)","v":178.94546902957026},175.9337602690585,182.50748524556408,182.48889223640003,179.28877777445902,null,null,null,{"$f":"ROUND(E743/R$2*100,3)","v":57.75},{"$f":"ROUND(F743/S$2*100,3)","v":57.326000000000001},{"$f":"ROUND(G743/T$2*100,3)","v":49.341999999999999},{"$f":"ROUND(H743/U$2*100,3)","v":49.018999999999998},{"$f":"ROUND(I743/V$2*100,3)","v":48.701999999999998},{"$f":"ROUND(J743/W$2*100,3)","v":49.026000000000003},48.201000000000001,50.002000000000002,49.86,49.12]
[]
[{"$f":"A730+1","v":50},{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B746","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E746=\"NA\",\"\",E746/R$2*100)","v":0},{"$f":"IF(F746=\"NA\",\"\",F746/S$2*100)","v":0},{"$f":"IF(G746=\"NA\",\"\",G746/T$2*100)","v":0},{"$f":"IF(H746=\"NA\",\"\",H746/U$2*100)","v":0},{"$f":"IF(I746=\"NA\",\"\",I746/V$2*100)","v":0},{"$f":"IF(J746=\"NA\",\"\",J746/W$2*100)","v":0},{"$f":"IF(K746=\"NA\",\"\",K746/X$2*100)","v":0},{"$f":"IF(L746=\"NA\",\"\",L746/Y$2*100)","v":0},{"$f":"IF(M746=\"NA\",\"\",M746/Z$2*100)","v":0},{"$f":"IF(N746=\"NA\",\"\",N746/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0,0,0,0,0,0,0,0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":0},null,null,"Corp capex annuity per light",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$48,'Opex Weighting'!D$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$48,'Opex Weighting'!E$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$48,'Opex Weighting'!F$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$48,'Opex Weighting'!G$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$48,'Opex Weighting'!H$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$48,'Opex Weighting'!I$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$48,'Opex Weighting'!J$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$48,'Opex Weighting'!K$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$48,'Opex Weighting'!L$46))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$48,'Opex Weighting'!M$46))","v":0},null,null,"Indirect Opex",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$59","v":0},{"$f":"'Capex Weighting'!E$59","v":0},{"$f":"'Capex Weighting'!F$59","v":0},{"$f":"'Capex Weighting'!G$59","v":0},{"$f":"'Capex Weighting'!H$59","v":0},{"$f":"'Capex Weighting'!I$59","v":0},{"$f":"'Capex Weighting'!J$59","v":0},{"$f":"'Capex Weighting'!K$59","v":0},{"$f":"'Capex Weighting'!L$59","v":0},{"$f":"'Capex Weighting'!M$59","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":0},null,null,"Opex Overheads Costs per light",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,F$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,G$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,H$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,I$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,J$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,K$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,L$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,M$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,N$6))","v":0},null,null,"Bracket UNIT price",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C754+1","v":1},null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,F$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,G$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,H$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,I$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,J$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,K$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,L$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,M$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C755+1","v":2},null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,F$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,G$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,H$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,I$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,J$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,K$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,L$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,M$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,N$6))","v":0},null,null,"Luminaire UNIT price",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,F$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,G$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,H$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,I$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,J$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,K$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,L$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,M$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E746:E757)","v":0},{"$f":"SUM(F746:F757)","v":0},0,0,0,{"$f":"SUM(J746:J757)","v":0},0,0,0,0,null,null,null,{"$f":"ROUND(E758/R$2*100,3)","v":0},{"$f":"ROUND(F758/S$2*100,3)","v":0},{"$f":"ROUND(G758/T$2*100,3)","v":0},{"$f":"ROUND(H758/U$2*100,3)","v":0},{"$f":"ROUND(I758/V$2*100,3)","v":0},{"$f":"ROUND(J758/W$2*100,3)","v":0},0,0,0,0]

{"sheet":"CAPEX Annuity calcs","index":10,"n_rows":356,"n_cols":36,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
[null,"$2016-17 base data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Master Data'!J27","v":"2019-06-30"},{"$f":"'Master Data'!K27","v":"2020-06-30"},{"$f":"'Master Data'!L27","v":"2021-06-30"},{"$f":"'Master Data'!M27","v":"2022-06-30"},{"$f":"'Master Data'!N27","v":"2023-06-30"},{"$f":"'Master Data'!O27","v":"2024-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2-AE2","v":366},{"$f":"AG2-AF2","v":365},365,365,366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup/Offset Value",1,{"$f":"R4+1","v":2},3,4,5,6,7,8,9,10]
[null,"Public Lighting Capital Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting Capital Cost","Annuity calculation"]
[]
[null,{"$f":"Inputs!$C$68","v":"Light Description"},{"$f":"Inputs!$H$68","v":"Major/Minor size"},"Useful Life",{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,"Light Description",{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[]
[1,{"$f":"VLOOKUP($A9,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"32W Compact Fluorescent"},{"$f":"VLOOKUP($A9,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A9,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"32W Compact Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B10,Inputs!$C$68:$AN$68,0),FALSE)","v":72.970104296491868},{"$f":"E10","v":72.970104296491868},{"$f":"F10","v":72.970104296491868},72.970104296491868,72.970104296491868,{"$f":"I10","v":72.970104296491868},{"$f":"J10","v":72.970104296491868},{"$f":"K10","v":72.970104296491868},{"$f":"L10","v":72.970104296491868},{"$f":"M10","v":72.970104296491868},null,null,{"$f":"B10","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,E10)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,F10)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,G10)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,H10)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,I10)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,J10)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,K10)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,L10)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,M10)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,N10)","v":3.380534877380811}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E11","v":0},{"$f":"F11","v":0},{"$f":"G11","v":0},{"$f":"H11","v":0},0,0,0,0,0,null,null,{"$f":"B11","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,E11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,F11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,G11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,H11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,I11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,J11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,K11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,L11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,M11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,N11)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE)","v":188.90717086145477},{"$f":"E12","v":188.90717086145477},188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,E12)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,F12)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,G12)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,H12)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,I12)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,J12)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,K12)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,L12)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,M12)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,N12)","v":13.208916292020449}]
[{"$f":"Inputs!AD68","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Luminaire (\"&Inputs!D9&\"yrs)\"","v":"Luminaire (20yrs)"},{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,E13)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,F13)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,G13)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,H13)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,I13)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,J13)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,K13)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,L13)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,M13)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,N13)","v":18.813047608397444}]
[]
[]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP($A16,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"42W Compact Fluorescent"},{"$f":"VLOOKUP($A16,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A16,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"42W Compact Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B17,Inputs!$C$68:$AN$68,0),FALSE)","v":74.686113233791573},{"$f":"E17","v":74.686113233791573},{"$f":"F17","v":74.686113233791573},74.686113233791573,74.686113233791573,{"$f":"I17","v":74.686113233791573},{"$f":"J17","v":74.686113233791573},{"$f":"K17","v":74.686113233791573},{"$f":"L17","v":74.686113233791573},{"$f":"M17","v":74.686113233791573},null,null,{"$f":"B17","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,E17)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,F17)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,G17)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,H17)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,I17)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,J17)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,K17)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,L17)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,M17)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,N17)","v":3.4600335723376956}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E18","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B18","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,E18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,F18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,G18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,H18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,I18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,J18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,K18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,L18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,M18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,N18)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B19,Inputs!$C$68:$AN$68,0),FALSE)","v":188.90717086145477},{"$f":"E19","v":188.90717086145477},188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,E19)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,F19)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,G19)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,H19)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,I19)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,J19)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,K19)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,L19)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,M19)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,N19)","v":13.208916292020449}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,E20)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,F20)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,G20)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,H20)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,I20)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,J20)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,K20)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,L20)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,M20)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,N20)","v":18.813047608397444}]
[]
[]
[{"$f":"A16+1","v":3},{"$f":"VLOOKUP($A23,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"42W Compact Fluorescent - Bottom Pole Entry"},{"$f":"VLOOKUP($A23,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A23,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B24,Inputs!$C$68:$AN$68,0),FALSE)","v":74.686113233791573},{"$f":"E24","v":74.686113233791573},{"$f":"F24","v":74.686113233791573},74.686113233791573,74.686113233791573,{"$f":"I24","v":74.686113233791573},{"$f":"J24","v":74.686113233791573},{"$f":"K24","v":74.686113233791573},{"$f":"L24","v":74.686113233791573},{"$f":"M24","v":74.686113233791573},null,null,{"$f":"B24","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,E24)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,F24)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,G24)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,H24)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,I24)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,J24)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,K24)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,L24)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,M24)","v":3.4600335723376956},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,N24)","v":3.4600335723376956}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E25","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B25","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,E25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,F25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,G25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,H25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,I25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,J25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,K25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,L25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,M25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,N25)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE)","v":188.90717086145477},{"$f":"E26","v":188.90717086145477},188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,E26)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,F26)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,G26)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,H26)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,I26)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,J26)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,K26)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,L26)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,M26)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,N26)","v":13.208916292020449}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,E27)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,F27)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,G27)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,H27)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,I27)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,J27)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,K27)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,L27)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,M27)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,N27)","v":18.813047608397444}]
[]
[]
[{"$f":"A23+1","v":4},{"$f":"VLOOKUP($A30,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x24W Compact Fluorescent"},{"$f":"VLOOKUP($A30,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A30,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x24W Compact Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B31,Inputs!$C$68:$AN$68,0),FALSE)","v":96.408411541879389},{"$f":"E31","v":96.408411541879389},{"$f":"F31","v":96.408411541879389},96.408411541879389,96.408411541879389,{"$f":"I31","v":96.408411541879389},{"$f":"J31","v":96.408411541879389},{"$f":"K31","v":96.408411541879389},{"$f":"L31","v":96.408411541879389},{"$f":"M31","v":96.408411541879389},null,null,{"$f":"B31","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,E31)","v":4.4663770297759422},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,F31)","v":4.4663770297759422},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,G31)","v":4.4663770297759422},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,H31)","v":4.4663770297759422},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,I31)","v":4.4663770297759422},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,J31)","v":4.4663770297759422},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,K31)","v":4.4663770297759422},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,L31)","v":4.4663770297759422},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,M31)","v":4.4663770297759422},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,N31)","v":4.4663770297759422}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E32","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B32","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,E32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,F32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,G32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,H32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,I32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,J32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,K32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,L32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,M32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,N32)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B33,Inputs!$C$68:$AN$68,0),FALSE)","v":188.90717086145477},{"$f":"E33","v":188.90717086145477},188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,E33)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,F33)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,G33)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,H33)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,I33)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,J33)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,K33)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,L33)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,M33)","v":13.208916292020449},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,N33)","v":13.208916292020449}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,E34)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,F34)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,G34)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,H34)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,I34)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,J34)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,K34)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,L34)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,M34)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,N34)","v":18.813047608397444}]
[]
[]
[{"$f":"A30+1","v":5},{"$f":"VLOOKUP($A37,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"1x20W Fluorescent"},{"$f":"VLOOKUP($A37,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A37,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"1x20W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B38,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E38","v":133.12518584597089},{"$f":"F38","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I38","v":133.12518584597089},{"$f":"J38","v":133.12518584597089},{"$f":"K38","v":133.12518584597089},{"$f":"L38","v":133.12518584597089},{"$f":"M38","v":133.12518584597089},null,null,{"$f":"B38","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,E38)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,F38)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,G38)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,H38)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,I38)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,J38)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,K38)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,L38)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,M38)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,N38)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E39","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B39","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,E39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,F39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,G39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,H39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,I39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,J39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,K39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,L39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,M39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,N39)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B40,Inputs!$C$68:$AN$68,0),FALSE)","v":253.55992440889494},{"$f":"E40","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,E40)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,F40)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,G40)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,H40)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,I40)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,J40)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,K40)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,L40)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,M40)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,N40)","v":17.729617151402259}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,E41)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,F41)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,G41)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,H41)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,I41)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,J41)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,K41)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,L41)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,M41)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,N41)","v":18.813047608397444}]
[]
[]
[{"$f":"A37+1","v":6},{"$f":"VLOOKUP($A44,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"1x40W Fluorescent"},{"$f":"VLOOKUP($A44,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A44,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"1x40W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E45","v":133.12518584597089},{"$f":"F45","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I45","v":133.12518584597089},{"$f":"J45","v":133.12518584597089},{"$f":"K45","v":133.12518584597089},{"$f":"L45","v":133.12518584597089},{"$f":"M45","v":133.12518584597089},null,null,{"$f":"B45","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,E45)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,F45)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,G45)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,H45)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,I45)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,J45)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,K45)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,L45)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,M45)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,N45)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B46","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,E46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,F46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,G46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,H46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,I46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,J46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,K46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,L46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,M46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,N46)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B47,Inputs!$C$68:$AN$68,0),FALSE)","v":198.67540480279561},{"$f":"E47","v":198.67540480279561},{"$f":"F47","v":198.67540480279561},198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,E47)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,F47)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,G47)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,H47)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,I47)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,J47)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,K47)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,L47)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,M47)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,N47)","v":13.891938455041847}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,E48)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,F48)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,G48)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,H48)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,I48)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,J48)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,K48)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,L48)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,M48)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,N48)","v":18.813047608397444}]
[]
[]
[{"$f":"A44+1","v":7},{"$f":"VLOOKUP($A51,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x20W Fluorescent"},{"$f":"VLOOKUP($A51,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A51,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x20W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B52,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E52","v":133.12518584597089},{"$f":"F52","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I52","v":133.12518584597089},{"$f":"J52","v":133.12518584597089},{"$f":"K52","v":133.12518584597089},{"$f":"L52","v":133.12518584597089},{"$f":"M52","v":133.12518584597089},null,null,{"$f":"B52","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,E52)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,F52)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,G52)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,H52)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,I52)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,J52)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,K52)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,L52)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,M52)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,N52)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E53","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B53","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,E53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,F53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,G53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,H53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,I53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,J53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,K53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,L53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,M53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,N53)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B54,Inputs!$C$68:$AN$68,0),FALSE)","v":253.55992440889494},{"$f":"E54","v":253.55992440889494},{"$f":"F54","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,E54)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,F54)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,G54)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,H54)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,I54)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,J54)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,K54)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,L54)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,M54)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,N54)","v":17.729617151402259}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,E55)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,F55)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,G55)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,H55)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,I55)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,J55)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,K55)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,L55)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,M55)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,N55)","v":18.813047608397444}]
[]
[]
[{"$f":"A51+1","v":8},{"$f":"VLOOKUP($A58,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x24W Fluorescent"},{"$f":"VLOOKUP($A58,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A58,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x24W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E59","v":133.12518584597089},{"$f":"F59","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I59","v":133.12518584597089},{"$f":"J59","v":133.12518584597089},{"$f":"K59","v":133.12518584597089},{"$f":"L59","v":133.12518584597089},{"$f":"M59","v":133.12518584597089},null,null,{"$f":"B59","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,E59)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,F59)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,G59)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,H59)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,I59)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,J59)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,K59)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,L59)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,M59)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,N59)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E60","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B60","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,E60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,F60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,G60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,H60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,I60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,J60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,K60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,L60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,M60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,N60)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B61,Inputs!$C$68:$AN$68,0),FALSE)","v":258.60583480783453},{"$f":"E61","v":258.60583480783453},{"$f":"F61","v":258.60583480783453},258.60583480783453,258.60583480783453,258.60583480783453,258.60583480783453,258.60583480783453,258.60583480783453,258.60583480783453,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,E61)","v":18.082441280696486},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,F61)","v":18.082441280696486},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,G61)","v":18.082441280696486},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,H61)","v":18.082441280696486},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,I61)","v":18.082441280696486},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,J61)","v":18.082441280696486},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,K61)","v":18.082441280696486},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,L61)","v":18.082441280696486},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,M61)","v":18.082441280696486},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,N61)","v":18.082441280696486}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,E62)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,F62)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,G62)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,H62)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,I62)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,J62)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,K62)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,L62)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,M62)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,N62)","v":18.813047608397444}]
[]
[]
[{"$f":"A58+1","v":9},{"$f":"VLOOKUP($A65,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"T5 Fluorescent 2 x 24W"},{"$f":"VLOOKUP($A65,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A65,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"T5 Fluorescent 2 x 24W"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B66,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E66","v":133.12518584597089},{"$f":"F66","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I66","v":133.12518584597089},{"$f":"J66","v":133.12518584597089},{"$f":"K66","v":133.12518584597089},{"$f":"L66","v":133.12518584597089},{"$f":"M66","v":133.12518584597089},null,null,{"$f":"B66","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,E66)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,F66)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,G66)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,H66)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,I66)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,J66)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,K66)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,L66)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,M66)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,N66)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E67","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B67","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,E67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,F67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,G67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,H67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,I67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,J67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,K67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,L67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,M67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,N67)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B68,Inputs!$C$68:$AN$68,0),FALSE)","v":253.55992440889494},{"$f":"E68","v":253.55992440889494},{"$f":"F68","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,E68)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,F68)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,G68)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,H68)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,I68)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,J68)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,K68)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,L68)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,M68)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,N68)","v":17.729617151402259}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,E69)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,F69)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,G69)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,H69)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,I69)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,J69)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,K69)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,L69)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,M69)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,N69)","v":18.813047608397444}]
[]
[]
[{"$f":"A65+1","v":10},{"$f":"VLOOKUP($A72,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"20 Fluorescent 1X20FL"},{"$f":"VLOOKUP($A72,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A72,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"20 Fluorescent 1X20FL"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B73,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E73","v":133.12518584597089},{"$f":"F73","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I73","v":133.12518584597089},{"$f":"J73","v":133.12518584597089},{"$f":"K73","v":133.12518584597089},{"$f":"L73","v":133.12518584597089},{"$f":"M73","v":133.12518584597089},null,null,{"$f":"B73","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,E73)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,F73)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,G73)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,H73)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,I73)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,J73)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,K73)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,L73)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,M73)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,N73)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E74","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B74","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,E74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,F74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,G74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,H74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,I74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,J74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,K74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,L74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,M74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,N74)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE)","v":253.55992440889494},{"$f":"E75","v":253.55992440889494},{"$f":"F75","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,E75)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,F75)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,G75)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,H75)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,I75)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,J75)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,K75)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,L75)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,M75)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,N75)","v":17.729617151402259}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,E76)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,F76)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,G76)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,H76)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,I76)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,J76)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,K76)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,L76)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,M76)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,N76)","v":18.813047608397444}]
[]
[]
[{"$f":"A72+1","v":11},{"$f":"VLOOKUP($A79,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x40W Fluorescent"},{"$f":"VLOOKUP($A79,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A79,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x40W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B80,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E80","v":133.12518584597089},{"$f":"F80","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I80","v":133.12518584597089},{"$f":"J80","v":133.12518584597089},{"$f":"K80","v":133.12518584597089},{"$f":"L80","v":133.12518584597089},{"$f":"M80","v":133.12518584597089},null,null,{"$f":"B80","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,E80)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,F80)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,G80)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,H80)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,I80)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,J80)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,K80)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,L80)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,M80)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,N80)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E81","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B81","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,E81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,F81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,G81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,H81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,I81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,J81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,K81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,L81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,M81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,N81)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B82,Inputs!$C$68:$AN$68,0),FALSE)","v":198.67540480279561},{"$f":"E82","v":198.67540480279561},{"$f":"F82","v":198.67540480279561},198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,E82)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,F82)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,G82)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,H82)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,I82)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,J82)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,K82)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,L82)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,M82)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,N82)","v":13.891938455041847}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,E83)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,F83)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,G83)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,H83)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,I83)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,J83)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,K83)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,L83)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,M83)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,N83)","v":18.813047608397444}]
[]
[]
[{"$f":"A79+1","v":12},{"$f":"VLOOKUP($A86,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"3x40W Fluorescent"},{"$f":"VLOOKUP($A86,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,"32W Compact Fluorescent"]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,40,{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E87","v":133.12518584597089},{"$f":"F87","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I87","v":133.12518584597089},{"$f":"J87","v":133.12518584597089},{"$f":"K87","v":133.12518584597089},{"$f":"L87","v":133.12518584597089},{"$f":"M87","v":133.12518584597089},null,null,"Bracket UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,E87)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,F87)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,G87)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,H87)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,I87)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,J87)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,K87)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,L87)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,M87)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,N87)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},40,null,{"$f":"E88","v":0},0,0,0,0,0,0,0,0,null,null,"CAPEX Instralation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,E88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,F88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,G88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,H88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,I88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,J88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,K88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,L88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,M88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,N88)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,20,{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE)","v":198.67540480279561},{"$f":"E89","v":198.67540480279561},{"$f":"F89","v":198.67540480279561},198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,E89)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,F89)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,G89)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,H89)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,I89)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,J89)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,K89)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,L89)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,M89)","v":13.891938455041847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,N89)","v":13.891938455041847}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",20,{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instralation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,E90)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,F90)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,G90)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,H90)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,I90)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,J90)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,K90)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,L90)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,M90)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,N90)","v":29.607612693657906}]
[]
[]
[{"$f":"A86+1","v":13},{"$f":"VLOOKUP($A93,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"4x20 Fluorescent"},{"$f":"VLOOKUP($A93,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A93,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"4x20 Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B94,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E94","v":133.12518584597089},{"$f":"F94","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I94","v":133.12518584597089},{"$f":"J94","v":133.12518584597089},{"$f":"K94","v":133.12518584597089},{"$f":"L94","v":133.12518584597089},{"$f":"M94","v":133.12518584597089},null,null,{"$f":"B94","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,E94)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,F94)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,G94)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,H94)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,I94)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,J94)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,K94)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,L94)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,M94)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,N94)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E95","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B95","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,E95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,F95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,G95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,H95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,I95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,J95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,K95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,L95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,M95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,N95)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B96,Inputs!$C$68:$AN$68,0),FALSE)","v":253.55992440889494},{"$f":"E96","v":253.55992440889494},{"$f":"F96","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,E96)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,F96)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,G96)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,H96)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,I96)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,J96)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,K96)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,L96)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,M96)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,N96)","v":17.729617151402259}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,E97)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,F97)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,G97)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,H97)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,I97)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,J97)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,K97)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,L97)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,M97)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,N97)","v":18.813047608397444}]
[]
[]
[{"$f":"A93+1","v":14},{"$f":"VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"4x40W Fluorescent"},{"$f":"VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"4x40W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE)","v":133.12518584597089},{"$f":"E101","v":133.12518584597089},{"$f":"F101","v":133.12518584597089},133.12518584597089,133.12518584597089,{"$f":"I101","v":133.12518584597089},{"$f":"J101","v":133.12518584597089},{"$f":"K101","v":133.12518584597089},{"$f":"L101","v":133.12518584597089},{"$f":"M101","v":133.12518584597089},null,null,{"$f":"B101","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,E101)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,F101)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,G101)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,H101)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,I101)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,J101)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,K101)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,L101)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,M101)","v":6.1673796159250225},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,N101)","v":6.1673796159250225}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E102","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B102","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,E102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,F102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,G102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,H102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,I102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,J102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,K102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,L102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,M102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,N102)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B103,Inputs!$C$68:$AN$68,0),FALSE)","v":253.55992440889494},{"$f":"E103","v":253.55992440889494},{"$f":"F103","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,E103)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,F103)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,G103)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,H103)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,I103)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,J103)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,K103)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,L103)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,M103)","v":17.729617151402259},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,N103)","v":17.729617151402259}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,E104)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,F104)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,G104)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,H104)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,I104)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,J104)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,K104)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,L104)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,M104)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,N104)","v":29.607612693657906}]
[]
[]
[{"$f":"A100+1","v":15},{"$f":"VLOOKUP($A107,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Sodium Vapour"},{"$f":"VLOOKUP($A107,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A107,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B108,Inputs!$C$68:$AN$68,0),FALSE)","v":120.7732757406451},{"$f":"E108","v":120.7732757406451},{"$f":"F108","v":120.7732757406451},120.7732757406451,120.7732757406451,{"$f":"I108","v":120.7732757406451},{"$f":"J108","v":120.7732757406451},{"$f":"K108","v":120.7732757406451},{"$f":"L108","v":120.7732757406451},{"$f":"M108","v":120.7732757406451},null,null,{"$f":"B108","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,E108)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,F108)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,G108)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,H108)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,I108)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,J108)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,K108)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,L108)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,M108)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,N108)","v":5.5951444065074343}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E109","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B109","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,E109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,F109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,G109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,H109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,I109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,J109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,K109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,L109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,M109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,N109)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B110,Inputs!$C$68:$AN$68,0),FALSE)","v":154.95463481311108},{"$f":"E110","v":154.95463481311108},{"$f":"F110","v":154.95463481311108},154.95463481311108,154.95463481311108,154.95463481311108,154.95463481311108,154.95463481311108,154.95463481311108,154.95463481311108,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,E110)","v":10.834860270117009},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,F110)","v":10.834860270117009},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,G110)","v":10.834860270117009},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,H110)","v":10.834860270117009},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,I110)","v":10.834860270117009},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,J110)","v":10.834860270117009},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,K110)","v":10.834860270117009},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,L110)","v":10.834860270117009},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,M110)","v":10.834860270117009},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,N110)","v":10.834860270117009}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,E111)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,F111)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,G111)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,H111)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,I111)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,J111)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,K111)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,L111)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,M111)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,N111)","v":29.607612693657906}]
[]
[]
[{"$f":"A107+1","v":16},{"$f":"VLOOKUP($A114,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"150W Sodium Vapour"},{"$f":"VLOOKUP($A114,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A114,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"150W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B115,Inputs!$C$68:$AN$68,0),FALSE)","v":207.89721127739688},{"$f":"E115","v":207.89721127739688},{"$f":"F115","v":207.89721127739688},207.89721127739688,207.89721127739688,{"$f":"I115","v":207.89721127739688},{"$f":"J115","v":207.89721127739688},{"$f":"K115","v":207.89721127739688},{"$f":"L115","v":207.89721127739688},{"$f":"M115","v":207.89721127739688},null,null,{"$f":"B115","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,E115)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,F115)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,G115)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,H115)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,I115)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,J115)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,K115)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,L115)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,M115)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,N115)","v":9.6313933001632801}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E116","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B116","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,E116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,F116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,G116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,H116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,I116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,J116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,K116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,L116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,M116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,N116)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE)","v":216.87186514812163},{"$f":"E117","v":216.87186514812163},{"$f":"F117","v":216.87186514812163},216.87186514812163,216.87186514812163,216.87186514812163,216.87186514812163,216.87186514812163,216.87186514812163,216.87186514812163,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,E117)","v":15.164285716484658},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,F117)","v":15.164285716484658},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,G117)","v":15.164285716484658},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,H117)","v":15.164285716484658},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,I117)","v":15.164285716484658},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,J117)","v":15.164285716484658},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,K117)","v":15.164285716484658},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,L117)","v":15.164285716484658},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,M117)","v":15.164285716484658},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,N117)","v":15.164285716484658}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,E118)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,F118)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,G118)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,H118)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,I118)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,J118)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,K118)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,L118)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,M118)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,N118)","v":29.607612693657906}]
[]
[]
[{"$f":"A114+1","v":17},{"$f":"VLOOKUP($A121,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Sodium Vapour"},{"$f":"VLOOKUP($A121,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A121,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B122,Inputs!$C$68:$AN$68,0),FALSE)","v":266.77935340982498},{"$f":"E122","v":266.77935340982498},{"$f":"F122","v":266.77935340982498},266.77935340982498,266.77935340982498,{"$f":"I122","v":266.77935340982498},{"$f":"J122","v":266.77935340982498},{"$f":"K122","v":266.77935340982498},{"$f":"L122","v":266.77935340982498},{"$f":"M122","v":266.77935340982498},null,null,{"$f":"B122","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,E122)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,F122)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,G122)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,H122)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,I122)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,J122)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,K122)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,L122)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,M122)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,N122)","v":12.359265722063284}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E123","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B123","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,E123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,F123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,G123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,H123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,I123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,J123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,K123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,L123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,M123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,N123)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B124,Inputs!$C$68:$AN$68,0),FALSE)","v":231.9979734325857},{"$f":"E124","v":231.9979734325857},{"$f":"F124","v":231.9979734325857},231.9979734325857,231.9979734325857,231.9979734325857,231.9979734325857,231.9979734325857,231.9979734325857,231.9979734325857,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,E124)","v":16.221945397916532},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,F124)","v":16.221945397916532},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,G124)","v":16.221945397916532},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,H124)","v":16.221945397916532},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,I124)","v":16.221945397916532},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,J124)","v":16.221945397916532},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,K124)","v":16.221945397916532},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,L124)","v":16.221945397916532},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,M124)","v":16.221945397916532},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,N124)","v":16.221945397916532}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,E125)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,F125)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,G125)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,H125)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,I125)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,J125)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,K125)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,L125)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,M125)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,N125)","v":29.607612693657906}]
[]
[]
[{"$f":"A121+1","v":18},{"$f":"VLOOKUP($A128,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Sodium Vapour - Flood Light"},{"$f":"VLOOKUP($A128,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A128,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B129,Inputs!$C$68:$AN$68,0),FALSE)","v":266.77935340982498},{"$f":"E129","v":266.77935340982498},{"$f":"F129","v":266.77935340982498},266.77935340982498,266.77935340982498,{"$f":"I129","v":266.77935340982498},{"$f":"J129","v":266.77935340982498},{"$f":"K129","v":266.77935340982498},{"$f":"L129","v":266.77935340982498},{"$f":"M129","v":266.77935340982498},null,null,{"$f":"B129","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,E129)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,F129)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,G129)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,H129)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,I129)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,J129)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,K129)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,L129)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,M129)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,N129)","v":12.359265722063284}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E130","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B130","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,E130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,F130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,G130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,H130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,I130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,J130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,K130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,L130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,M130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,N130)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE)","v":418.87977485833363},{"$f":"E131","v":418.87977485833363},{"$f":"F131","v":418.87977485833363},418.87977485833363,418.87977485833363,418.87977485833363,418.87977485833363,418.87977485833363,418.87977485833363,418.87977485833363,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,E131)","v":29.28924220977289},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,F131)","v":29.28924220977289},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,G131)","v":29.28924220977289},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,H131)","v":29.28924220977289},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,I131)","v":29.28924220977289},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,J131)","v":29.28924220977289},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,K131)","v":29.28924220977289},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,L131)","v":29.28924220977289},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,M131)","v":29.28924220977289},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,N131)","v":29.28924220977289}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,E132)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,F132)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,G132)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,H132)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,I132)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,J132)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,K132)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,L132)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,M132)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,N132)","v":29.607612693657906}]
[]
[]
[{"$f":"A128+1","v":19},{"$f":"VLOOKUP($A135,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Sodium Vapour"},{"$f":"VLOOKUP($A135,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A135,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B136,Inputs!$C$68:$AN$68,0),FALSE)","v":192.45518881950642},{"$f":"E136","v":192.45518881950642},{"$f":"F136","v":192.45518881950642},192.45518881950642,192.45518881950642,{"$f":"I136","v":192.45518881950642},{"$f":"J136","v":192.45518881950642},{"$f":"K136","v":192.45518881950642},{"$f":"L136","v":192.45518881950642},{"$f":"M136","v":192.45518881950642},null,null,{"$f":"B136","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,E136)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,F136)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,G136)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,H136)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,I136)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,J136)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,K136)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,L136)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,M136)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,N136)","v":8.9160003868670579}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E137","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B137","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,E137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,F137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,G137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,H137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,I137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,J137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,K137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,L137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,M137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,N137)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B138,Inputs!$C$68:$AN$68,0),FALSE)","v":308.13100043947838},{"$f":"E138","v":308.13100043947838},{"$f":"F138","v":308.13100043947838},308.13100043947838,308.13100043947838,308.13100043947838,308.13100043947838,308.13100043947838,308.13100043947838,308.13100043947838,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,E138)","v":21.545378998696641},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,F138)","v":21.545378998696641},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,G138)","v":21.545378998696641},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,H138)","v":21.545378998696641},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,I138)","v":21.545378998696641},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,J138)","v":21.545378998696641},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,K138)","v":21.545378998696641},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,L138)","v":21.545378998696641},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,M138)","v":21.545378998696641},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,N138)","v":21.545378998696641}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,E139)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,F139)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,G139)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,H139)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,I139)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,J139)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,K139)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,L139)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,M139)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,N139)","v":29.607612693657906}]
[]
[]
[{"$f":"A135+1","v":20},{"$f":"VLOOKUP($A142,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Sodium Vapour - Flood Light"},{"$f":"VLOOKUP($A142,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A142,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B143,Inputs!$C$68:$AN$68,0),FALSE)","v":192.45518881950642},{"$f":"E143","v":192.45518881950642},{"$f":"F143","v":192.45518881950642},192.45518881950642,192.45518881950642,{"$f":"I143","v":192.45518881950642},{"$f":"J143","v":192.45518881950642},{"$f":"K143","v":192.45518881950642},{"$f":"L143","v":192.45518881950642},{"$f":"M143","v":192.45518881950642},null,null,{"$f":"B143","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,E143)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,F143)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,G143)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,H143)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,I143)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,J143)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,K143)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,L143)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,M143)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,N143)","v":8.9160003868670579}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E144","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B144","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,E144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,F144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,G144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,H144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,I144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,J144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,K144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,L144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,M144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,N144)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B145,Inputs!$C$68:$AN$68,0),FALSE)","v":431.38642868220484},{"$f":"E145","v":431.38642868220484},{"$f":"F145","v":431.38642868220484},431.38642868220484,431.38642868220484,431.38642868220484,431.38642868220484,431.38642868220484,431.38642868220484,431.38642868220484,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,E145)","v":30.163742329061371},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,F145)","v":30.163742329061371},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,G145)","v":30.163742329061371},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,H145)","v":30.163742329061371},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,I145)","v":30.163742329061371},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,J145)","v":30.163742329061371},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,K145)","v":30.163742329061371},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,L145)","v":30.163742329061371},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,M145)","v":30.163742329061371},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,N145)","v":30.163742329061371}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,E146)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,F146)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,G146)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,H146)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,I146)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,J146)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,K146)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,L146)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,M146)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,N146)","v":29.607612693657906}]
[]
[]
[{"$f":"A142+1","v":21},{"$f":"VLOOKUP($A149,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"70W Sodium Vapour"},{"$f":"VLOOKUP($A149,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A149,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"70W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE)","v":116.77074041034791},{"$f":"E150","v":116.77074041034791},{"$f":"F150","v":116.77074041034791},116.77074041034791,116.77074041034791,{"$f":"I150","v":116.77074041034791},{"$f":"J150","v":116.77074041034791},{"$f":"K150","v":116.77074041034791},{"$f":"L150","v":116.77074041034791},{"$f":"M150","v":116.77074041034791},null,null,{"$f":"B150","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,E150)","v":5.4097162724452899},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,F150)","v":5.4097162724452899},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,G150)","v":5.4097162724452899},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,H150)","v":5.4097162724452899},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,I150)","v":5.4097162724452899},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,J150)","v":5.4097162724452899},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,K150)","v":5.4097162724452899},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,L150)","v":5.4097162724452899},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,M150)","v":5.4097162724452899},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,N150)","v":5.4097162724452899}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E151","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B151","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,E151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,F151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,G151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,H151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,I151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,J151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,K151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,L151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,M151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,N151)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B152,Inputs!$C$68:$AN$68,0),FALSE)","v":161.14461304191406},{"$f":"E152","v":161.14461304191406},{"$f":"F152","v":161.14461304191406},161.14461304191406,161.14461304191406,161.14461304191406,161.14461304191406,161.14461304191406,161.14461304191406,161.14461304191406,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,E152)","v":11.267680813142622},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,F152)","v":11.267680813142622},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,G152)","v":11.267680813142622},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,H152)","v":11.267680813142622},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,I152)","v":11.267680813142622},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,J152)","v":11.267680813142622},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,K152)","v":11.267680813142622},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,L152)","v":11.267680813142622},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,M152)","v":11.267680813142622},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,N152)","v":11.267680813142622}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,E153)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,F153)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,G153)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,H153)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,I153)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,J153)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,K153)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,L153)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,M153)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,N153)","v":18.813047608397444}]
[]
[]
[{"$f":"A149+1","v":22},{"$f":"VLOOKUP($A156,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Incandescent"},{"$f":"VLOOKUP($A156,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A156,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Incandescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B157,Inputs!$C$68:$AN$68,0),FALSE)","v":86.837198929527219},{"$f":"E157","v":86.837198929527219},{"$f":"F157","v":86.837198929527219},86.837198929527219,86.837198929527219,{"$f":"I157","v":86.837198929527219},{"$f":"J157","v":86.837198929527219},{"$f":"K157","v":86.837198929527219},{"$f":"L157","v":86.837198929527219},{"$f":"M157","v":86.837198929527219},null,null,{"$f":"B157","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,E157)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,F157)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,G157)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,H157)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,I157)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,J157)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,K157)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,L157)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,M157)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,N157)","v":4.0229650548743354}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E158","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B158","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,E158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,F158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,G158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,H158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,I158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,J158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,K158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,L158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,M158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,N158)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B159,Inputs!$C$68:$AN$68,0),FALSE)","v":55.856237849978655},{"$f":"E159","v":55.856237849978655},{"$f":"F159","v":55.856237849978655},55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,E159)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,F159)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,G159)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,H159)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,I159)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,J159)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,K159)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,L159)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,M159)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,N159)","v":3.9056239463173044}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,E160)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,F160)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,G160)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,H160)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,I160)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,J160)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,K160)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,L160)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,M160)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,N160)","v":29.607612693657906}]
[]
[]
[{"$f":"A156+1","v":23},{"$f":"VLOOKUP($A163,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"60W Incandescent"},{"$f":"VLOOKUP($A163,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A163,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"60W Incandescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE)","v":86.837198929527219},{"$f":"E164","v":86.837198929527219},{"$f":"F164","v":86.837198929527219},86.837198929527219,86.837198929527219,{"$f":"I164","v":86.837198929527219},{"$f":"J164","v":86.837198929527219},{"$f":"K164","v":86.837198929527219},{"$f":"L164","v":86.837198929527219},{"$f":"M164","v":86.837198929527219},null,null,{"$f":"B164","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,E164)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,F164)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,G164)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,H164)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,I164)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,J164)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,K164)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,L164)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,M164)","v":4.0229650548743354},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,N164)","v":4.0229650548743354}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E165","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B165","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,E165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,F165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,G165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,H165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,I165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,J165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,K165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,L165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,M165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,N165)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B166,Inputs!$C$68:$AN$68,0),FALSE)","v":55.856237849978655},{"$f":"E166","v":55.856237849978655},{"$f":"F166","v":55.856237849978655},55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,E166)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,F166)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,G166)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,H166)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,I166)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,J166)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,K166)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,L166)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,M166)","v":3.9056239463173044},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,N166)","v":3.9056239463173044}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,E167)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,F167)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,G167)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,H167)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,I167)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,J167)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,K167)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,L167)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,M167)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,N167)","v":18.813047608397444}]
[]
[]
[{"$f":"A163+1","v":24},{"$f":"VLOOKUP($A170,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED"},{"$f":"VLOOKUP($A170,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A170,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B171,Inputs!$C$68:$AN$68,0),FALSE)","v":99.640221589821721},{"$f":"E171","v":99.640221589821721},{"$f":"F171","v":99.640221589821721},99.640221589821721,99.640221589821721,{"$f":"I171","v":99.640221589821721},{"$f":"J171","v":99.640221589821721},{"$f":"K171","v":99.640221589821721},{"$f":"L171","v":99.640221589821721},{"$f":"M171","v":99.640221589821721},null,null,{"$f":"B171","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,E171)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,F171)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,G171)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,H171)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,I171)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,J171)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,K171)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,L171)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,M171)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,N171)","v":4.6160992576591218}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B172","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,E172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,F172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,G172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,H172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,I172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,J172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,K172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,L172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,M172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,N172)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B173,Inputs!$C$68:$AN$68,0),FALSE)","v":365.71600000000001},{"$f":"E173","v":365.71600000000001},{"$f":"F173","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,E173)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,F173)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,G173)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,H173)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,I173)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,J173)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,K173)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,L173)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,M173)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,N173)","v":25.571882785727663}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,E174)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,F174)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,G174)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,H174)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,I174)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,J174)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,K174)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,L174)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,M174)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,N174)","v":18.813047608397444}]
[]
[]
[{"$f":"A170+1","v":25},{"$f":"VLOOKUP($A177,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Bottom Pole Entry"},{"$f":"VLOOKUP($A177,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A177,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B178,Inputs!$C$68:$AN$68,0),FALSE)","v":99.640221589821721},{"$f":"E178","v":99.640221589821721},{"$f":"F178","v":99.640221589821721},99.640221589821721,99.640221589821721,{"$f":"I178","v":99.640221589821721},{"$f":"J178","v":99.640221589821721},{"$f":"K178","v":99.640221589821721},{"$f":"L178","v":99.640221589821721},{"$f":"M178","v":99.640221589821721},null,null,{"$f":"B178","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,E178)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,F178)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,G178)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,H178)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,I178)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,J178)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,K178)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,L178)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,M178)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,N178)","v":4.6160992576591218}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E179","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B179","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,E179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,F179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,G179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,H179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,I179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,J179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,K179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,L179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,M179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,N179)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE)","v":1023.3892953128},{"$f":"E180","v":1023.3892953128},{"$f":"F180","v":1023.3892953128},1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,E180)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,F180)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,G180)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,H180)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,I180)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,J180)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,K180)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,L180)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,M180)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,N180)","v":71.558233995524816}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,E181)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,F181)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,G181)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,H181)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,I181)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,J181)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,K181)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,L181)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,M181)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,N181)","v":18.813047608397444}]
[]
[]
[{"$f":"A177+1","v":26},{"$f":"VLOOKUP($A184,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Side Entry"},{"$f":"VLOOKUP($A184,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A184,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B185,Inputs!$C$68:$AN$68,0),FALSE)","v":99.640221589821721},{"$f":"E185","v":99.640221589821721},{"$f":"F185","v":99.640221589821721},99.640221589821721,99.640221589821721,{"$f":"I185","v":99.640221589821721},{"$f":"J185","v":99.640221589821721},{"$f":"K185","v":99.640221589821721},{"$f":"L185","v":99.640221589821721},{"$f":"M185","v":99.640221589821721},null,null,{"$f":"B185","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,E185)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,F185)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,G185)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,H185)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,I185)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,J185)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,K185)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,L185)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,M185)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,N185)","v":4.6160992576591218}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E186","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B186","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,E186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,F186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,G186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,H186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,I186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,J186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,K186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,L186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,M186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,N186)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B187,Inputs!$C$68:$AN$68,0),FALSE)","v":1023.3892953128},{"$f":"E187","v":1023.3892953128},{"$f":"F187","v":1023.3892953128},1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,E187)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,F187)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,G187)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,H187)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,I187)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,J187)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,K187)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,L187)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,M187)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,N187)","v":71.558233995524816}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,E188)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,F188)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,G188)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,H188)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,I188)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,J188)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,K188)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,L188)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,M188)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,N188)","v":18.813047608397444}]
[]
[]
[{"$f":"A184+1","v":27},{"$f":"VLOOKUP($A191,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Top Entry"},{"$f":"VLOOKUP($A191,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A191,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE)","v":99.640221589821721},{"$f":"E192","v":99.640221589821721},{"$f":"F192","v":99.640221589821721},99.640221589821721,99.640221589821721,{"$f":"I192","v":99.640221589821721},{"$f":"J192","v":99.640221589821721},{"$f":"K192","v":99.640221589821721},{"$f":"L192","v":99.640221589821721},{"$f":"M192","v":99.640221589821721},null,null,{"$f":"B192","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,E192)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,F192)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,G192)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,H192)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,I192)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,J192)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,K192)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,L192)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,M192)","v":4.6160992576591218},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,N192)","v":4.6160992576591218}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E193","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B193","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,E193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,F193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,G193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,H193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,I193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,J193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,K193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,L193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,M193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,N193)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE)","v":1023.3892953128},{"$f":"E194","v":1023.3892953128},{"$f":"F194","v":1023.3892953128},1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,E194)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,F194)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,G194)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,H194)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,I194)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,J194)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,K194)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,L194)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,M194)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,N194)","v":71.558233995524816}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,E195)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,F195)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,G195)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,H195)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,I195)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,J195)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,K195)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,L195)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,M195)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,N195)","v":18.813047608397444}]
[]
[]
[{"$f":"A191+1","v":28},{"$f":"VLOOKUP($A198,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED"},{"$f":"VLOOKUP($A198,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A198,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B199,Inputs!$C$68:$AN$68,0),FALSE)","v":117.07266863377478},{"$f":"E199","v":117.07266863377478},{"$f":"F199","v":117.07266863377478},117.07266863377478,117.07266863377478,{"$f":"I199","v":117.07266863377478},{"$f":"J199","v":117.07266863377478},{"$f":"K199","v":117.07266863377478},{"$f":"L199","v":117.07266863377478},{"$f":"M199","v":117.07266863377478},null,null,{"$f":"B199","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,E199)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,F199)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,G199)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,H199)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,I199)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,J199)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,K199)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,L199)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,M199)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,N199)","v":5.4237039034018384}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E200","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B200","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,E200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,F200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,G200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,H200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,I200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,J200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,K200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,L200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,M200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,N200)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B201,Inputs!$C$68:$AN$68,0),FALSE)","v":365.71600000000001},{"$f":"E201","v":365.71600000000001},{"$f":"F201","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,E201)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,F201)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,G201)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,H201)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,I201)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,J201)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,K201)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,L201)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,M201)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,N201)","v":25.571882785727663}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,E202)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,F202)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,G202)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,H202)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,I202)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,J202)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,K202)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,L202)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,M202)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,N202)","v":18.813047608397444}]
[]
[]
[{"$f":"A198+1","v":29},{"$f":"VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Bottom Pole Entry"},{"$f":"VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE)","v":117.07266863377478},{"$f":"E206","v":117.07266863377478},{"$f":"F206","v":117.07266863377478},117.07266863377478,117.07266863377478,{"$f":"I206","v":117.07266863377478},{"$f":"J206","v":117.07266863377478},{"$f":"K206","v":117.07266863377478},{"$f":"L206","v":117.07266863377478},{"$f":"M206","v":117.07266863377478},null,null,{"$f":"B206","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,E206)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,F206)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,G206)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,H206)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,I206)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,J206)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,K206)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,L206)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,M206)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,N206)","v":5.4237039034018384}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E207","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B207","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,E207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,F207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,G207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,H207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,I207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,J207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,K207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,L207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,M207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,N207)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B208,Inputs!$C$68:$AN$68,0),FALSE)","v":1023.3892953128},{"$f":"E208","v":1023.3892953128},{"$f":"F208","v":1023.3892953128},1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,E208)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,F208)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,G208)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,H208)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,I208)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,J208)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,K208)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,L208)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,M208)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,N208)","v":71.558233995524816}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,E209)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,F209)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,G209)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,H209)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,I209)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,J209)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,K209)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,L209)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,M209)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,N209)","v":18.813047608397444}]
[]
[]
[{"$f":"A205+1","v":30},{"$f":"VLOOKUP($A212,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Side Entry"},{"$f":"VLOOKUP($A212,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A212,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B213,Inputs!$C$68:$AN$68,0),FALSE)","v":117.07266863377478},{"$f":"E213","v":117.07266863377478},{"$f":"F213","v":117.07266863377478},117.07266863377478,117.07266863377478,{"$f":"I213","v":117.07266863377478},{"$f":"J213","v":117.07266863377478},{"$f":"K213","v":117.07266863377478},{"$f":"L213","v":117.07266863377478},{"$f":"M213","v":117.07266863377478},null,null,{"$f":"B213","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,E213)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,F213)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,G213)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,H213)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,I213)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,J213)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,K213)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,L213)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,M213)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,N213)","v":5.4237039034018384}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E214","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B214","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,E214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,F214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,G214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,H214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,I214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,J214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,K214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,L214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,M214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,N214)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B215,Inputs!$C$68:$AN$68,0),FALSE)","v":1023.3892953128},{"$f":"E215","v":1023.3892953128},{"$f":"F215","v":1023.3892953128},1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,E215)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,F215)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,G215)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,H215)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,I215)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,J215)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,K215)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,L215)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,M215)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,N215)","v":71.558233995524816}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,E216)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,F216)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,G216)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,H216)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,I216)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,J216)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,K216)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,L216)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,M216)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,N216)","v":18.813047608397444}]
[]
[]
[{"$f":"A212+1","v":31},{"$f":"VLOOKUP($A219,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Top Entry"},{"$f":"VLOOKUP($A219,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A219,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B220,Inputs!$C$68:$AN$68,0),FALSE)","v":117.07266863377478},{"$f":"E220","v":117.07266863377478},{"$f":"F220","v":117.07266863377478},117.07266863377478,117.07266863377478,{"$f":"I220","v":117.07266863377478},{"$f":"J220","v":117.07266863377478},{"$f":"K220","v":117.07266863377478},{"$f":"L220","v":117.07266863377478},{"$f":"M220","v":117.07266863377478},null,null,{"$f":"B220","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,E220)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,F220)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,G220)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,H220)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,I220)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,J220)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,K220)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,L220)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,M220)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,N220)","v":5.4237039034018384}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E221","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B221","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,E221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,F221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,G221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,H221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,I221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,J221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,K221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,L221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,M221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,N221)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE)","v":1023.3892953128},{"$f":"E222","v":1023.3892953128},{"$f":"F222","v":1023.3892953128},1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,1023.3892953128,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,E222)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,F222)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,G222)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,H222)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,I222)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,J222)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,K222)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,L222)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,M222)","v":71.558233995524816},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,N222)","v":71.558233995524816}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,E223)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,F223)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,G223)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,H223)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,I223)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,J223)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,K223)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,L223)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,M223)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,N223)","v":18.813047608397444}]
[]
[]
[{"$f":"A219+1","v":32},{"$f":"VLOOKUP($A226,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"30W LED"},{"$f":"VLOOKUP($A226,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A226,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"30W LED"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B227,Inputs!$C$68:$AN$68,0),FALSE)","v":117.07266863377478},{"$f":"E227","v":117.07266863377478},{"$f":"F227","v":117.07266863377478},117.07266863377478,117.07266863377478,{"$f":"I227","v":117.07266863377478},{"$f":"J227","v":117.07266863377478},{"$f":"K227","v":117.07266863377478},{"$f":"L227","v":117.07266863377478},{"$f":"M227","v":117.07266863377478},null,null,{"$f":"B227","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,E227)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,F227)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,G227)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,H227)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,I227)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,J227)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,K227)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,L227)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,M227)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,N227)","v":5.4237039034018384}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E228","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B228","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,E228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,F228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,G228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,H228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,I228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,J228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,K228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,L228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,M228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,N228)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B229,Inputs!$C$68:$AN$68,0),FALSE)","v":365.71600000000001},{"$f":"E229","v":365.71600000000001},{"$f":"F229","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,E229)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,F229)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,G229)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,H229)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,I229)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,J229)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,K229)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,L229)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,M229)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,N229)","v":25.571882785727663}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,E230)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,F230)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,G230)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,H230)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,I230)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,J230)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,K230)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,L230)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,M230)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,N230)","v":18.813047608397444}]
[]
[]
[{"$f":"A226+1","v":33},{"$f":"VLOOKUP($A233,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"88 LED Light"},{"$f":"VLOOKUP($A233,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A233,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"88 LED Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B234,Inputs!$C$68:$AN$68,0),FALSE)","v":117.07266863377478},{"$f":"E234","v":117.07266863377478},{"$f":"F234","v":117.07266863377478},117.07266863377478,117.07266863377478,{"$f":"I234","v":117.07266863377478},{"$f":"J234","v":117.07266863377478},{"$f":"K234","v":117.07266863377478},{"$f":"L234","v":117.07266863377478},{"$f":"M234","v":117.07266863377478},null,null,{"$f":"B234","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,E234)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,F234)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,G234)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,H234)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,I234)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,J234)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,K234)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,L234)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,M234)","v":5.4237039034018384},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,N234)","v":5.4237039034018384}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E235","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B235","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,E235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,F235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,G235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,H235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,I235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,J235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,K235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,L235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,M235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,N235)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE)","v":365.71600000000001},{"$f":"E236","v":365.71600000000001},{"$f":"F236","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,E236)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,F236)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,G236)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,H236)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,I236)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,J236)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,K236)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,L236)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,M236)","v":25.571882785727663},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,N236)","v":25.571882785727663}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,E237)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,F237)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,G237)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,H237)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,I237)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,J237)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,K237)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,L237)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,M237)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,N237)","v":18.813047608397444}]
[]
[]
[{"$f":"A233+1","v":34},{"$f":"VLOOKUP($A240,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Metal Halide"},{"$f":"VLOOKUP($A240,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A240,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B241,Inputs!$C$68:$AN$68,0),FALSE)","v":120.7732757406451},{"$f":"E241","v":120.7732757406451},{"$f":"F241","v":120.7732757406451},120.7732757406451,120.7732757406451,{"$f":"I241","v":120.7732757406451},{"$f":"J241","v":120.7732757406451},{"$f":"K241","v":120.7732757406451},{"$f":"L241","v":120.7732757406451},{"$f":"M241","v":120.7732757406451},null,null,{"$f":"B241","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,E241)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,F241)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,G241)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,H241)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,I241)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,J241)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,K241)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,L241)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,M241)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,N241)","v":5.5951444065074343}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E242","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B242","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,E242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,F242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,G242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,H242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,I242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,J242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,K242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,L242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,M242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,N242)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B243,Inputs!$C$68:$AN$68,0),FALSE)","v":162.17518363940306},{"$f":"E243","v":162.17518363940306},{"$f":"F243","v":162.17518363940306},162.17518363940306,162.17518363940306,162.17518363940306,162.17518363940306,162.17518363940306,162.17518363940306,162.17518363940306,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,E243)","v":11.339741183816606},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,F243)","v":11.339741183816606},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,G243)","v":11.339741183816606},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,H243)","v":11.339741183816606},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,I243)","v":11.339741183816606},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,J243)","v":11.339741183816606},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,K243)","v":11.339741183816606},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,L243)","v":11.339741183816606},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,M243)","v":11.339741183816606},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,N243)","v":11.339741183816606}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,E244)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,F244)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,G244)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,H244)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,I244)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,J244)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,K244)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,L244)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,M244)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,N244)","v":29.607612693657906}]
[]
[]
[{"$f":"A240+1","v":35},{"$f":"VLOOKUP($A247,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"150W Metal Halide"},{"$f":"VLOOKUP($A247,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A247,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"150W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B248,Inputs!$C$68:$AN$68,0),FALSE)","v":207.89721127739688},{"$f":"E248","v":207.89721127739688},{"$f":"F248","v":207.89721127739688},207.89721127739688,207.89721127739688,{"$f":"I248","v":207.89721127739688},{"$f":"J248","v":207.89721127739688},{"$f":"K248","v":207.89721127739688},{"$f":"L248","v":207.89721127739688},{"$f":"M248","v":207.89721127739688},null,null,{"$f":"B248","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,E248)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,F248)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,G248)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,H248)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,I248)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,J248)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,K248)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,L248)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,M248)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,N248)","v":9.6313933001632801}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E249","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B249","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,E249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,F249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,G249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,H249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,I249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,J249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,K249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,L249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,M249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,N249)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B250,Inputs!$C$68:$AN$68,0),FALSE)","v":236.57737538145497},{"$f":"E250","v":236.57737538145497},{"$f":"F250","v":236.57737538145497},236.57737538145497,236.57737538145497,236.57737538145497,236.57737538145497,236.57737538145497,236.57737538145497,236.57737538145497,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,E250)","v":16.542149955182875},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,F250)","v":16.542149955182875},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,G250)","v":16.542149955182875},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,H250)","v":16.542149955182875},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,I250)","v":16.542149955182875},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,J250)","v":16.542149955182875},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,K250)","v":16.542149955182875},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,L250)","v":16.542149955182875},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,M250)","v":16.542149955182875},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,N250)","v":16.542149955182875}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,E251)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,F251)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,G251)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,H251)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,I251)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,J251)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,K251)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,L251)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,M251)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,N251)","v":29.607612693657906}]
[]
[]
[{"$f":"A247+1","v":36},{"$f":"VLOOKUP($A254,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Metal Halide"},{"$f":"VLOOKUP($A254,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A254,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE)","v":266.77935340982498},{"$f":"E255","v":266.77935340982498},{"$f":"F255","v":266.77935340982498},266.77935340982498,266.77935340982498,{"$f":"I255","v":266.77935340982498},{"$f":"J255","v":266.77935340982498},{"$f":"K255","v":266.77935340982498},{"$f":"L255","v":266.77935340982498},{"$f":"M255","v":266.77935340982498},null,null,{"$f":"B255","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,E255)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,F255)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,G255)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,H255)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,I255)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,J255)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,K255)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,L255)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,M255)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,N255)","v":12.359265722063284}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E256","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B256","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,E256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,F256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,G256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,H256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,I256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,J256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,K256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,L256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,M256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,N256)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B257,Inputs!$C$68:$AN$68,0),FALSE)","v":245.07571166325397},{"$f":"E257","v":245.07571166325397},{"$f":"F257","v":245.07571166325397},245.07571166325397,245.07571166325397,245.07571166325397,245.07571166325397,245.07571166325397,245.07571166325397,245.07571166325397,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,E257)","v":17.136377331813542},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,F257)","v":17.136377331813542},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,G257)","v":17.136377331813542},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,H257)","v":17.136377331813542},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,I257)","v":17.136377331813542},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,J257)","v":17.136377331813542},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,K257)","v":17.136377331813542},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,L257)","v":17.136377331813542},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,M257)","v":17.136377331813542},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,N257)","v":17.136377331813542}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,E258)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,F258)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,G258)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,H258)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,I258)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,J258)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,K258)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,L258)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,M258)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,N258)","v":29.607612693657906}]
[]
[]
[{"$f":"A254+1","v":37},{"$f":"VLOOKUP($A261,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Metal Halide"},{"$f":"VLOOKUP($A261,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A261,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B262,Inputs!$C$68:$AN$68,0),FALSE)","v":192.45518881950642},{"$f":"E262","v":192.45518881950642},{"$f":"F262","v":192.45518881950642},192.45518881950642,192.45518881950642,{"$f":"I262","v":192.45518881950642},{"$f":"J262","v":192.45518881950642},{"$f":"K262","v":192.45518881950642},{"$f":"L262","v":192.45518881950642},{"$f":"M262","v":192.45518881950642},null,null,{"$f":"B262","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,E262)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,F262)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,G262)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,H262)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,I262)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,J262)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,K262)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,L262)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,M262)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,N262)","v":8.9160003868670579}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E263","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B263","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,E263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,F263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,G263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,H263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,I263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,J263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,K263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,L263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,M263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,N263)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B264,Inputs!$C$68:$AN$68,0),FALSE)","v":497.78229817542456},{"$f":"E264","v":497.78229817542456},{"$f":"F264","v":497.78229817542456},497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,E264)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,F264)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,G264)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,H264)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,I264)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,J264)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,K264)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,L264)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,M264)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,N264)","v":34.806326717321895}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,E265)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,F265)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,G265)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,H265)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,I265)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,J265)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,K265)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,L265)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,M265)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,N265)","v":29.607612693657906}]
[]
[]
[{"$f":"A261+1","v":38},{"$f":"VLOOKUP($A268,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"70W Metal Halide"},{"$f":"VLOOKUP($A268,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A268,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"70W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE)","v":120.7732757406451},{"$f":"E269","v":120.7732757406451},{"$f":"F269","v":120.7732757406451},120.7732757406451,120.7732757406451,{"$f":"I269","v":120.7732757406451},{"$f":"J269","v":120.7732757406451},{"$f":"K269","v":120.7732757406451},{"$f":"L269","v":120.7732757406451},{"$f":"M269","v":120.7732757406451},null,null,{"$f":"B269","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,E269)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,F269)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,G269)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,H269)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,I269)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,J269)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,K269)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,L269)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,M269)","v":5.5951444065074343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,N269)","v":5.5951444065074343}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E270","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B270","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,E270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,F270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,G270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,H270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,I270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,J270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,K270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,L270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,M270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,N270)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B271,Inputs!$C$68:$AN$68,0),FALSE)","v":85.799932042648379},{"$f":"E271","v":85.799932042648379},{"$f":"F271","v":85.799932042648379},85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,E271)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,F271)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,G271)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,H271)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,I271)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,J271)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,K271)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,L271)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,M271)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,N271)","v":5.9993705640934598}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,E272)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,F272)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,G272)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,H272)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,I272)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,J272)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,K272)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,L272)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,M272)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,N272)","v":18.813047608397444}]
[]
[]
[{"$f":"A268+1","v":39},{"$f":"VLOOKUP($A275,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Metal Halide - Flood Light"},{"$f":"VLOOKUP($A275,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A275,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B276,Inputs!$C$68:$AN$68,0),FALSE)","v":266.77935340982498},{"$f":"E276","v":266.77935340982498},{"$f":"F276","v":266.77935340982498},266.77935340982498,266.77935340982498,{"$f":"I276","v":266.77935340982498},{"$f":"J276","v":266.77935340982498},{"$f":"K276","v":266.77935340982498},{"$f":"L276","v":266.77935340982498},{"$f":"M276","v":266.77935340982498},null,null,{"$f":"B276","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,E276)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,F276)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,G276)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,H276)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,I276)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,J276)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,K276)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,L276)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,M276)","v":12.359265722063284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,N276)","v":12.359265722063284}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E277","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B277","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,E277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,F277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,G277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,H277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,I277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,J277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,K277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,L277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,M277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,N277)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B278,Inputs!$C$68:$AN$68,0),FALSE)","v":497.78229817542456},{"$f":"E278","v":497.78229817542456},{"$f":"F278","v":497.78229817542456},497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,E278)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,F278)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,G278)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,H278)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,I278)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,J278)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,K278)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,L278)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,M278)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,N278)","v":34.806326717321895}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,E279)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,F279)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,G279)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,H279)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,I279)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,J279)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,K279)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,L279)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,M279)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,N279)","v":29.607612693657906}]
[]
[]
[{"$f":"A275+1","v":40},{"$f":"VLOOKUP($A282,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Metal Halide - Flood Light"},{"$f":"VLOOKUP($A282,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A282,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B283,Inputs!$C$68:$AN$68,0),FALSE)","v":192.45518881950642},{"$f":"E283","v":192.45518881950642},{"$f":"F283","v":192.45518881950642},192.45518881950642,192.45518881950642,{"$f":"I283","v":192.45518881950642},{"$f":"J283","v":192.45518881950642},{"$f":"K283","v":192.45518881950642},{"$f":"L283","v":192.45518881950642},{"$f":"M283","v":192.45518881950642},null,null,{"$f":"B283","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,E283)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,F283)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,G283)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,H283)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,I283)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,J283)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,K283)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,L283)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,M283)","v":8.9160003868670579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,N283)","v":8.9160003868670579}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E284","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B284","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,E284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,F284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,G284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,H284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,I284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,J284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,K284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,L284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,M284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,N284)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE)","v":497.78229817542456},{"$f":"E285","v":497.78229817542456},{"$f":"F285","v":497.78229817542456},497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,E285)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,F285)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,G285)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,H285)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,I285)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,J285)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,K285)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,L285)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,M285)","v":34.806326717321895},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,N285)","v":34.806326717321895}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,E286)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,F286)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,G286)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,H286)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,I286)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,J286)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,K286)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,L286)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,M286)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,N286)","v":29.607612693657906}]
[]
[]
[{"$f":"A282+1","v":41},{"$f":"VLOOKUP($A289,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"125W Mercury Vapour"},{"$f":"VLOOKUP($A289,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A289,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"125W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B290,Inputs!$C$68:$AN$68,0),FALSE)","v":216.85866656323935},{"$f":"E290","v":216.85866656323935},{"$f":"F290","v":216.85866656323935},216.85866656323935,216.85866656323935,{"$f":"I290","v":216.85866656323935},{"$f":"J290","v":216.85866656323935},{"$f":"K290","v":216.85866656323935},{"$f":"L290","v":216.85866656323935},{"$f":"M290","v":216.85866656323935},null,null,{"$f":"B290","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,E290)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,F290)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,G290)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,H290)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,I290)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,J290)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,K290)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,L290)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,M290)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,N290)","v":10.046556639149154}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E291","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B291","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,E291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,F291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,G291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,H291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,I291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,J291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,K291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,L291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,M291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,N291)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B292,Inputs!$C$68:$AN$68,0),FALSE)","v":143.07673082468855},{"$f":"E292","v":143.07673082468855},{"$f":"F292","v":143.07673082468855},143.07673082468855,143.07673082468855,143.07673082468855,143.07673082468855,143.07673082468855,143.07673082468855,143.07673082468855,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,E292)","v":10.004324093050466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,F292)","v":10.004324093050466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,G292)","v":10.004324093050466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,H292)","v":10.004324093050466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,I292)","v":10.004324093050466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,J292)","v":10.004324093050466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,K292)","v":10.004324093050466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,L292)","v":10.004324093050466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,M292)","v":10.004324093050466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,N292)","v":10.004324093050466}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,E293)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,F293)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,G293)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,H293)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,I293)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,J293)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,K293)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,L293)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,M293)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,N293)","v":29.607612693657906}]
[]
[]
[{"$f":"A289+1","v":42},{"$f":"VLOOKUP($A296,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Mercury Vapour"},{"$f":"VLOOKUP($A296,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A296,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE)","v":216.85866656323935},{"$f":"E297","v":216.85866656323935},{"$f":"F297","v":216.85866656323935},216.85866656323935,216.85866656323935,{"$f":"I297","v":216.85866656323935},{"$f":"J297","v":216.85866656323935},{"$f":"K297","v":216.85866656323935},{"$f":"L297","v":216.85866656323935},{"$f":"M297","v":216.85866656323935},null,null,{"$f":"B297","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,E297)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,F297)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,G297)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,H297)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,I297)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,J297)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,K297)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,L297)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,M297)","v":10.046556639149154},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,N297)","v":10.046556639149154}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E298","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B298","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,E298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,F298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,G298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,H298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,I298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,J298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,K298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,L298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,M298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,N298)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE)","v":165.26234615181278},{"$f":"E299","v":165.26234615181278},{"$f":"F299","v":165.26234615181278},165.26234615181278,165.26234615181278,165.26234615181278,165.26234615181278,165.26234615181278,165.26234615181278,165.26234615181278,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,E299)","v":11.555604197487963},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,F299)","v":11.555604197487963},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,G299)","v":11.555604197487963},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,H299)","v":11.555604197487963},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,I299)","v":11.555604197487963},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,J299)","v":11.555604197487963},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,K299)","v":11.555604197487963},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,L299)","v":11.555604197487963},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,M299)","v":11.555604197487963},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,N299)","v":11.555604197487963}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,E300)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,F300)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,G300)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,H300)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,I300)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,J300)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,K300)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,L300)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,M300)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,N300)","v":29.607612693657906}]
[]
[]
[{"$f":"A296+1","v":43},{"$f":"VLOOKUP($A303,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Mercury Vapour"},{"$f":"VLOOKUP($A303,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A303,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B304,Inputs!$C$68:$AN$68,0),FALSE)","v":197.8300605371557},{"$f":"E304","v":197.8300605371557},{"$f":"F304","v":197.8300605371557},197.8300605371557,197.8300605371557,{"$f":"I304","v":197.8300605371557},{"$f":"J304","v":197.8300605371557},{"$f":"K304","v":197.8300605371557},{"$f":"L304","v":197.8300605371557},{"$f":"M304","v":197.8300605371557},null,null,{"$f":"B304","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,E304)","v":9.1650056675657527},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,F304)","v":9.1650056675657527},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,G304)","v":9.1650056675657527},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,H304)","v":9.1650056675657527},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,I304)","v":9.1650056675657527},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,J304)","v":9.1650056675657527},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,K304)","v":9.1650056675657527},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,L304)","v":9.1650056675657527},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,M304)","v":9.1650056675657527},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,N304)","v":9.1650056675657527}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E305","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B305","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,E305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,F305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,G305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,H305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,I305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,J305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,K305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,L305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,M305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,N305)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B306,Inputs!$C$68:$AN$68,0),FALSE)","v":247.9693577012184},{"$f":"E306","v":247.9693577012184},{"$f":"F306","v":247.9693577012184},247.9693577012184,247.9693577012184,247.9693577012184,247.9693577012184,247.9693577012184,247.9693577012184,247.9693577012184,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,E306)","v":17.338709133829891},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,F306)","v":17.338709133829891},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,G306)","v":17.338709133829891},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,H306)","v":17.338709133829891},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,I306)","v":17.338709133829891},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,J306)","v":17.338709133829891},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,K306)","v":17.338709133829891},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,L306)","v":17.338709133829891},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,M306)","v":17.338709133829891},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,N306)","v":17.338709133829891}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,E307)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,F307)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,G307)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,H307)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,I307)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,J307)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,K307)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,L307)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,M307)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,N307)","v":29.607612693657906}]
[]
[]
[{"$f":"A303+1","v":44},{"$f":"VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"50W Mercury Vapour"},{"$f":"VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"50W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE)","v":72.970104296491868},{"$f":"E311","v":72.970104296491868},{"$f":"F311","v":72.970104296491868},72.970104296491868,72.970104296491868,{"$f":"I311","v":72.970104296491868},{"$f":"J311","v":72.970104296491868},{"$f":"K311","v":72.970104296491868},{"$f":"L311","v":72.970104296491868},{"$f":"M311","v":72.970104296491868},null,null,{"$f":"B311","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,E311)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,F311)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,G311)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,H311)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,I311)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,J311)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,K311)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,L311)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,M311)","v":3.380534877380811},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,N311)","v":3.380534877380811}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E312","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B312","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,E312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,F312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,G312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,H312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,I312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,J312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,K312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,L312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,M312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,N312)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B313,Inputs!$C$68:$AN$68,0),FALSE)","v":86.311661259602545},{"$f":"E313","v":86.311661259602545},{"$f":"F313","v":86.311661259602545},86.311661259602545,86.311661259602545,86.311661259602545,86.311661259602545,86.311661259602545,86.311661259602545,86.311661259602545,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,E313)","v":6.0351520982729436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,F313)","v":6.0351520982729436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,G313)","v":6.0351520982729436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,H313)","v":6.0351520982729436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,I313)","v":6.0351520982729436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,J313)","v":6.0351520982729436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,K313)","v":6.0351520982729436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,L313)","v":6.0351520982729436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,M313)","v":6.0351520982729436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,N313)","v":6.0351520982729436}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,E314)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,F314)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,G314)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,H314)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,I314)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,J314)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,K314)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,L314)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,M314)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,N314)","v":18.813047608397444}]
[]
[]
[{"$f":"A310+1","v":45},{"$f":"VLOOKUP($A317,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"80W Mercury Vapour Art decorative"},{"$f":"VLOOKUP($A317,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A317,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"80W Mercury Vapour Art decorative"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B318,Inputs!$C$68:$AN$68,0),FALSE)","v":75.866327288399177},{"$f":"E318","v":75.866327288399177},{"$f":"F318","v":75.866327288399177},75.866327288399177,75.866327288399177,{"$f":"I318","v":75.866327288399177},{"$f":"J318","v":75.866327288399177},{"$f":"K318","v":75.866327288399177},{"$f":"L318","v":75.866327288399177},{"$f":"M318","v":75.866327288399177},null,null,{"$f":"B318","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,E318)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,F318)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,G318)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,H318)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,I318)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,J318)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,K318)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,L318)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,M318)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,N318)","v":3.5147101390336242}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E319","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B319","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,E319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,F319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,G319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,H319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,I319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,J319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,K319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,L319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,M319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,N319)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B320,Inputs!$C$68:$AN$68,0),FALSE)","v":909.9032838604063},{"$f":"E320","v":909.9032838604063},{"$f":"F320","v":909.9032838604063},909.9032838604063,909.9032838604063,909.9032838604063,909.9032838604063,909.9032838604063,909.9032838604063,909.9032838604063,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,E320)","v":63.62297553628224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,F320)","v":63.62297553628224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,G320)","v":63.62297553628224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,H320)","v":63.62297553628224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,I320)","v":63.62297553628224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,J320)","v":63.62297553628224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,K320)","v":63.62297553628224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,L320)","v":63.62297553628224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,M320)","v":63.62297553628224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,N320)","v":63.62297553628224}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,E321)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,F321)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,G321)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,H321)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,I321)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,J321)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,K321)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,L321)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,M321)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,N321)","v":18.813047608397444}]
[]
[]
[{"$f":"A317+1","v":46},{"$f":"VLOOKUP($A324,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"80W Mercury Vapour"},{"$f":"VLOOKUP($A324,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A324,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"80W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B325,Inputs!$C$68:$AN$68,0),FALSE)","v":75.866327288399177},{"$f":"E325","v":75.866327288399177},{"$f":"F325","v":75.866327288399177},75.866327288399177,75.866327288399177,{"$f":"I325","v":75.866327288399177},{"$f":"J325","v":75.866327288399177},{"$f":"K325","v":75.866327288399177},{"$f":"L325","v":75.866327288399177},{"$f":"M325","v":75.866327288399177},null,null,{"$f":"B325","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,E325)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,F325)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,G325)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,H325)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,I325)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,J325)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,K325)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,L325)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,M325)","v":3.5147101390336242},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,N325)","v":3.5147101390336242}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E326","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B326","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,E326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,F326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,G326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,H326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,I326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,J326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,K326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,L326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,M326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,N326)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE)","v":85.799932042648379},{"$f":"E327","v":85.799932042648379},{"$f":"F327","v":85.799932042648379},85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,E327)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,F327)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,G327)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,H327)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,I327)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,J327)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,K327)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,L327)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,M327)","v":5.9993705640934598},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,N327)","v":5.9993705640934598}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,E328)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,F328)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,G328)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,H328)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,I328)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,J328)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,K328)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,L328)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,M328)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,N328)","v":18.813047608397444}]
[]
[]
[{"$f":"A324+1","v":47},{"$f":"VLOOKUP($A331,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"14W LED"},{"$f":"VLOOKUP($A331,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A331,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"14W LED"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B332,Inputs!$C$68:$AN$68,0),FALSE)","v":90.686403656938197},{"$f":"E332","v":90.686403656938197},{"$f":"F332","v":90.686403656938197},90.686403656938197,90.686403656938197,{"$f":"I332","v":90.686403656938197},{"$f":"J332","v":90.686403656938197},{"$f":"K332","v":90.686403656938197},{"$f":"L332","v":90.686403656938197},{"$f":"M332","v":90.686403656938197},null,null,{"$f":"B332","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,E332)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,F332)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,G332)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,H332)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,I332)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,J332)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,K332)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,L332)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,M332)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,N332)","v":4.2012897394372093}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E333","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B333","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,E333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,F333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,G333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,H333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,I333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,J333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,K333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,L333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,M333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,N333)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B334,Inputs!$C$68:$AN$68,0),FALSE)","v":270.5},{"$f":"E334","v":270.5},{"$f":"F334","v":270.5},270.5,270.5,270.5,270.5,270.5,270.5,270.5,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,E334)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,F334)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,G334)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,H334)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,I334)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,J334)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,K334)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,L334)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,M334)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,N334)","v":18.914114486484959}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,E335)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,F335)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,G335)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,H335)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,I335)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,J335)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,K335)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,L335)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,M335)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,N335)","v":18.813047608397444}]
[]
[]
[{"$f":"A331+1","v":48},{"$f":"VLOOKUP($A338,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"New technology - Minor"},{"$f":"VLOOKUP($A338,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A338,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"New technology - Minor"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B339,Inputs!$C$68:$AN$68,0),FALSE)","v":90.686403656938197},{"$f":"E339","v":90.686403656938197},{"$f":"F339","v":90.686403656938197},90.686403656938197,90.686403656938197,{"$f":"I339","v":90.686403656938197},{"$f":"J339","v":90.686403656938197},{"$f":"K339","v":90.686403656938197},{"$f":"L339","v":90.686403656938197},{"$f":"M339","v":90.686403656938197},null,null,{"$f":"B339","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,E339)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,F339)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,G339)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,H339)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,I339)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,J339)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,K339)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,L339)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,M339)","v":4.2012897394372093},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,N339)","v":4.2012897394372093}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E340","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B340","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,E340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,F340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,G340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,H340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,I340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,J340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,K340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,L340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,M340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,N340)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE)","v":270.5},{"$f":"E341","v":270.5},{"$f":"F341","v":270.5},270.5,270.5,270.5,270.5,270.5,270.5,270.5,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,E341)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,F341)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,G341)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,H341)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,I341)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,J341)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,K341)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,L341)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,M341)","v":18.914114486484959},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,N341)","v":18.914114486484959}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":267.95472429611652},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":268.12133059681764},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":268.37544504602391},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":268.68873549003757},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":269.05459315622693},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":269.05459315622693},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":269.05459315622693},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":269.05459315622693},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":269.05459315622693},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":269.05459315622693},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,E342)","v":18.736141709912243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,F342)","v":18.74779128716041},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,G342)","v":18.765559678232343},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,H342)","v":18.787465819916616},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,I342)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,J342)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,K342)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,L342)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,M342)","v":18.813047608397444},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,N342)","v":18.813047608397444}]
[]
[]
[{"$f":"A338+1","v":49},{"$f":"VLOOKUP($A345,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"New technology - Major"},{"$f":"VLOOKUP($A345,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A345,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"New technology - Major"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B346,Inputs!$C$68:$AN$68,0),FALSE)","v":207.89721127739688},{"$f":"E346","v":207.89721127739688},{"$f":"F346","v":207.89721127739688},207.89721127739688,207.89721127739688,{"$f":"I346","v":207.89721127739688},{"$f":"J346","v":207.89721127739688},{"$f":"K346","v":207.89721127739688},{"$f":"L346","v":207.89721127739688},{"$f":"M346","v":207.89721127739688},null,null,{"$f":"B346","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,E346)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,F346)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,G346)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,H346)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,I346)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,J346)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,K346)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,L346)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,M346)","v":9.6313933001632801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,N346)","v":9.6313933001632801}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E347","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B347","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,E347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,F347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,G347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,H347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,I347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,J347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,K347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,L347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,M347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,N347)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B348,Inputs!$C$68:$AN$68,0),FALSE)","v":600.51},{"$f":"E348","v":600.51},{"$f":"F348","v":600.51},600.51,600.51,600.51,600.51,600.51,600.51,600.51,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,E348)","v":41.989334159996602},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,F348)","v":41.989334159996602},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,G348)","v":41.989334159996602},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,H348)","v":41.989334159996602},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,I348)","v":41.989334159996602},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,J348)","v":41.989334159996602},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,K348)","v":41.989334159996602},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,L348)","v":41.989334159996602},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,M348)","v":41.989334159996602},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,N348)","v":41.989334159996602}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":421.74525866906089},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":422.00090685669414},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":422.39083147609711},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":422.87155839865568},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":423.43294682694113},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":423.43294682694113},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":423.43294682694113},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":423.43294682694113},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":423.43294682694113},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":423.43294682694113},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,E349)","v":29.489604830309908},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,F349)","v":29.507480464650605},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,G349)","v":29.534745081628376},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,H349)","v":29.568358848911217},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,I349)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,J349)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,K349)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,L349)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,M349)","v":29.607612693657906},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,N349)","v":29.607612693657906}]
[]
[]
[{"$f":"A345+1","v":50},{"$f":"VLOOKUP($A352,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A352,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B353,Inputs!$C$68:$AN$68,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"E353","v":{"$error":"#N/A"}},{"$f":"F353","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"I353","v":{"$error":"#N/A"}},{"$f":"J353","v":{"$error":"#N/A"}},{"$f":"K353","v":{"$error":"#N/A"}},{"$f":"L353","v":{"$error":"#N/A"}},{"$f":"M353","v":{"$error":"#N/A"}},null,null,{"$f":"B353","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,E353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,F353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,G353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,H353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,I353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,J353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,K353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,L353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,M353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,N353)","v":{"$error":"#N/A"}}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E354","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"B354","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,E354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,F354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,G354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,H354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,I354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,J354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,K354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,L354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,M354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,N354)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B355,Inputs!$C$68:$AN$68,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"E355","v":{"$error":"#N/A"}},{"$f":"F355","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,E355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,F355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,G355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,H355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,I355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,J355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,K355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,L355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,M355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,N355)","v":{"$error":"#N/A"}}]
[{"$f":"$A$13","v":"Labour Portion of CAPEX Instalation costs"},{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!P$42))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!Q$42))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!R$42))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!S$42))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!T$42))","v":{"$error":"#N/A"}},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,E356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,F356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,G356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,H356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,I356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,J356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,K356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,L356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,M356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,N356)","v":{"$error":"#N/A"}}]

{"sheet":"Corp Capex Annuity calcs","index":11,"n_rows":142,"n_cols":17,"rows_kept":142,"cut":false,"hidden":false,"merged":[[1,2,1,3],[1,5,1,9]]}
[null,"$2016-17 base data"]
[null,null,null,null,null,"Annuity Calculation 2016-17 $'s"]
[]
[null,null,null,null,null,{"$f":"'Master Data'!K25","v":"2019-20"},{"$f":"'Master Data'!L25","v":"2020-21"},{"$f":"'Master Data'!M25","v":"2021-22"},{"$f":"'Master Data'!N25","v":"2022-23"},{"$f":"'Master Data'!O25","v":"2023-24"},{"$f":"'Master Data'!P25","v":"2024-25"},{"$f":"'Master Data'!Q25","v":"2025-26"},{"$f":"'Master Data'!R25","v":"2026-27"},{"$f":"'Master Data'!S25","v":"2027-28"},{"$f":"'Master Data'!T25","v":"2028-29"}]
[null,"Shared Assets","2016-17 $'s","Remaining / Effective Life","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity"]
[null,null,null,"Year",0,1,2,3,4,5,6,7,8,9,10]
[null,"30 June 2019 WDBV"]
[null,{"$f":"'Building Block'!B44","v":"Spare Parts"},{"$f":"'Building Block'!C44","v":0},{"$f":"'Building Block'!D44","v":"n/a"},{"$f":"IFERROR(-PMT(Inputs!$D$4,D8,C8),0)","v":0},{"$f":"IF($D8<=E$6,\"\",IF($D8>F$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},{"$f":"IF($D8<=F$6,\"\",IF($D8>G$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},0,0,0]
[null,{"$f":"'Building Block'!B17","v":"Motor Vehicles"},{"$f":"'Building Block'!C45*'Master Data'!$H$39","v":310345.03524758905},{"$f":"'Building Block'!D45","v":4.6592782087319993},{"$f":"IFERROR(-PMT(Inputs!$D$4,D9,C9),0)","v":73207.668626850878},{"$f":"IF($D9<=E$6,\"\",IF($D9>F$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":73207.668626850878},{"$f":"IF($D9<=F$6,\"\",IF($D9>G$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":73207.668626850878},73207.668626850878,73207.668626850878,48264.220637756029,{"$f":"IF($D9<=J$6,\"\",IF($D9>K$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":""},{"$f":"IF($D9<=K$6,\"\",IF($D9>L$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":""},{"$f":"IF($D9<=L$6,\"\",IF($D9>M$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":""},{"$f":"IF($D9<=M$6,\"\",IF($D9>N$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":""},{"$f":"IF($D9<=N$6,\"\",IF($D9>O$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":""}]
[null,{"$f":"'Building Block'!B18","v":"Minor Assets"},{"$f":"'Building Block'!C46*'Master Data'!$H$39","v":2276266.9123418941},{"$f":"'Building Block'!D46","v":3.977220119552209},{"$f":"IFERROR(-PMT(Inputs!$D$4,D10,C10),0)","v":622012.13032642135},{"$f":"IF($D10<=E$6,\"\",IF($D10>F$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":622012.13032642135},{"$f":"IF($D10<=F$6,\"\",IF($D10>G$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":622012.13032642135},{"$f":"IF($D10<=G$6,\"\",IF($D10>H$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":622012.13032642135},{"$f":"IF($D10<=H$6,\"\",IF($D10>I$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":607842.76836050965},{"$f":"IF($D10<=I$6,\"\",IF($D10>J$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":""},"","","","",""]
[null,{"$f":"'Building Block'!B19","v":"NEM Assets"},{"$f":"'Building Block'!C47*'Master Data'!$H$39","v":-5721.3800833320456},{"$f":"'Building Block'!D47","v":1},{"$f":"IFERROR(-PMT(Inputs!$D$4,D11,C11),0)","v":-5917.6832211330657},{"$f":"IF($D11<=E$6,\"\",IF($D11>F$6-0.000001,$E11,$E11*($D11-INT($D11))))","v":-5917.6832211330657},{"$f":"IF($D11<=F$6,\"\",IF($D11>G$6-0.000001,$E11,$E11*($D11-INT($D11))))","v":""},"","","","","","","",""]
[null,{"$f":"'Building Block'!B20","v":"Streetlights"},null,null,null,{"$f":"IF($D12<=E$6,\"\",IF($D12>F$6-0.000001,$E12,$E12*($D12-INT($D12))))","v":""},"","","","","","","","",""]
[null,{"$f":"'Building Block'!B21","v":"Non System Property"},{"$f":"'Building Block'!C49*'Master Data'!$H$39","v":198575.68801969758},{"$f":"'Building Block'!D49","v":42.494829550993522},{"$f":"IFERROR(-PMT(Inputs!$D$4,D13,C13),0)","v":8946.6133334359001},{"$f":"IF($D13<=E$6,\"\",IF($D13>F$6-0.000001,$E13,$E13*($D13-INT($D13))))","v":8946.6133334359001},8946.6133334359001,8946.6133334359001,8946.6133334359001,8946.6133334359001,8946.6133334359001,8946.6133334359001,8946.6133334359001,8946.6133334359001,8946.6133334359001]
[null,{"$f":"'Building Block'!B22","v":"Business Management Systems"},{"$f":"'Building Block'!C50*'Master Data'!$H$39","v":0},{"$f":"'Building Block'!D50","v":0},{"$f":"IFERROR(-PMT(Inputs!$D$4,D14,C14),0)","v":0},{"$f":"IF($D14<=E$6,\"\",IF($D14>F$6-0.000001,$E14,$E14*($D14-INT($D14))))","v":""},"","","","","","","","",""]
[null,{"$f":"'Building Block'!B23","v":"Overhead High Voltage Lines Rural"},{"$f":"'Building Block'!C51*'Master Data'!$H$39","v":413512.58983392187},{"$f":"'Building Block'!D51","v":16.585293013920541},{"$f":"IFERROR(-PMT(Inputs!$D$4,D15,C15),0)","v":33109.791580267469},{"$f":"IF($D15<=E$6,\"\",IF($D15>F$6-0.000001,$E15,$E15*($D15-INT($D15))))","v":33109.791580267469},33109.791580267469,33109.791580267469,33109.791580267469,33109.791580267469,33109.791580267469,33109.791580267469,33109.791580267469,33109.791580267469,33109.791580267469]
[null,"Indirect POW Capex",{"$f":"'Building Block'!C52*'Master Data'!$H$39","v":525616.0697375692},{"$f":"'Building Block'!D52","v":39},{"$f":"IFERROR(-PMT(Inputs!$D$4,D16,C16),0)","v":24646.752965331088},{"$f":"IF($D16<=E$6,\"\",IF($D16>F$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":24646.752965331088},{"$f":"IF($D16<=F$6,\"\",IF($D16>G$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":24646.752965331088},{"$f":"IF($D16<=G$6,\"\",IF($D16>H$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":24646.752965331088},{"$f":"IF($D16<=H$6,\"\",IF($D16>I$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":24646.752965331088},{"$f":"IF($D16<=I$6,\"\",IF($D16>J$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":24646.752965331088},24646.752965331088,24646.752965331088,24646.752965331088,24646.752965331088,24646.752965331088]
[]
[null,{"$f":"'Master Data'!K25","v":"2019-20"}]
[null,{"$f":"B8","v":"Spare Parts"},{"$f":"VLOOKUP(B19,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B19,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D19,C19),0)","v":0},null,{"$f":"IF($D19<=F$6,\"\",IF($D19>G$6-0.000001,$E19,$E19*($D19-INT($D19))))","v":0},0,0,0,null,{"$f":"IF($D19<=(K$6-F$6),\"\",IF($D19>(L$6-F5)-0.000001,$E19,$E19*($D19-INT($D19))))","v":""},{"$f":"IF($D19<=(L$6-G$6),\"\",IF($D19>(M$6-G5)-0.000001,$E19,$E19*($D19-INT($D19))))","v":""},{"$f":"IF($D19<=M$6,\"\",IF($D19>N$6-0.000001,$E19,$E19*($D19-INT($D19))))","v":""},""]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B20,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":108995.77514952006},{"$f":"VLOOKUP(B20,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D20,C20),0)","v":20408.734934051718},null,{"$f":"IF($D20<=F$6,\"\",IF($D20>G$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":20408.734934051718},{"$f":"IF($D20<=G$6,\"\",IF($D20>H$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":20408.734934051718},{"$f":"IF($D20<=H$6,\"\",IF($D20>I$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":20408.734934051718},{"$f":"IF($D20<=I$6,\"\",IF($D20>J$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":20408.734934051718},{"$f":"IF($D20<=(J$6-F$6),\"\",IF($D20>(K$6-F6)-0.000001,$E20,$E20*($D20-INT($D20))))","v":20408.734934051718},{"$f":"IF($D20<=(K$6-F$6),\"\",IF($D20>(L$6-F6)-0.000001,$E20,$E20*($D20-INT($D20))))","v":20408.734934051718},{"$f":"IF($D20<=(L$6-F$6),\"\",IF($D20>(M$6-F6)-0.000001,$E20,$E20*($D20-INT($D20))))","v":""},"",""]
[null,"Minor Assets",{"$f":"VLOOKUP(B21,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":782964.93533370923},{"$f":"VLOOKUP(B21,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D21,C21),0)","v":173073.63794682419},null,{"$f":"IF($D21<=F$6,\"\",IF($D21>G$6-0.000001,$E21,$E21*($D21-INT($D21))))","v":173073.63794682419},{"$f":"IF($D21<=G$6,\"\",IF($D21>H$6-0.000001,$E21,$E21*($D21-INT($D21))))","v":173073.63794682419},173073.63794682419,173073.63794682419,{"$f":"IF($D21<=(J$6-$F$6),\"\",IF($D21>(K$6-$F$6)-0.000001,$E21,$E21*($D21-INT($D21))))","v":173073.63794682419},{"$f":"IF($D21<=(K$6-$F$6),\"\",IF($D21>(L$6-$F$6)-0.000001,$E21,$E21*($D21-INT($D21))))","v":""},"","",""]
[null,"NEM Assets",{"$f":"VLOOKUP(B22,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B22,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D22,C22),0)","v":0},null,{"$f":"IF($D22<=F$6,\"\",IF($D22>G$6-0.000001,$E22,$E22*($D22-INT($D22))))","v":0},0,0,0,{"$f":"IF($D22<=(J$6-$F$6),\"\",IF($D22>(K$6-$F$6)-0.000001,$E22,$E22*($D22-INT($D22))))","v":0},"","","",""]
[null,"Streetlights",null,null,null,null,"","","","","","","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B24,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":178079.05302327365},{"$f":"VLOOKUP(B24,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D24,C24),0)","v":8249.9875185880119},null,8249.9875185880119,8249.9875185880119,8249.9875185880119,8249.9875185880119,8249.9875185880119,8249.9875185880119,8249.9875185880119,8249.9875185880119,8249.9875185880119]
[null,"Business Management Systems",{"$f":"VLOOKUP(B25,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":100596.56259698438},{"$f":"VLOOKUP(B25,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D25,C25),0)","v":12053.865482578851},null,{"$f":"IF($D25<=F$6,\"\",IF($D25>G$6-0.000001,$E25,$E25*($D25-INT($D25))))","v":12053.865482578851},{"$f":"IF($D25<=G$6,\"\",IF($D25>H$6-0.000001,$E25,$E25*($D25-INT($D25))))","v":12053.865482578851},{"$f":"IF($D25<=H$6,\"\",IF($D25>I$6-0.000001,$E25,$E25*($D25-INT($D25))))","v":12053.865482578851},{"$f":"IF($D25<=I$6,\"\",IF($D25>J$6-0.000001,$E25,$E25*($D25-INT($D25))))","v":12053.865482578851},12053.865482578851,12053.865482578851,12053.865482578851,12053.865482578851,12053.865482578851]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B26,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B26,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D26,C26),0)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!D$36","v":372619.07999999996},{"$f":"VLOOKUP(B27,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D27,C27),0)","v":17262.573598625237},null,17262.573598625237,17262.573598625237,17262.573598625237,17262.573598625237,17262.573598625237,17262.573598625237,17262.573598625237,17262.573598625237,17262.573598625237]
[]
[null,{"$f":"'Master Data'!L25","v":"2020-21"}]
[null,{"$f":"B19","v":"Spare Parts"},{"$f":"VLOOKUP(B30,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B30,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D30,C30),0)","v":0},null,null,{"$f":"IF($D30<=G$6,\"\",IF($D30>H$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":0},{"$f":"IF($D30<=H$6,\"\",IF($D30>I$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":0},{"$f":"IF($D30<=I$6,\"\",IF($D30>J$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":0},"","","","",""]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B31,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":93785.525782329511},{"$f":"VLOOKUP(B31,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D31,C31),0)","v":17560.716768301863},null,null,17560.716768301863,17560.716768301863,17560.716768301863,{"$f":"IF($D31<=(J$6-$G$6),\"\",IF($D31>(K$6-$G$6)-0.000001,$E31,$E31*($D31-INT($D31))))","v":17560.716768301863},{"$f":"IF($D31<=(K$6-$G$6),\"\",IF($D31>(L$6-$G$6)-0.000001,$E31,$E31*($D31-INT($D31))))","v":17560.716768301863},17560.716768301863,"",""]
[null,"Minor Assets",{"$f":"VLOOKUP(B32,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":597764.34649440472},{"$f":"VLOOKUP(B32,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D32,C32),0)","v":132135.22779100933},null,null,132135.22779100933,132135.22779100933,132135.22779100933,{"$f":"IF($D32<=(J$6-$G$6),\"\",IF($D32>(K$6-$G$6)-0.000001,$E32,$E32*($D32-INT($D32))))","v":132135.22779100933},132135.22779100933,"","",""]
[null,"NEM Assets",{"$f":"VLOOKUP(B33,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B33,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D33,C33),0)","v":0},null,null,0,0,0,0,0,"","",""]
[null,"Streetlights",null,null,null,null,null,"","","","","","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B35,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":113477.53113646666},{"$f":"VLOOKUP(B35,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D35,C35),0)","v":5257.1495615134436},null,null,5257.1495615134436,5257.1495615134436,5257.1495615134436,5257.1495615134436,5257.1495615134436,5257.1495615134436,5257.1495615134436,5257.1495615134436]
[null,"Business Management Systems",{"$f":"VLOOKUP(B36,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":61731.986385003533},{"$f":"VLOOKUP(B36,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D36,C36),0)","v":7396.9630835032931},null,null,7396.9630835032931,7396.9630835032931,7396.9630835032931,7396.9630835032931,7396.9630835032931,7396.9630835032931,7396.9630835032931,7396.9630835032931]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B37,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B37,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D37,C37),0)","v":0},null,null,{"$f":"IF($D37<=G$6,\"\",IF($D37>H$6-0.000001,$E37,$E37*($D37-INT($D37))))","v":0},{"$f":"IF($D37<=H$6,\"\",IF($D37>I$6-0.000001,$E37,$E37*($D37-INT($D37))))","v":0},{"$f":"IF($D37<=I$6,\"\",IF($D37>J$6-0.000001,$E37,$E37*($D37-INT($D37))))","v":0},0,0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!E$36","v":170818.38576500025},{"$f":"VLOOKUP(B38,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D38,C38),0)","v":7913.6177252830812},null,null,7913.6177252830812,7913.6177252830812,7913.6177252830812,7913.6177252830812,7913.6177252830812,7913.6177252830812,7913.6177252830812,7913.6177252830812]
[]
[null,{"$f":"'Master Data'!M25","v":"2021-22"}]
[null,{"$f":"B30","v":"Spare Parts"},{"$f":"VLOOKUP(B41,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B41,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D41,C41),0)","v":0},null,null,null,{"$f":"IF($D41<=H$6,\"\",IF($D41>I$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":0},{"$f":"IF($D41<=I$6,\"\",IF($D41>J$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":0},"","","","",""]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B42,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":53627.268740713196},{"$f":"VLOOKUP(B42,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D42,C42),0)","v":10041.349873102787},null,null,null,10041.349873102787,10041.349873102787,{"$f":"IF($D42<=(J$6-$H$6),\"\",IF($D42>(K$6-$H$6)-0.000001,$E42,$E42*($D42-INT($D42))))","v":10041.349873102787},{"$f":"IF($D42<=(K$6-$H$6),\"\",IF($D42>(L$6-$H$6)-0.000001,$E42,$E42*($D42-INT($D42))))","v":10041.349873102787},10041.349873102787,10041.349873102787,""]
[null,"Minor Assets",{"$f":"VLOOKUP(B43,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":230923.50224340105},{"$f":"VLOOKUP(B43,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D43,C43),0)","v":51045.415723058788},null,null,null,51045.415723058788,51045.415723058788,{"$f":"IF($D43<=(J$6-$H$6),\"\",IF($D43>(K$6-$H$6)-0.000001,$E43,$E43*($D43-INT($D43))))","v":51045.415723058788},51045.415723058788,51045.415723058788,"",""]
[null,"NEM Assets",{"$f":"VLOOKUP(B44,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B44,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D44,C44),0)","v":0},null,null,null,0,0,0,0,0,"",""]
[null,"Streetlights",null,null,null,null,null,null,"","","","","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B46,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":24449.965973891554},{"$f":"VLOOKUP(B46,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D46,C46),0)","v":1132.7099436458964},null,null,null,1132.7099436458964,1132.7099436458964,1132.7099436458964,1132.7099436458964,1132.7099436458964,1132.7099436458964,1132.7099436458964]
[null,"Business Management Systems",{"$f":"VLOOKUP(B47,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":35029.1683276326},{"$f":"VLOOKUP(B47,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D47,C47),0)","v":4197.3291341920303},null,null,null,4197.3291341920303,4197.3291341920303,4197.3291341920303,4197.3291341920303,4197.3291341920303,4197.3291341920303,4197.3291341920303]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B48,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B48,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D48,C48),0)","v":0},null,null,null,0,0,0,0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!F$36","v":171230.79786632856},{"$f":"VLOOKUP(B49,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D49,C49),0)","v":7932.7238168233853},null,null,null,{"$f":"IF($D49<=H$6,\"\",IF($D49>I$6-0.000001,$E49,$E49*($D49-INT($D49))))","v":7932.7238168233853},{"$f":"IF($D49<=I$6,\"\",IF($D49>J$6-0.000001,$E49,$E49*($D49-INT($D49))))","v":7932.7238168233853},7932.7238168233853,7932.7238168233853,7932.7238168233853,7932.7238168233853,7932.7238168233853]
[]
[null,{"$f":"'Master Data'!N25","v":"2022-23"}]
[null,{"$f":"B41","v":"Spare Parts"},{"$f":"VLOOKUP(B52,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B52,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D52,C52),0)","v":0},null,null,null,null,{"$f":"IF($D52<=I$6,\"\",IF($D52>J$6-0.000001,$E52,$E52*($D52-INT($D52))))","v":0},{"$f":"IF($D52<=J$6,\"\",IF($D52>K$6-0.000001,$E52,$E52*($D52-INT($D52))))","v":""},"","","",""]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B53,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":47214.534629928661},{"$f":"VLOOKUP(B53,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D53,C53),0)","v":8840.6080049889206},null,null,null,null,{"$f":"IF($D53<=I$6,\"\",IF($D53>J$6-0.000001,$E53,$E53*($D53-INT($D53))))","v":8840.6080049889206},{"$f":"IF($D53<=(J$6-$I$6),\"\",IF($D53>(K$6-$I$6)-0.000001,$E53,$E53*($D53-INT($D53))))","v":8840.6080049889206},{"$f":"IF($D53<=(K$6-$I$6),\"\",IF($D53>(L$6-$I$6)-0.000001,$E53,$E53*($D53-INT($D53))))","v":8840.6080049889206},8840.6080049889206,8840.6080049889206,8840.6080049889206]
[null,"Minor Assets",{"$f":"VLOOKUP(B54,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":288076.07381553756},{"$f":"VLOOKUP(B54,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D54,C54),0)","v":63678.93611920526},null,null,null,null,{"$f":"IF($D54<=I$6,\"\",IF($D54>J$6-0.000001,$E54,$E54*($D54-INT($D54))))","v":63678.93611920526},{"$f":"IF($D54<=(J$6-$I$6),\"\",IF($D54>(K$6-$I$6)-0.000001,$E54,$E54*($D54-INT($D54))))","v":63678.93611920526},63678.93611920526,63678.93611920526,63678.93611920526,""]
[null,"NEM Assets",{"$f":"VLOOKUP(B55,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B55,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D55,C55),0)","v":0},null,null,null,null,0,0,0,0,0,""]
[null,"Streetlights",null,null,null,null,null,null,null,"","","","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B57,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":21977.694808916112},{"$f":"VLOOKUP(B57,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D57,C57),0)","v":1018.1753821276093},null,null,null,null,1018.1753821276093,1018.1753821276093,1018.1753821276093,1018.1753821276093,1018.1753821276093,1018.1753821276093]
[null,"Business Management Systems",{"$f":"VLOOKUP(B58,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":301223.03034678649},{"$f":"VLOOKUP(B58,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D58,C58),0)","v":36093.697382098973},null,null,null,null,36093.697382098973,36093.697382098973,36093.697382098973,36093.697382098973,36093.697382098973,36093.697382098973]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B59,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B59,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D59,C59),0)","v":0},null,null,null,null,0,0,0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!G$36","v":164957.84585587372},{"$f":"VLOOKUP(B60,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D60,C60),0)","v":7642.1125691086381},null,null,null,null,{"$f":"IF($D60<=I$6,\"\",IF($D60>J$6-0.000001,$E60,$E60*($D60-INT($D60))))","v":7642.1125691086381},7642.1125691086381,7642.1125691086381,7642.1125691086381,7642.1125691086381,7642.1125691086381]
[]
[null,{"$f":"'Master Data'!O25","v":"2023-24"}]
[null,{"$f":"B52","v":"Spare Parts"},{"$f":"VLOOKUP(B63,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B63,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D63,C63),0)","v":0},null,null,null,null,null,{"$f":"IF($D63<=J$6,\"\",IF($D63>K$6-0.000001,$E63,$E63*($D63-INT($D63))))","v":""},{"$f":"IF($D63<=K$6,\"\",IF($D63>L$6-0.000001,$E63,$E63*($D63-INT($D63))))","v":""},"","",""]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B64,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":67183.932940717656},{"$f":"VLOOKUP(B64,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D64,C64),0)","v":12579.745199603269},null,null,null,null,null,{"$f":"IF($D64<=(J$6-$J$6),\"\",IF($D64>(K$6-$J$6)-0.000001,$E64,$E64*($D64-INT($D64))))","v":12579.745199603269},{"$f":"IF($D64<=(K$6-$J$6),\"\",IF($D64>(L$6-$J$6)-0.000001,$E64,$E64*($D64-INT($D64))))","v":12579.745199603269},12579.745199603269,12579.745199603269,12579.745199603269]
[null,"Minor Assets",{"$f":"VLOOKUP(B65,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":284299.51738940843},{"$f":"VLOOKUP(B65,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D65,C65),0)","v":62844.131991861999},null,null,null,null,null,{"$f":"IF($D65<=(J$6-$J$6),\"\",IF($D65>(K$6-$J$6)-0.000001,$E65,$E65*($D65-INT($D65))))","v":62844.131991861999},62844.131991861999,62844.131991861999,62844.131991861999,62844.131991861999]
[null,"NEM Assets",{"$f":"VLOOKUP(B66,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B66,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D66,C66),0)","v":0},null,null,null,null,null,0,0,0,0,0]
[null,"Streetlights",null,null,null,null,null,null,null,null,"","","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B68,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":10635.232955948648},{"$f":"VLOOKUP(B68,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D68,C68),0)","v":492.70555775240547},null,null,null,null,null,492.70555775240547,492.70555775240547,492.70555775240547,492.70555775240547,492.70555775240547]
[null,"Business Management Systems",{"$f":"VLOOKUP(B69,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":355283.54364113888},{"$f":"VLOOKUP(B69,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D69,C69),0)","v":42571.435173000631},null,null,null,null,null,42571.435173000631,42571.435173000631,42571.435173000631,42571.435173000631,42571.435173000631]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B70,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B70,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D70,C70),0)","v":0},null,null,null,null,null,0,0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!H$36","v":164414.8260225674},{"$f":"VLOOKUP(B71,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D71,C71),0)","v":7616.9557257232609},null,null,null,null,null,7616.9557257232609,7616.9557257232609,7616.9557257232609,7616.9557257232609,7616.9557257232609]
[]
[null,{"$f":"'Master Data'!P25","v":"2024-25"}]
[null,{"$f":"B63","v":"Spare Parts"},{"$f":"VLOOKUP(B74,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B74,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D74,C74),0)","v":0},null,null,null,null,null,null,{"$f":"IF($D74<=K$6,\"\",IF($D74>L$6-0.000001,$E74,$E74*($D74-INT($D74))))","v":""},{"$f":"IF($D74<=L$6,\"\",IF($D74>M$6-0.000001,$E74,$E74*($D74-INT($D74))))","v":""},"",""]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B75,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":67905.317111708093},{"$f":"VLOOKUP(B75,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D75,C75),0)","v":12714.81959410313},null,null,null,null,null,null,{"$f":"IF($D75<=(K$6-$K$6),\"\",IF($D75>(L$6-$K$6)-0.000001,$E75,$E75*($D75-INT($D75))))","v":12714.81959410313},{"$f":"IF($D75<=(L$6-$K$6),\"\",IF($D75>(M$6-$K$6)-0.000001,$E75,$E75*($D75-INT($D75))))","v":12714.81959410313},12714.81959410313,12714.81959410313]
[null,"Minor Assets",{"$f":"VLOOKUP(B76,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":408093.02236685232},{"$f":"VLOOKUP(B76,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D76,C76),0)","v":90208.565945092283},null,null,null,null,null,null,{"$f":"IF($D76<=(K$6-$K$6),\"\",IF($D76>(L$6-$K$6)-0.000001,$E76,$E76*($D76-INT($D76))))","v":90208.565945092283},90208.565945092283,90208.565945092283,90208.565945092283]
[null,"NEM Assets",{"$f":"VLOOKUP(B77,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B77,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D77,C77),0)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"Streetlights",null,null,null,null,null,null,null,null,null,"","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B79,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":7450.6182247694387},{"$f":"VLOOKUP(B79,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D79,C79),0)","v":345.16977890756681},null,null,null,null,null,null,345.16977890756681,345.16977890756681,345.16977890756681,345.16977890756681]
[null,"Business Management Systems",{"$f":"VLOOKUP(B80,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":423052.59107123187},{"$f":"VLOOKUP(B80,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D80,C80),0)","v":50691.782036913595},null,null,null,null,null,null,50691.782036913595,50691.782036913595,50691.782036913595,50691.782036913595]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B81,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B81,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D81,C81),0)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!I$36","v":165498.21786632866},{"$f":"VLOOKUP(B82,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D82,C82),0)","v":7667.1467450319851},null,null,null,null,null,null,7667.1467450319851,7667.1467450319851,7667.1467450319851,7667.1467450319851]
[]
[null,{"$f":"'Master Data'!Q25","v":"2025-26"}]
[null,{"$f":"B74","v":"Spare Parts"},{"$f":"VLOOKUP(B85,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B85,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D85,C85),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF($D85<=L$6,\"\",IF($D85>M$6-0.000001,$E85,$E85*($D85-INT($D85))))","v":""},{"$f":"IF($D85<=M$6,\"\",IF($D85>N$6-0.000001,$E85,$E85*($D85-INT($D85))))","v":""},""]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B86,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":72773.733387462591},{"$f":"VLOOKUP(B86,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D86,C86),0)","v":13626.398205147436},null,null,null,null,null,null,null,{"$f":"IF($D86<=(L$6-$L$6),\"\",IF($D86>(M$6-$L$6)-0.000001,$E86,$E86*($D86-INT($D86))))","v":13626.398205147436},{"$f":"IF($D86<=(M$6-$L$6),\"\",IF($D86>(N$6-$L$6)-0.000001,$E86,$E86*($D86-INT($D86))))","v":13626.398205147436},13626.398205147436]
[null,"Minor Assets",{"$f":"VLOOKUP(B87,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":293361.26449669123},{"$f":"VLOOKUP(B87,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D87,C87),0)","v":64847.222382293206},null,null,null,null,null,null,null,{"$f":"IF($D87<=(L$6-$L$6),\"\",IF($D87>(M$6-$L$6)-0.000001,$E87,$E87*($D87-INT($D87))))","v":64847.222382293206},64847.222382293206,64847.222382293206]
[null,"NEM Assets",{"$f":"VLOOKUP(B88,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B88,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D88,C88),0)","v":0},null,null,null,null,null,null,null,0,0,0]
[null,"Streetlights",null,null,null,null,null,null,null,null,null,null,"","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B90,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":8734.1803648933819},{"$f":"VLOOKUP(B90,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D90,C90),0)","v":404.63422155580287},null,null,null,null,null,null,null,404.63422155580287,404.63422155580287,404.63422155580287]
[null,"Business Management Systems",{"$f":"VLOOKUP(B91,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":410459.24507979571},{"$f":"VLOOKUP(B91,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D91,C91),0)","v":49182.79907927032},null,null,null,null,null,null,null,49182.79907927032,49182.79907927032,49182.79907927032]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B92,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B92,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D92,C92),0)","v":0},null,null,null,null,null,null,null,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!J$36","v":159225.26585587364},{"$f":"VLOOKUP(B93,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D93,C93),0)","v":7376.5354973172307},null,null,null,null,null,null,null,7376.5354973172307,7376.5354973172307,7376.5354973172307]
[]
[null,{"$f":"'Master Data'!R25","v":"2026-27"}]
[null,{"$f":"B85","v":"Spare Parts"},{"$f":"VLOOKUP(B96,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B96,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D96,C96),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($D96<=M$6,\"\",IF($D96>N$6-0.000001,$E96,$E96*($D96-INT($D96))))","v":""},{"$f":"IF($D96<=N$6,\"\",IF($D96>O$6-0.000001,$E96,$E96*($D96-INT($D96))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B97,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":83890.229683185025},{"$f":"VLOOKUP(B97,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D97,C97),0)","v":15707.888299451937},null,null,null,null,null,null,null,null,{"$f":"IF($D97<=(M$6-$M$6),\"\",IF($D97>(N$6-$M$6)-0.000001,$E97,$E97*($D97-INT($D97))))","v":15707.888299451937},{"$f":"IF($D97<=(N$6-$M$6),\"\",IF($D97>(O$6-$M$6)-0.000001,$E97,$E97*($D97-INT($D97))))","v":15707.888299451937}]
[null,"Minor Assets",{"$f":"VLOOKUP(B98,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":348238.35728121066},{"$f":"VLOOKUP(B98,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D98,C98),0)","v":76977.750404105725},null,null,null,null,null,null,null,null,{"$f":"IF($D98<=(M$6-$M$6),\"\",IF($D98>(N$6-$M$6)-0.000001,$E98,$E98*($D98-INT($D98))))","v":76977.750404105725},76977.750404105725]
[null,"NEM Assets",{"$f":"VLOOKUP(B99,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B99,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D99,C99),0)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,"Streetlights",null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,"Non System Property",{"$f":"VLOOKUP(B101,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":22112.314256055044},{"$f":"VLOOKUP(B101,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D101,C101),0)","v":1024.4119873869054},null,null,null,null,null,null,null,null,1024.4119873869054,1024.4119873869054]
[null,"Business Management Systems",{"$f":"VLOOKUP(B102,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":38896.945836101593},{"$f":"VLOOKUP(B102,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D102,C102),0)","v":4660.781051435044},null,null,null,null,null,null,null,null,4660.781051435044,4660.781051435044]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B103,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B103,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D103,C103),0)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!K$36","v":158682.24602256733},{"$f":"VLOOKUP(B104,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D104,C104),0)","v":7351.3786539318535},null,null,null,null,null,null,null,null,7351.3786539318535,7351.3786539318535]
[]
[null,{"$f":"'Master Data'!S25","v":"2027-28"}]
[null,{"$f":"B96","v":"Spare Parts"},{"$f":"VLOOKUP(B107,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B107,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D107,C107),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($D107<=N$6,\"\",IF($D107>O$6-0.000001,$E107,$E107*($D107-INT($D107))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B108,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":67046.190600122587},{"$f":"VLOOKUP(B108,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D108,C108),0)","v":12553.953861227592},null,null,null,null,null,null,null,null,null,{"$f":"IF($D108<=(N$6-$N$6),\"\",IF($D108>(O$6-$N$6)-0.000001,$E108,$E108*($D108-INT($D108))))","v":12553.953861227592}]
[null,"Minor Assets",{"$f":"VLOOKUP(B109,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":472081.62054097501},{"$f":"VLOOKUP(B109,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D109,C109),0)","v":104353.18337728002},null,null,null,null,null,null,null,null,null,{"$f":"IF($D109<=(N$6-$N$6),\"\",IF($D109>(O$6-$N$6)-0.000001,$E109,$E109*($D109-INT($D109))))","v":104353.18337728002}]
[null,"NEM Assets",{"$f":"VLOOKUP(B110,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B110,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D110,C110),0)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Streetlights",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Non System Property",{"$f":"VLOOKUP(B112,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":11477.483023388037},{"$f":"VLOOKUP(B112,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D112,C112),0)","v":531.72504053793409},null,null,null,null,null,null,null,null,null,531.72504053793409]
[null,"Business Management Systems",{"$f":"VLOOKUP(B113,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":38988.198787544781},{"$f":"VLOOKUP(B113,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D113,C113),0)","v":4671.715329636887},null,null,null,null,null,null,null,null,null,4671.715329636887]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B114,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B114,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D114,C114),0)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!L$36","v":159765.63786632859},{"$f":"VLOOKUP(B115,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D115,C115),0)","v":7401.5696732405777},null,null,null,null,null,null,null,null,null,7401.5696732405777]
[]
[null,{"$f":"'Master Data'!T25","v":"2028-29"}]
[null,{"$f":"B107","v":"Spare Parts"},{"$f":"VLOOKUP(B118,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B118,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D118,C118),0)","v":0}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B119,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":75535.737817321002},{"$f":"VLOOKUP(B119,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D119,C119),0)","v":14143.565189081723}]
[null,"Minor Assets",{"$f":"VLOOKUP(B120,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":396717.77203168481},{"$f":"VLOOKUP(B120,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D120,C120),0)","v":87694.07791476413}]
[null,"NEM Assets",{"$f":"VLOOKUP(B121,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B121,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D121,C121),0)","v":0}]
[null,"Streetlights"]
[null,"Non System Property",{"$f":"VLOOKUP(B123,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":16590.459029109294},{"$f":"VLOOKUP(B123,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D123,C123),0)","v":768.59730324323652}]
[null,"Business Management Systems",{"$f":"VLOOKUP(B124,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":38430.738193920784},{"$f":"VLOOKUP(B124,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D124,C124),0)","v":4604.9182658614327}]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B125,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B125,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D125,C125),0)","v":0}]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!M$36","v":159225.26585587364},{"$f":"VLOOKUP(B126,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D126,C126),0)","v":7376.5354973172307}]
[]
[]
[null,"Total",{"$f":"SUM(C8:C126)","v":12624187.684973819},null,{"$f":"SUM(E8:E126)","v":2121932.9049518816},756005.2736111735,992971.75631297461,1163235.4312425856,1223415.5977674969,707902.91087542183,{"$f":"SUM(K8:K126)","v":785743.66388560727},{"$f":"SUM(L8:L126)","v":774297.51003883185},757191.13669935463,794307.21460430545,{"$f":"SUM(O8:O126)","v":850099.07589392038}]
[]
[]
[]
[]
[null,null,null,"NPV",{"$f":"NPV(Inputs!$D$4,F134:J134)","v":4377391.0699499734},{"$f":"F129","v":756005.2736111735},{"$f":"G129","v":992971.75631297461},{"$f":"H129","v":1163235.4312425856},{"$f":"I129","v":1223415.5977674969},707902.91087542183,785743.66388560727,774297.51003883185,757191.13669935463,794307.21460430545,850099.07589392038,"NPV",{"$f":"NPV(Inputs!$D$4,F134:O134)-E134","v":3024289.4549878836}]
[]
[null,null,null,"NPV",{"$f":"NPV(Inputs!$D$4,F136:J136)","v":4377391.0699499734},{"$f":"$E$134/$E$137","v":967618.04137407488},{"$f":"$E$134/$E$137","v":967618.04137407488},{"$f":"$E$134/$E$137","v":967618.04137407488},{"$f":"$E$134/$E$137","v":967618.04137407488},{"$f":"$E$134/$E$137","v":967618.04137407488},{"$f":"$Q$134/$Q$137","v":847544.45207650901},{"$f":"$Q$134/$Q$137","v":847544.45207650901},{"$f":"$Q$134/$Q$137","v":847544.45207650901},{"$f":"$Q$134/$Q$137","v":847544.45207650901},{"$f":"$Q$134/$Q$137","v":847544.45207650901},"NPV",{"$f":"NPV(Inputs!$D$4,F136:O136)-E136","v":3239062.3535143379}]
[null,null,null,"Discount factor",{"$f":"SUM(F137:J137)","v":4.5238832708553254},{"$f":"1/(1+Inputs!$D$4)^1","v":0.96682770427791942},{"$f":"1/(1+Inputs!$D$4)^2","v":0.93475580975931194},{"$f":"1/(1+Inputs!$D$4)^3","v":0.90374781361004319},{"$f":"1/(1+Inputs!$D$4)^4","v":0.87376842387878706},{"$f":"1/(1+Inputs!$D$4)^5","v":0.84478351932926365},{"$f":"1/(1+Inputs!$D$4)^10","v":0.71365919453033633},{"$f":"1/(1+Inputs!$D$4)^10","v":0.71365919453033633},{"$f":"1/(1+Inputs!$D$4)^10","v":0.71365919453033633},{"$f":"1/(1+Inputs!$D$4)^10","v":0.71365919453033633},{"$f":"1/(1+Inputs!$D$4)^10","v":0.71365919453033633},"Discount factor",{"$f":"SUM(K137:O137)","v":3.5682959726516819}]
[]
[null,"Real Annuity Charge to be allocated",null,null,null,{"$f":"F136","v":967618.04137407488},{"$f":"G136","v":967618.04137407488},967618.04137407488,967618.04137407488,967618.04137407488,847544.45207650901,847544.45207650901,847544.45207650901,847544.45207650901,847544.45207650901]
[]
[null,{"$f":"Volumes!B86","v":"Total Lights"},null,null,null,{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!F4,Volumes!$B$4:$H$4,0),FALSE)","v":52072},{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!G4,Volumes!$B$4:$H$4,0),FALSE)","v":52157},{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!H4,Volumes!$B$4:$H$4,0),FALSE)","v":52584},{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!I4,Volumes!$B$4:$H$4,0),FALSE)","v":53149},{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!J4,Volumes!$B$4:$H$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!K4,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!L4,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!M4,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!N4,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!O4,Volumes!$B$4:$M$4,0),FALSE)","v":53771}]
[null,"Corp capex annuity per Light $16/17",null,null,null,{"$f":"F139/F141","v":18.582309905017571},{"$f":"G139/G141","v":18.552026408230436},{"$f":"H139/H141","v":18.401377631486287},{"$f":"I139/I141","v":18.205761940470655},{"$f":"J139/J141","v":17.995165449295623},{"$f":"K139/K141","v":15.762110655864854},15.762110655864854,15.762110655864854,15.762110655864854,15.762110655864854]

{"sheet":"Capex Weighting","index":12,"n_rows":36,"n_cols":13,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,3,1,7]]}
[null,"$2016-17 base data"]
[null,"Extract information from 'Capex Forecast Model - Standard Control - Summary Output - January 2018'"]
[null,null,null,{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"}]
[null,"Work category description","Work categories","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29"]
[null,"Capex - Replace luminaires","RLMAJ",366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99]
[null,"Capex - Replace luminaires ","RLMIN",2093175.63,2087443.05,556256.25,550523.67000000004,550523.67000000004,550523.67000000004,544791.09,544791.09,544791.09,544791.09]
[null,"Capex - New Streetlight installation","RLOLI",389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5]
[null,"Capex - Replace control relays on pilot and cascade roadlighting control systems or Replace OH Swtichwire","RLREL",218470.85,23888,23888,23888,23888,23888,23888,23888,23888,23888]
[null,"Capex - Road Light Replace Underground Cable","RLRUC",58000,58000,58000,58000,58000,58000,58000,58000,58000,58000]
[null,"Capex - New supply to Private Contract Lighting","RLSPR",0,0,0,0,0,0,0,0,0,0]
[null,"Capex - Replace condemned wide based steel poles","RLWBP",305343.5,305343.5,333102,333102,360860.5,360860.5,388619,388619,388619,388619]
[null,"Total POW Opex (January 2018)",null,{"$f":"SUM(D5:D11)","v":3430213.47},3229898.04,1726469.74,1720737.1600000001,1748495.6600000001,{"$f":"SUM(I5:I11)","v":1748495.6600000001},1770521.58,1770521.58,1770521.58,1770521.58]
[null,"Allocate difference to Capex - Replace luminaires ",{"$f":"C6","v":"RLMIN"},{"$f":"'Corporate OH'!$L18-D12","v":0},{"$f":"'Corporate OH'!$L19-E12","v":2639.3208099999465},{"$f":"'Corporate OH'!$L20-F12","v":3462.230653854087},{"$f":"'Corporate OH'!$L21-G12","v":5195.3559080290142},{"$f":"'Corporate OH'!$L22-H12","v":7096.104143147124},{"$f":"'Corporate OH'!$L23-I12","v":-1748495.6600000001},{"$f":"'Corporate OH'!$L24-J12","v":-1770521.58},{"$f":"'Corporate OH'!$L25-K12","v":-1770521.58},{"$f":"'Corporate OH'!$L26-L12","v":-1770521.58},{"$f":"'Corporate OH'!$L27-M12","v":-1770521.58}]
[null,"Capex adjustment in line with volume adjustment (August 2018)"]
[null,"Capex - Replace luminaires","RLMAJ",{"$f":"D5*-0.25","v":-91538.247499999998},{"$f":"E5*-0.25","v":-91538.247499999998},-91538.247499999998,-91538.247499999998,-91538.247499999998,-91538.247499999998,-91538.247499999998,-91538.247499999998,-91538.247499999998,-91538.247499999998]
[null,"Capex - Replace luminaires ","RLMIN",{"$f":"D6*-0.25","v":-523293.90749999997},{"$f":"E6*-0.25","v":-521860.76250000001},-139064.0625,-137630.91750000001,-137630.91750000001,-137630.91750000001,-136197.77249999999,-136197.77249999999,-136197.77249999999,-136197.77249999999]
[null,null,null,{"$f":"SUM(D15:D16)","v":-614832.15500000003},{"$f":"SUM(E15:E16)","v":-613399.01},-230602.31,-229169.16500000001,-229169.16500000001,-229169.16500000001,-227736.02,-227736.02,-227736.02,-227736.02]
[]
[null,"Direct POW Capex allocation Public and Contract"]
[null,"RLMAJ & RLMIN allocated with Materials and installation",null,{"$f":"D3","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[]
[null,"Capex - Replace luminaires","RLMAJ",230059.74249999999,230278.14113499998,230497.60992331145,230718.15410868567,230939.77896056825,230497.60992331145,230718.15410868567,230939.77896056825,230497.60992331145,230718.15410868567]
[null,"Capex - Replace luminaires ","RLMIN",1518288.4924999999,1520988.5030999999,371966.52221035998,373719.49503544066,374040.8900168644,373399.66721035994,375152.64003544068,375474.03501686442,374832.81221035996,375152.64003544068]
[null,{"$f":"B7","v":"Capex - New Streetlight installation"},"RLOLI",389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5]
[null,{"$f":"B11","v":"Capex - Replace condemned wide based steel poles"},"RLWBP",305343.5,305343.5,333102,333102,360860.5,360860.5,388619,388619,388619,388619]
[null,null,null,{"$f":"SUM(D22:D25)","v":2442762.2349999999},{"$f":"SUM(E22:E25)","v":2445680.644235},1324636.6321336715,1326610.1491441263,1354911.6689774327,1353828.2771336713,1383560.2941441264,1384103.3139774327,1383019.9221336714,1383560.2941441264]
[]
[null,"Indirect POW Capex allocation Public and Contract"]
[null,"RLMAJ & RLMIN allocated with Materials and installation",null,{"$f":"D3","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[]
[null,"Capex - Replace luminaires","RLMAJ",{"$f":"D5+D15-D22","v":44555},{"$f":"E5+E15-E22","v":44336.60136500001},44117.132576688542,43896.588391314319,43674.963539431745,44117.132576688542,43896.588391314319,43674.963539431745,44117.132576688542,43896.588391314319]
[null,"Capex - Replace luminaires ","RLMIN",{"$f":"D6+D16-D23","v":51593.229999999981},{"$f":"E6+E16-E23","v":44593.784400000237},45225.665289640019,39173.2574645594,38851.862483135657,39493.085289640119,33440.677464559325,33119.282483135583,33760.505289640045,33440.677464559325]
[null,{"$f":"B8","v":"Capex - Replace control relays on pilot and cascade roadlighting control systems or Replace OH Swtichwire"},"RLREL",218470.85,23888,23888,23888,23888,23888,23888,23888,23888,23888]
[null,{"$f":"B9","v":"Capex - Road Light Replace Underground Cable"},"RLRUC",58000,58000,58000,58000,58000,58000,58000,58000,58000,58000]
[null,{"$f":"B10","v":"Capex - New supply to Private Contract Lighting"},"RLSPR",0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D31:D35)","v":372619.07999999996},170818.38576500025,171230.79786632856,164957.84585587372,164414.8260225674,165498.21786632866,159225.26585587364,158682.24602256733,159765.63786632859,159225.26585587364]

{"sheet":"Opex Weighting","index":13,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[[14,3,14,7],[1,3,1,7]]}
[null,"$2016-17 base data"]
[null,"Extract information from 'Capex Forecast Model - Standard Control - Summary Output - January 2018'"]
[null,null,null,{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"}]
[null,"Work category description","Work categories","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29"]
[null,"Opex - Road lighting - bulk lamp replacement program","RLBLR",1125770.1399999999,1147383.25,1168786.52,1190399.6299999999,1211802.8999999999,1523371.21,1834729.68,1856342.79,1877746.06,1609194.13]
[null,"Opex - Road Lighting UG Cable Inspection & Monitoring","RLCIM",4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2]
[null,"Opex - Remove redundant OH Switchwire","RLDEC",628600,628600,628600,628600,628600,628600,628600,628600,628600,628600]
[null,"Opex - Road lighting Inspection","RLICM",91452.24,91452.24,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999]
[null,"Opex - Road lighting repairs","RLREM",343887.49,337703.56,213345.78999999998,207161.86,200977.91999999998,194793.97999999998,188610.05,182426.11,176242.18,170058.23999999999]
[null,"Opex - Road Lighting Underground System Asset Repair","RLSAR",6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8]
[null,"Total POW Opex",null,{"$f":"SUM(D5:D10)","v":2201032.8699999996},2216462.0499999998,2058282.9100000001,2073712.09,2088931.42,2394315.79,2699490.3299999996,2714919.5,2730138.84,2455402.9699999997]
[null,"Opex ex Corporate OH TAB",null,{"$f":"'Corporate OH'!$C4","v":2201032.87},{"$f":"'Corporate OH'!$C5","v":2219392.4451179998},{"$f":"'Corporate OH'!$C6","v":2063288.5457727478},{"$f":"'Corporate OH'!$C7","v":2081202.4780837307},{"$f":"'Corporate OH'!$C8","v":2098894.1489072675},{"$f":"'Corporate OH'!$C8","v":2098894.1489072675},{"$f":"'Corporate OH'!$C8","v":2098894.1489072675},{"$f":"'Corporate OH'!$C8","v":2098894.1489072675},{"$f":"'Corporate OH'!$C8","v":2098894.1489072675},{"$f":"'Corporate OH'!$C8","v":2098894.1489072675}]
[null,"Allocate difference to bulk lamp replacement program",{"$f":"C5","v":"RLBLR"},{"$f":"D12-D11","v":0},{"$f":"E12-E11","v":2930.3951179999858},5005.6357727476861,7490.3880837305915,9962.728907267563,-295421.64109273255,-600596.18109273212,-616025.35109273251,-631244.69109273236,-356508.82109273225]
[]
[]
[null,"Indirect POW OPEX allocation Public and Contract"]
[null,"RLBLR allocated with Materials and installation",null,{"$f":"D3","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[]
[null,{"$f":"B6","v":"Opex - Road Lighting UG Cable Inspection & Monitoring"},"RLCIM",4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2]
[null,{"$f":"B7","v":"Opex - Remove redundant OH Switchwire"},"RLDEC",628600,628600,628600,628600,628600,628600,628600,628600,628600,628600]
[]
[null,null,null,{"$f":"SUM(D19:D21)","v":633166.19999999995},{"$f":"SUM(E19:E21)","v":633166.19999999995},{"$f":"SUM(F19:F21)","v":633166.19999999995},{"$f":"SUM(G19:G21)","v":633166.19999999995},{"$f":"SUM(H19:H21)","v":633166.19999999995},{"$f":"SUM(I19:I21)","v":633166.19999999995},633166.19999999995,633166.19999999995,633166.19999999995,633166.19999999995]
[]
[null,"Total Lights",null,{"$f":"VLOOKUP($B24,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!D17,Volumes!$B$4:$H$4,0),FALSE)","v":52072},{"$f":"VLOOKUP($B24,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!E17,Volumes!$B$4:$H$4,0),FALSE)","v":52157},{"$f":"VLOOKUP($B24,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!F17,Volumes!$B$4:$H$4,0),FALSE)","v":52584},{"$f":"VLOOKUP($B24,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!G17,Volumes!$B$4:$H$4,0),FALSE)","v":53149},{"$f":"VLOOKUP($B24,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!H17,Volumes!$B$4:$H$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B24,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!I17,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B24,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!J17,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B24,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!K17,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B24,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!L17,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B24,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!M17,Volumes!$B$4:$M$4,0),FALSE)","v":53771}]
[null,null,null,{"$f":"D22/D24","v":12.159436933476723},12.139620760396495,12.041042902784117,11.913040696908689,11.775235721857506,{"$f":"I22/I24","v":11.775235721857506},{"$f":"J22/J24","v":11.775235721857506},11.775235721857506,11.775235721857506,11.775235721857506]
[]
[null,"Indirect POW OPEX allocation Public"]
[null,{"$f":"B8","v":"Opex - Road lighting Inspection"},"RLICM",91452.24,91452.24,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999]
[null,{"$f":"B9","v":"Opex - Road lighting repairs"},"RLREM",343887.49,337703.56,213345.78999999998,207161.86,200977.91999999998,194793.97999999998,188610.05,182426.11,176242.18,170058.23999999999]
[null,{"$f":"B10","v":"Opex - Road Lighting Underground System Asset Repair"},"RLSAR",6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8]
[null,null,null,{"$f":"SUM(D28:D30)","v":442096.52999999997},{"$f":"SUM(E28:E30)","v":435912.6},{"$f":"SUM(F28:F30)","v":256330.18999999997},{"$f":"SUM(G28:G30)","v":250146.25999999998},{"$f":"SUM(H28:H30)","v":243962.31999999998},{"$f":"SUM(I28:I30)","v":237778.37999999998},231594.44999999998,225410.50999999998,219226.58,213042.63999999998]
[]
[null,"Total Public Lighting",null,{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!D17,Volumes!$B$4:$H$4,0),FALSE)","v":32500},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!E17,Volumes!$B$4:$H$4,0),FALSE)","v":31724},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!F17,Volumes!$B$4:$H$4,0),FALSE)","v":32151},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!G17,Volumes!$B$4:$H$4,0),FALSE)","v":32714},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!H17,Volumes!$B$4:$H$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!I17,Volumes!$B$4:$M$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!J17,Volumes!$B$4:$M$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!K17,Volumes!$B$4:$M$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!L17,Volumes!$B$4:$M$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!M17,Volumes!$B$4:$M$4,0),FALSE)","v":33321}]
[null,null,null,{"$f":"D31/D33","v":13.602970153846153},{"$f":"E31/E33","v":13.740783003404362},7.9726972722465854,7.6464590083756185,7.3215785840761072,{"$f":"I31/I33","v":7.1359917169352656},6.9504051499054649,6.7648182827646224,6.5792317157348217,6.3936448485939792]
[]
[null,"Indirect POW OPEX allocation Private"]
[]
[]
[null,null,null,{"$f":"SUM(D37:D38)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Total Private",null,{"$f":"VLOOKUP($B41,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!D17,Volumes!$B$4:$H$4,0),FALSE)","v":19572},{"$f":"VLOOKUP($B41,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!E17,Volumes!$B$4:$H$4,0),FALSE)","v":20433},{"$f":"VLOOKUP($B41,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!F17,Volumes!$B$4:$H$4,0),FALSE)","v":20433},{"$f":"VLOOKUP($B41,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!G17,Volumes!$B$4:$H$4,0),FALSE)","v":20435},{"$f":"VLOOKUP($B41,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!H17,Volumes!$B$4:$H$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B41,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!I17,Volumes!$B$4:$M$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B41,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!J17,Volumes!$B$4:$M$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B41,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!K17,Volumes!$B$4:$M$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B41,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!L17,Volumes!$B$4:$M$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B41,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!M17,Volumes!$B$4:$M$4,0),FALSE)","v":20450}]
[null,null,null,{"$f":"D39/D41","v":0},{"$f":"E39/E41","v":0},{"$f":"F39/F41","v":0},{"$f":"G39/G41","v":0},{"$f":"H39/H41","v":0},0,0,0,0,0]
[]
[]
[]
[null,"Public Lighting Total rate",null,{"$f":"D25+D34","v":25.762407087322877},{"$f":"E25+E34","v":25.880403763800857},{"$f":"F25+F34","v":20.013740175030701},19.55949970528431,{"$f":"H25+H34","v":19.096814305933613},{"$f":"I25+I34","v":18.911227438792771},18.72564087176297,18.540054004622128,18.354467437592326,18.168880570451485]
[]
[null,"Private Contract Lighting Total rate",null,{"$f":"D25+D42","v":12.159436933476723},{"$f":"E25+E42","v":12.139620760396495},12.041042902784117,11.913040696908689,11.775235721857506,{"$f":"I25+I42","v":11.775235721857506},11.775235721857506,11.775235721857506,11.775235721857506,11.775235721857506]

{"sheet":"Building Block","index":14,"n_rows":52,"n_cols":12,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,"$2016-17 base data"]
[null,"Extract information from 'Capex Forecast Model - Standard Control - Summary Output - January 2018'"]
[null,"Forecast Capital Expenditure",{"$f":"'Master Data'!K25","v":"2019-20"},{"$f":"'Master Data'!L25","v":"2020-21"},{"$f":"'Master Data'!M25","v":"2021-22"},{"$f":"'Master Data'!N25","v":"2022-23"},{"$f":"'Master Data'!O25","v":"2023-24"},{"$f":"'Master Data'!P25","v":"2024-25"},{"$f":"'Master Data'!Q25","v":"2025-26"},{"$f":"'Master Data'!R25","v":"2026-27"},{"$f":"'Master Data'!S25","v":"2027-28"},{"$f":"'Master Data'!T25","v":"2028-29"}]
[null,"Motor Vehicles",0.10899577514952007,9.3785525782329515E-2,5.3627268740713198E-2,4.721453462992866E-2,6.7183932940717658E-2,6.7905317111708094E-2,7.2773733387462597E-2,8.3890229683185019E-2,6.7046190600122582E-2,7.5535737817321008E-2]
[null,"Minor Assets",0.78296493533370926,0.59776434649440469,0.23092350224340105,0.28807607381553757,0.28429951738940845,0.4080930223668523,0.29336126449669125,0.34823835728121066,0.47208162054097502,0.39671777203168479]
[null,"Non-System Property",0.17807905302327365,0.11347753113646665,2.4449965973891555E-2,2.1977694808916114E-2,1.0635232955948648E-2,7.4506182247694383E-3,8.7341803648933822E-3,2.2112314256055043E-2,1.1477483023388036E-2,1.6590459029109293E-2]
[null,"Business Management Systems",0.10059656259698438,6.1731986385003532E-2,3.5029168327632601E-2,0.30122303034678649,0.3552835436411389,0.42305259107123189,0.4104592450797957,3.8896945836101593E-2,3.8988198787544781E-2,3.8430738193920781E-2]
[null,"NEM Assets"]
[null,"Streetlighting",{"$f":"'Corporate OH'!$F18/10^6","v":4.4764562908500007},{"$f":"'Corporate OH'!$F19/10^6","v":4.1644299777878997},{"$f":"'Corporate OH'!$F20/10^6","v":2.3839341604396278},{"$f":"'Corporate OH'!$F21/10^6","v":2.3798537279437664},{"$f":"'Corporate OH'!$F22/10^6","v":2.4270119326376038},{"$f":"'Corporate OH'!$F23/10^6","v":2.4157291270500001},{"$f":"'Corporate OH'!$F24/10^6","v":2.4530290404000001},{"$f":"'Corporate OH'!$F24/10^6","v":2.4530290404000001},{"$f":"'Corporate OH'!$F26/10^6","v":2.4530290404000001},{"$f":"'Corporate OH'!$F27/10^6","v":2.4530290404000001}]
[null,"Spare Parts"]
[null,"Overhead High Voltage Lines Rural"]
[null,null,{"$f":"SUM(C4:C11)","v":5.6470926169534881},5.0311893675861041,2.7279640657252662,3.038345061544935,3.1444141595648176,{"$f":"SUM(H4:H11)","v":3.3222306758245619},3.238357463728843,2.9461668874565525,3.0426225333520307,2.980303747472036]
[null,null,6.2012499900551123,5.6916949435900701,3.6504360869915402,3.9451333184507247,4.0180963653224726,5.6916949435900701,5.6916949435900701,5.6916949435900701,5.6916949435900701,5.6916949435900701]
[null,null,{"$f":"C12-C13","v":-0.55415737310162427},-0.66050557600396598,-0.92247202126627403,-0.90678825690578968,-0.87368220575765498,{"$f":"H12-H13","v":-2.3694642677655082},-2.4533374798612271,-2.7455280561335176,-2.6490724102380394,-2.7113911961180341]
[null,"Re-order into PTRM order"]
[null,"Spare Parts",{"$f":"C10","v":0},0,0,0,0,{"$f":"H10","v":0},0,0,0,0]
[null,"Motor Vehicles",{"$f":"C4","v":0.10899577514952007},9.3785525782329515E-2,5.3627268740713198E-2,4.721453462992866E-2,6.7183932940717658E-2,{"$f":"H4","v":6.7905317111708094E-2},7.2773733387462597E-2,8.3890229683185019E-2,6.7046190600122582E-2,7.5535737817321008E-2]
[null,"Minor Assets",{"$f":"C5","v":0.78296493533370926},0.59776434649440469,0.23092350224340105,0.28807607381553757,0.28429951738940845,{"$f":"H5","v":0.4080930223668523},0.29336126449669125,0.34823835728121066,0.47208162054097502,0.39671777203168479]
[null,"NEM Assets",{"$f":"C8","v":0},0,0,0,0,{"$f":"H8","v":0},0,0,0,0]
[null,"Streetlights",{"$f":"C9","v":4.4764562908500007},4.1644299777878997,2.3839341604396278,2.3798537279437664,2.4270119326376038,{"$f":"H9","v":2.4157291270500001},2.4530290404000001,2.4530290404000001,2.4530290404000001,2.4530290404000001]
[null,"Non System Property",{"$f":"C6","v":0.17807905302327365},0.11347753113646665,2.4449965973891555E-2,2.1977694808916114E-2,1.0635232955948648E-2,{"$f":"H6","v":7.4506182247694383E-3},8.7341803648933822E-3,2.2112314256055043E-2,1.1477483023388036E-2,1.6590459029109293E-2]
[null,"Business Management Systems",{"$f":"C7","v":0.10059656259698438},6.1731986385003532E-2,3.5029168327632601E-2,0.30122303034678649,0.3552835436411389,{"$f":"H7","v":0.42305259107123189},0.4104592450797957,3.8896945836101593E-2,3.8988198787544781E-2,3.8430738193920781E-2]
[null,"Overhead High Voltage Lines Rural",{"$f":"C11","v":0},0,0,0,0,{"$f":"H11","v":0},0,0,0,0]
[null,null,{"$f":"SUM(C16:C23)","v":5.647092616953489},{"$f":"SUM(D16:D23)","v":5.0311893675861041},2.7279640657252662,3.0383450615449354,3.1444141595648172,{"$f":"SUM(H16:H23)","v":3.3222306758245619},3.2383574637288426,2.9461668874565525,3.0426225333520307,2.980303747472036]
[]
[]
[null,"Corporate Capex",{"$f":"(C24-C20)*1000000","v":1170636.3261034882},{"$f":"(D24-D20)*1000000","v":866759.38979820441},344029.90528563835,658491.33360116906,717402.22692721337]
[]
[]
[null,"Forecast Operational and Maintenance Expenditure ($m 2016-17)",{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P25","v":"2024-25"},{"$f":"'Master Data'!Q25","v":"2025-26"},{"$f":"'Master Data'!R25","v":"2026-27"},{"$f":"'Master Data'!S25","v":"2027-28"},{"$f":"'Master Data'!T25","v":"2028-29"}]
[null,"Corporate Overheads Per Light"]
[null,"Total Private",{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!C$30,Volumes!$B$4:$H$4,0),FALSE)","v":19572},{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!D$30,Volumes!$B$4:$H$4,0),FALSE)","v":20433},{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!E$30,Volumes!$B$4:$H$4,0),FALSE)","v":20433},{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!F$30,Volumes!$B$4:$H$4,0),FALSE)","v":20435},{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!G$30,Volumes!$B$4:$H$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!H$30,Volumes!$B$4:$M$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!I$30,Volumes!$B$4:$M$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!J$30,Volumes!$B$4:$M$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!K$30,Volumes!$B$4:$M$4,0),FALSE)","v":20450},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!L$30,Volumes!$B$4:$M$4,0),FALSE)","v":20450}]
[null,"Total Public Lighting",{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!C$30,Volumes!$B$4:$H$4,0),FALSE)","v":32500},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!D$30,Volumes!$B$4:$H$4,0),FALSE)","v":31724},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!E$30,Volumes!$B$4:$H$4,0),FALSE)","v":32151},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!F$30,Volumes!$B$4:$H$4,0),FALSE)","v":32714},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!G$30,Volumes!$B$4:$H$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!H$30,Volumes!$B$4:$M$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!I$30,Volumes!$B$4:$M$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!J$30,Volumes!$B$4:$M$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!K$30,Volumes!$B$4:$M$4,0),FALSE)","v":33321},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!L$30,Volumes!$B$4:$M$4,0),FALSE)","v":33321}]
[null,{"$f":"Volumes!B86","v":"Total Lights"},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!C$30,Volumes!$B$4:$H$4,0),FALSE)","v":52072},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!D$30,Volumes!$B$4:$H$4,0),FALSE)","v":52157},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!E$30,Volumes!$B$4:$H$4,0),FALSE)","v":52584},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!F$30,Volumes!$B$4:$H$4,0),FALSE)","v":53149},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!G$30,Volumes!$B$4:$H$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!H$30,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!I$30,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!J$30,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!K$30,Volumes!$B$4:$M$4,0),FALSE)","v":53771},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!L$30,Volumes!$B$4:$M$4,0),FALSE)","v":53771}]
[null,"CAPEX Corporate Overheads",{"$f":"'Corporate OH'!D18","v":1661074.97585},{"$f":"'Corporate OH'!D19","v":1545291.6269778998},{"$f":"'Corporate OH'!D20","v":884604.49978577381},{"$f":"'Corporate OH'!D21","v":883090.37703573715},{"$f":"'Corporate OH'!D22","v":900589.33349445683},{"$f":"'Corporate OH'!D23","v":896402.63205000001},{"$f":"'Corporate OH'!D24","v":910243.4804},{"$f":"'Corporate OH'!D25","v":910243.4804},{"$f":"'Corporate OH'!D26","v":910243.4804},{"$f":"'Corporate OH'!D27","v":910243.4804}]
[null,"OPEX Corporate Overheads",{"$f":"('Corporate OH'!D4+'Corporate OH'!E4)","v":1298609.3933000001},{"$f":"('Corporate OH'!D5+'Corporate OH'!E5)","v":1309441.5426196195},{"$f":"('Corporate OH'!D6+'Corporate OH'!E6)","v":1217340.2420059214},{"$f":"('Corporate OH'!D7+'Corporate OH'!E7)","v":1227909.4620694011},{"$f":"('Corporate OH'!D8+'Corporate OH'!E8)","v":1238347.5478552878},{"$f":"('Corporate OH'!D9+'Corporate OH'!E9)","v":1412646.3160999999},{"$f":"('Corporate OH'!D10+'Corporate OH'!E10)","v":1238347.5478552878},{"$f":"('Corporate OH'!D11+'Corporate OH'!E11)","v":1601802.5049999997},{"$f":"('Corporate OH'!D12+'Corporate OH'!E12)","v":1610781.9155999995},{"$f":"('Corporate OH'!D13+'Corporate OH'!E13)","v":1448687.7522999998}]
[null,"Annual Allocation"]
[]
[null,"Public Lighting Total rate",{"$f":"(C35/C33)+(C36/C34)","v":76.048726275282277},{"$f":"(D35/D33)+(D36/D34)","v":73.816259350796599},50.664451207012121,50.097417435399251,50.057706614925877,{"$f":"(H35/H33)+(H36/H34)","v":53.173560416269041},50.347438222787076,57.106750066433506,57.273743624299264,54.2592160294991]
[null,"Private Contract Lighting Total rate",{"$f":"(C36/C34)","v":24.938727018359199},{"$f":"(D36/D34)","v":25.105768020009194},23.150392552980403,23.103152685269734,23.030026368400957,{"$f":"(H36/H34)","v":26.271527702665004},23.030026368400957,29.78933821204738,29.956331769913142,26.941804175112974]
[]
[]
[null,"Opening Regulatory Asset Base for 2018-19 ($m Nominal)","Opening Asset Value","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)"]
[null,"Spare Parts",0,"n/a",5,0,"n/a",0]
[null,"Motor Vehicles",323270.78237482277,4.6592782087319993,6,0.21181783904508272,4.715859284066811,0]
[null,"Minor Assets",2371072.5227475758,3.977220119552209,5,1.8246116429487893,4.0019385555615719,0]
[null,"NEM Assets",-5959.6732853384601,1,5,8.9214773550785831E-2,1,0]
[null,"Streetlights"]
[null,"Non System Property",206846.28634556208,42.494829550993522,40,0.10298002636615974,41.911042117181033,0]
[null,"Business Management Systems",0,null,10,0,null,0]
[null,"Overhead High Voltage Lines Rural",430735.22452455468,16.585293013920541,35,0.37138222288061229,15.585293013920541,0]
[null,"Indirect POW Capex",{"$f":"524403.84*('Master Data'!J37)","v":547507.7697224525},39,40]

{"sheet":"Corporate OH","index":15,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,9,1,11],[1,7,1,8],[15,7,15,8]]}
["$2016-17 base data","Extract information from 'Capex Forecast Model - Standard Control - Summary Output - January 2018'"]
["R19 OPEX",null,null,null,null,null,null,"AER Draft Decision",null,"August 2018 Submission"]
[null,"Expenditure Type","Amount","Internal Overheads (WSD)","Internal Overheads (Corp)","Total Opex including OH and capitalised labour",null,"Total Opex Overheads","Adjustment Total Opex Overheads","Total Opex Overheads","Internal Overheads (WSD)","Internal Overheads (Corp)"]
["2019/20","Alternative Control Public Lighting Opex",2201032.87,{"$f":"H4*K4/J4","v":289947.99835123878},{"$f":"H4*L4/J4","v":1008661.3949487613},{"$f":"SUM(C4:E4)","v":3499642.2633000002},null,{"$f":"SUM(I4:J4)","v":1298609.3933000001},{"$f":"C4*59%-J4","v":-217255.60669999989},{"$f":"SUM(K4:L4)","v":1515865},338455.90890405932,1177409.0910959407]
["2020/21","Alternative Control Public Lighting Opex",2219392.4451179998,{"$f":"H5*K5/J5","v":290772.93634759844},{"$f":"H5*L5/J5","v":1018668.6062720212},{"$f":"SUM(C5:E5)","v":3528833.9877376193},null,{"$f":"SUM(I5:J5)","v":1309441.5426196198},{"$f":"C5*59%-J5","v":-223555.45738038025},{"$f":"SUM(K5:L5)","v":1532997},340415.37907091336,1192581.6209290866]
["2021/22","Alternative Control Public Lighting Opex",2063288.5457727478,265366.44429361628,951973.7977123051,3280628.787778669,null,1217340.2420059212,{"$f":"C6*59%-J6","v":-155170.7579940788},1372511,299191.9196096895,1073319.0803903106]
["2022/23","Alternative Control Public Lighting Opex",2081202.4780837307,268270.20148123475,959639.26058816619,3309111.9401531317,null,1227909.4620694011,{"$f":"C7*59%-J7","v":-116765.53793059895},1344675,293780.80739668629,1050894.1926033136]
["2023/24","Alternative Control Public Lighting Opex",2098894.1489072675,269304.34221265686,{"$f":"H8*L8/J8","v":969043.20564263081},3337241.6967625553,null,1238347.5478552878,{"$f":"C8*59%-J8","v":-122753.45214471221},1361101,295999.6247619043,1065101.3752380956]
["2024/25","Alternative Control Public Lighting Opex",{"$f":"'Opex Weighting'!I11","v":2394315.79},{"$f":"(C9*0.59)*($D$8/($D$8+$E$8))","v":307209.22215683211},{"$f":"(C9*0.59)*($E$8/($D$8+$E$8))","v":1105437.0939431677},3806962.1060999995]
["2025/26","Alternative Control Public Lighting Opex",{"$f":"'Opex Weighting'!J12","v":2098894.1489072675},{"$f":"(C10*0.59)*($D$8/($D$8+$E$8))","v":269304.34221265686},{"$f":"(C10*0.59)*($E$8/($D$8+$E$8))","v":969043.20564263081},3337241.6967625553]
["2026/27","Alternative Control Public Lighting Opex",{"$f":"'Opex Weighting'!K11","v":2714919.5},348345.15618067893,1253457.3488193208,4316722.0049999999]
["2027/28","Alternative Control Public Lighting Opex",{"$f":"'Opex Weighting'!L11","v":2730138.84},350297.91513698193,1260484.0004630175,4340920.7555999989]
["2028/29","Alternative Control Public Lighting Opex",{"$f":"'Opex Weighting'!M11","v":2455402.9699999997},315047.17950979865,1133640.5727902011,3904090.7222999996]
[]
[]
["R19 CAPEX",null,null,null,null,null,null,"AER Draft Decision",null,"August 2018 Submission","August 2018 Submission","January 2018 Submission"]
[null,"Expenditure Type","Amount","Internal Overheads","Asset Disposal – as incurred","Total Capex including Ohs and capitalised labour",null,"Capex Overheads"," Adjustment Capex Overheads","Internal Overheads","Volume Adjustment Direct Costs","Direct costs"]
["2019/20","Alternative Control Public Lighting",{"$f":"SUM(K18:L18)","v":2815381.3150000004},{"$f":"H18","v":1661074.97585},0,{"$f":"SUM(C18:D18)","v":4476456.2908500005},null,{"$f":"SUM(I18:J18)","v":1661074.97585},{"$f":"C18*59%-J18","v":460774.83038628194},1200300.1454637181,{"$f":"'Capex Weighting'!D$17","v":-614832.15500000003},3430213.47]
["2020/21","Alternative Control Public Lighting",{"$f":"SUM(K19:L19)","v":2619138.3508099997},{"$f":"H19","v":1545291.6269778998},0,{"$f":"SUM(C19:D19)","v":4164429.9777878998},null,{"$f":"SUM(I19:J19)","v":1545291.6269778998},{"$f":"C19*59%-J19","v":350992.9822415004},1194298.6447363994,{"$f":"'Capex Weighting'!E$17","v":-613399.01},3232537.36081]
["2021/22","Alternative Control Public Lighting",{"$f":"SUM(K20:L20)","v":1499329.660653854},884604.49978577381,0,2383934.1604396277,null,884604.49978577381,{"$f":"C20*59%-J20","v":-297751.15850326174},1182355.6582890355,{"$f":"'Capex Weighting'!F$17","v":-230602.31},1729931.9706538541]
["2022/23","Alternative Control Public Lighting",{"$f":"SUM(K21:L21)","v":1496763.3509080291},883090.37703573715,0,2379853.7279437664,null,883090.37703573715,{"$f":"C21*59%-J21","v":-287441.72467040771},1170532.1017061449,{"$f":"'Capex Weighting'!G$17","v":-229169.16500000001},1725932.5159080292]
["2023/24","Alternative Control Public Lighting",{"$f":"SUM(K22:L22)","v":1526422.5991431472},900589.33349445683,0,2427011.932637604,null,900589.33349445683,{"$f":"C22*59%-J22","v":-258237.4471946269},1158826.7806890837,{"$f":"'Capex Weighting'!H$17","v":-229169.16500000001},1755591.7641431473]
["2024/25","Alternative Control Public Lighting",{"$f":"'Capex Weighting'!I12+'Capex Weighting'!I17","v":1519326.4950000001},{"$f":"C23*0.59","v":896402.63205000001},null,2415729.1270500002]
["2025/26","Alternative Control Public Lighting",{"$f":"'Capex Weighting'!J12+'Capex Weighting'!J17","v":1542785.56},{"$f":"C24*0.59","v":910243.4804},null,2453029.0404000003]
["2026/27","Alternative Control Public Lighting",{"$f":"'Capex Weighting'!K12+'Capex Weighting'!K17","v":1542785.56},910243.4804,null,2453029.0404000003]
["2027/28","Alternative Control Public Lighting",{"$f":"'Capex Weighting'!L12+'Capex Weighting'!L17","v":1542785.56},910243.4804,null,2453029.0404000003]
["2028/29","Alternative Control Public Lighting",{"$f":"'Capex Weighting'!M12+'Capex Weighting'!M17","v":1542785.56},910243.4804,null,2453029.0404000003]

{"sheet":"Inputs","index":16,"n_rows":153,"n_cols":40,"rows_kept":153,"cut":false,"hidden":false,"merged":[[66,24,66,28],[66,35,66,39],[48,8,49,8],[66,8,66,15],[66,16,66,23],[66,30,66,34]]}
[]
[null,null,"Cost data Inputs"]
[]
[null,null,"Pre-tax Real WACC Rate",{"$f":"'Master Data'!B46","v":3.4310452188433649E-2}]
[]
[null,null,"Warehousing costs",8.2000000000000003E-2]
[]
[null,null,"Asset Lives (yrs)"]
[null,null,"Luminaire Fitting Life",20]
[null,null,"Bracket Life",40]
[null,null,"PE Cell"]
[null,null,"LED",10]
[null,null,"Other",8]
[]
[null,null,"Maintenance life cycle"]
[null,null,"Lamp Maintenance"]
[null,null,"LED",20]
[null,null,"Other",4]
[]
[null,null,"Maintenance Life Cycle for allocations",20]
[]
[]
[null,"Public Lighting Installation Cost - includes Warehouse Handling Fee"]
[null,null,"Unit Rate (16/17 Dollars)","Linked to POW"]
[null,"CAPEX",null,"Linked Values","Static Values"]
[null,"RLMAJ","Replace luminaires - major (Bulk Replacement)",802,802,{"$f":"E26=D26","v":true}]
[null,"RLMIN","Replace luminaires – minor (Bulk Replacement)",572,572,{"$f":"E27=D27","v":true}]
[null,"OPEX","Road lighting - bulk lamp replacement program - minor",152,152,{"$f":"E28=D28","v":true}]
[null,null,"Road lighting - bulk lamp replacement program - major",220,220,{"$f":"E29=D29","v":true}]
[]
[null,null,"Unit Rates (2016-17 dollars)",{"$f":"'Master Data'!$H$37","v":1}]
[null,null,"Work Category Code",{"$f":"'Master Data'!I$25","v":"2017-18"}]
[null,{"$f":"B25","v":"CAPEX"},{"$f":"C26","v":"Replace luminaires - major (Bulk Replacement)"},{"$f":"E26*'Master Data'!$H$37","v":802}]
[null,null,{"$f":"C27","v":"Replace luminaires – minor (Bulk Replacement)"},{"$f":"E27*'Master Data'!$H$37","v":572}]
[null,{"$f":"B28","v":"OPEX"},{"$f":"C28","v":"Road lighting - bulk lamp replacement program - minor"},{"$f":"E28*'Master Data'!$H$37","v":152}]
[null,null,{"$f":"C29","v":"Road lighting - bulk lamp replacement program - major"},{"$f":"E29*'Master Data'!$H$37","v":220}]
[]
[null,null,"Capex - Replace luminaires ",null,"Labour","Material","Contractor","Plant ","Other","TOTAL","net of materials"]
[null,null,"LMCO % Split of the Unit rate as per the POW",null,0.13859275053304906,0.47413309392885206,0.36337111435304681,2.3903041185052189E-2,0,{"$f":"SUM(E39:I39)","v":1.0000000000000002}]
[null,"RLMAJ","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$33*E39","v":111.15138592750534},{"$f":"$D$33*F39","v":380.25474133093934},291.42363371114357,19.170239030411857,0,802.00000000000023,{"$f":"J40-F40","v":421.74525866906089},{"$f":"D33=J40","v":true}]
[]
[null,null,"LMCO % Split of the Unit rate as per the POW",null,0.12663902455237355,0.5315476847969991,0.32052000337878961,2.1293287271837765E-2,0,{"$f":"SUM(E42:I42)","v":1}]
[null,"RLMIN","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$34*E42","v":72.437522043957671},304.04527570388348,183.33744193266764,12.179760319491201,0,572,{"$f":"J43-F43","v":267.95472429611652},{"$f":"D34=J43","v":true}]
[]
[null,null,"Opex - Road lighting - bulk lamp replacement program",null,"Labour","Material","Contractor","Plant ","Other","TOTAL"]
[null,"RLBLR","LMCO % Split of the Unit rate as per the POW",null,5.0534703292094779E-2,0.20633256447892642,0.7320192912560286,1.0589222059131893E-2,5.242189138184106E-4,{"$f":"SUM(E46:I46)","v":1.0000000000000002}]
[null,"Minor","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$35*E46","v":7.6812749003984067},{"$f":"$D$35*F46","v":31.362549800796817},111.26693227091634,1.6095617529880477,7.9681274900398419E-2,152.00000000000003,null,{"$f":"J47=D35","v":true}]
[null,"Major","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$36*E46","v":11.117634724260851},45.393164185363815,161.04424407632629,2.3296288530090163,0.11532816104005034,220.00000000000006,null,{"$f":"J48=D36","v":true}]
[null,null,null,null,null,null,null,null,"Net of Materials",{"$f":"J47-F47","v":120.63745019920322}]
[null,"PE Cell cost to Purchase - Excluding Warehouse Handling Fee",null,null,null,null,null,null,null,{"$f":"J48-F48","v":174.60683581463624}]
[null,null,"Cost Per unit 2016/17 Contract Price"]
[null,"Raw cost from Contract",null,"Linked Values","Static Values"]
[null,"RLMAJ","Replacement of Photo Electric Cell Major Road",{"$f":"'Warehouse Pricing'!Z55","v":20.914015495014258},20.914015495014258,{"$f":"E53=D53","v":true}]
[null,"RLMIN","Replacement of Photo Electric Cell Minor Road",{"$f":"'Warehouse Pricing'!Z56","v":7.1806733834138807},7.1806733834138807,{"$f":"E54=D54","v":true}]
[null,"Inclusive of Warehouse Handling Fee"]
[null,null,null,{"$f":"D53*(1+$D$6)","v":22.628964765605428},22.628964765605428,{"$f":"E56=D56","v":true}]
[null,null,null,{"$f":"D54*(1+$D$6)","v":7.7694886008538191},7.7694886008538191,{"$f":"E57=D57","v":true}]
[]
[null,null,"Unit Rates (2016-17 dollars)"]
[null,null,"Work Category Code"]
[null,{"$f":"B53","v":"RLMAJ"},{"$f":"C53","v":"Replacement of Photo Electric Cell Major Road"},{"$f":"E56","v":22.628964765605428}]
[null,{"$f":"B54","v":"RLMIN"},{"$f":"C54","v":"Replacement of Photo Electric Cell Minor Road"},{"$f":"E57","v":7.7694886008538191}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warehouse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Index old"]
[]
[null,null,null,"Light types, watts and loads have been taken from the corporate plan model",null,"Link to file Nominal Wattage",null,null,"OPEX",null,null,null,null,null,null,null,"OPEX",null,null,null,null,null,null,null,"CAPEX",null,null,null,null,null,"Spare",null,null,null,null,"CAPEX"]
[null,null,"Light Description","Light type","FIXTC_CODE","Nominal Wattage","Number Lamps","Major/Minor size","PE Cell Maintenance Cycle","PE Cell UNIT price","PE Cell UNIT price Annualised Cost","PE Cell Service costs","PE Cell Service costs Annualised","Labour Portion of PE Cell Service costs Annualised","20 year life cycle cost","PE Cell Annualised Cost","Lamp Maintenance cycle","Lamp UNIT price","Lamp UNIT price Annualised Cost","Lamp Service costs","Lamp Service costs Annualised","Labour Portion of Lamp Service costs annualised","20 year life cycle cost","LAMP Annualised Cost","luminaire  Maintenance cycle","Luminaire UNIT price","CAPEX Instalation costs","20 year life cycle cost","Lamp Annualised Cost","Labour Portion of CAPEX Instalation costs","  Maintenance cycle","UNIT price","Service costs","20 year life cycle cost","Annualised Cost","Bracket  Maintenance cycle","Bracket UNIT price","Bracket Service costs","20 year life cycle cost","Bracket Annualised Cost"]
[null,1,"32W Compact Fluorescent","Compact Fluorescent 32","CFL_32",32,1,{"$f":"IF(F69>=100,\"RLMAJ\",IF(LEFT($E69,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},{"$f":"IF(LEFT($D69,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H69,$B$61:$D$62,3,FALSE)","v":7.7694886008538191},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I69),0)*SUM(J69))/$D$20,0)","v":0.77694886008538189},{"$f":"IF(LEFT($D69,3)=\"LED\",IF($F69>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I69),0)*SUM(L69))/$D$20,0)","v":0},{"$f":"IF(LEFT($D69,3)=\"LED\",IF($F69>=100,($E$48/$J$50)*M69,($E$47/$J$49)*M69),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I69),0)*SUM(J69,L69),0)","v":15.538977201707638},{"$f":"IFERROR(O69/$D$20,0)","v":0.77694886008538189},{"$f":"IF(LEFT($D69,3)=\"LED\",$D$17,$D$18)","v":4},{"$f":"'Warehouse Pricing'!$AB$46*G69","v":7.3407181790846652},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q69),0)*SUM(R69))/$D$20,0)","v":1.4681436358169331},{"$f":"IF(LEFT($D69,3)=\"LED\",\"NA included in Lamp cycle\",IF($F69>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q69),0)*SUM(T69))/$D$20,0)","v":24.127490039840644},{"$f":"IF(LEFT($D69,3)=\"LED\",\"NA included in Lamp cycle\",IF($F69>=100,($E$48/$J$50)*U69,($E$47/$J$49)*U69))","v":1.5362549800796814},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/Q69),0)*SUM(R69,T69),0)","v":511.9126735131515},{"$f":"IFERROR(W69/$D$20,0)","v":25.595633675657574},{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$AB$9","v":188.90717086145477},{"$f":"IF($F69>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},{"$f":"IFERROR(($D$20/Y69)*SUM(Z69:AA69),0)","v":456.86189515757133},{"$f":"IFERROR(AB69/$D$20,0)","v":22.843094757878568},{"$f":"IF($F69>=100,($E$40/$K$40)*AA69,($E$43/$K$43)*AA69)","v":72.437522043957671},null,null,null,{"$f":"IFERROR(($D$20/AE69)*SUM(AF69:AG69),0)","v":0},{"$f":"IFERROR(AH69/$D$20,0)","v":0},{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E69,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E69,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":72.970104296491868},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ69)*SUM(AK69:AL69),0)","v":36.485052148245934},{"$f":"IFERROR(AM69/$D$20,0)","v":1.8242526074122967}]
[null,{"$f":"IF(C70=\"\",\"\",IF(C69=\"\",IF(C68=\"\",IF(C67=\"\",IF(C66=\"\",\"Error\",B66+1),B67+1),B68+1),B69+1))","v":2},"42W Compact Fluorescent","Compact Fluorescent 42","CFL_42",42,1,"RLMIN",{"$f":"IF(LEFT($D70,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H70,$B$61:$D$62,3,FALSE)","v":7.7694886008538191},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I70),0)*SUM(J70))/$D$20,0)","v":0.77694886008538189},{"$f":"IF(LEFT($D70,3)=\"LED\",IF($F70>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},0,{"$f":"IF(LEFT($D70,3)=\"LED\",IF($F70>=100,($E$48/$J$50)*M70,($E$47/$J$49)*M70),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},15.538977201707638,{"$f":"IFERROR(O70/$D$20,0)","v":0.77694886008538189},4,{"$f":"'Warehouse Pricing'!$AB$46*G70","v":7.3407181790846652},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q70),0)*SUM(R70))/$D$20,0)","v":1.4681436358169331},{"$f":"IF(LEFT($D70,3)=\"LED\",\"NA included in Lamp cycle\",IF($F70>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q70),0)*SUM(T70))/$D$20,0)","v":24.127490039840644},{"$f":"IF(LEFT($D70,3)=\"LED\",\"NA included in Lamp cycle\",IF($F70>=100,($E$48/$J$50)*U70,($E$47/$J$49)*U70))","v":1.5362549800796814},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/Q70),0)*SUM(R70,T70),0)","v":511.9126735131515},{"$f":"IFERROR(W70/$D$20,0)","v":25.595633675657574},{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$AB$9","v":188.90717086145477},{"$f":"IF($F70>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},{"$f":"IFERROR(($D$20/Y70)*SUM(Z70:AA70),0)","v":456.86189515757133},{"$f":"IFERROR(AB70/$D$20,0)","v":22.843094757878568},{"$f":"IF($F70>=100,($E$40/$K$40)*AA70,($E$43/$K$43)*AA70)","v":72.437522043957671},null,null,null,{"$f":"IFERROR(($D$20/AE70)*SUM(AF70:AG70),0)","v":0},{"$f":"IFERROR(AH70/$D$20,0)","v":0},{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E70,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E70,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":74.686113233791573},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ70)*SUM(AK70:AL70),0)","v":37.343056616895787},{"$f":"IFERROR(AM70/$D$20,0)","v":1.8671528308447893}]
[null,3,"42W Compact Fluorescent - Bottom Pole Entry",null,"CFL_42",42,1,"RLMIN",{"$f":"IF(LEFT($D71,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H71,$B$61:$D$62,3,FALSE)","v":7.7694886008538191},0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,{"$f":"IFERROR(O71/$D$20,0)","v":0.77694886008538189},4,{"$f":"'Warehouse Pricing'!$AB$46*G71","v":7.3407181790846652},1.4681436358169331,120.63745019920322,24.127490039840644,{"$f":"IF(LEFT($D71,3)=\"LED\",\"NA included in Lamp cycle\",IF($F71>=100,($E$48/$J$50)*U71,($E$47/$J$49)*U71))","v":1.5362549800796814},511.9126735131515,{"$f":"IFERROR(W71/$D$20,0)","v":25.595633675657574},{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$AB$9","v":188.90717086145477},{"$f":"IF($F71>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},{"$f":"IFERROR(($D$20/Y71)*SUM(Z71:AA71),0)","v":456.86189515757133},{"$f":"IFERROR(AB71/$D$20,0)","v":22.843094757878568},72.437522043957671,null,null,null,{"$f":"IFERROR(($D$20/AE71)*SUM(AF71:AG71),0)","v":0},{"$f":"IFERROR(AH71/$D$20,0)","v":0},{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E71,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E71,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":74.686113233791573},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ71)*SUM(AK71:AL71),0)","v":37.343056616895787},{"$f":"IFERROR(AM71/$D$20,0)","v":1.8671528308447893}]
[null,4,"2x24W Compact Fluorescent","Compact Fluorescent 2x24","CFL_24x2",42,2,"RLMIN",8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Warehouse Pricing'!$AB$46*G72","v":14.68143635816933},2.9362872716338662,120.63745019920322,24.127490039840644,{"$f":"IF(LEFT($D72,3)=\"LED\",\"NA included in Lamp cycle\",IF($F72>=100,($E$48/$J$50)*U72,($E$47/$J$49)*U72))","v":1.5362549800796814},541.27554622949015,27.063777311474507,20,{"$f":"'Warehouse Pricing'!$AB$9","v":188.90717086145477},267.95472429611652,{"$f":"IFERROR(($D$20/Y72)*SUM(Z72:AA72),0)","v":456.86189515757133},{"$f":"IFERROR(AB72/$D$20,0)","v":22.843094757878568},72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E72,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E72,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":96.408411541879389},"NA included in Lminaire",48.204205770939694,2.4102102885469847]
[null,5,"1x20W Fluorescent","Fluorescent 1x20","FL_1X20",20,1,"RLMIN",{"$f":"IF(LEFT($D73,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H73,$B$61:$D$62,3,FALSE)","v":7.7694886008538191},0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Old PL unit prices (2012-17) '!$I$19*G73","v":5.0459103989395935},1.0091820797879187,120.63745019920322,24.127490039840644,1.5362549800796814,502.73344239257125,{"$f":"IFERROR(W73/$D$20,0)","v":25.136672119628564},20,{"$f":"'Old PL unit prices (2012-17) '!$K$19","v":253.55992440889494},{"$f":"IF($F73>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},{"$f":"IFERROR(($D$20/Y73)*SUM(Z73:AA73),0)","v":521.5146487050115},{"$f":"IFERROR(AB73/$D$20,0)","v":26.075732435250575},72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E73,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E73,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,3.3281296461492724]
[null,6,"1x40W Fluorescent","Fluorescent 1x40","FL_1X40",40,1,"RLMIN",8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,{"$f":"IFERROR(O74/$D$20,0)","v":0.77694886008538189},4,{"$f":"'Old PL unit prices (2012-17) '!$I$21*G74","v":5.3737189631398454},1.074743792627969,120.63745019920322,24.127490039840644,1.5362549800796814,504.04467664937226,25.202233832468615,20,{"$f":"'Old PL unit prices (2012-17) '!$K$21","v":198.67540480279561},267.95472429611652,{"$f":"IFERROR(($D$20/Y74)*SUM(Z74:AA74),0)","v":466.63012909891211},{"$f":"IFERROR(AB74/$D$20,0)","v":23.331506454945604},72.437522043957671,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E74,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E74,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,3.3281296461492724]
[null,7,"2x20W Fluorescent","Fluorescent 2X20","FL_2X20",40,2,"RLMIN",8,{"$f":"VLOOKUP(H75,$B$61:$D$62,3,FALSE)","v":7.7694886008538191},0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,{"$f":"IFERROR(O75/$D$20,0)","v":0.77694886008538189},4,{"$f":"'Old PL unit prices (2012-17) '!$I$19*G75","v":10.091820797879187},2.0183641595758375,{"$f":"IF(LEFT($D75,3)=\"LED\",\"NA included in Lamp cycle\",IF($F75>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},24.127490039840644,1.5362549800796814,522.91708398832964,26.145854199416483,20,{"$f":"'Old PL unit prices (2012-17) '!$K$19","v":253.55992440889494},267.95472429611652,521.5146487050115,{"$f":"IFERROR(AB75/$D$20,0)","v":26.075732435250575},72.437522043957671,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E75,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E75,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,3.3281296461492724]
[null,8,"2x24W Fluorescent","Fluorescent 2X24","FL_2X24",48,2,"RLMIN",8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Warehouse Pricing'!AB47*G76","v":7.7597440231688717},1.5519488046337744,120.63745019920322,24.127490039840644,1.5362549800796814,513.58877688948837,25.679438844474419,20,{"$f":"'Old PL unit prices (2012-17) '!$K$20","v":258.60583480783453},267.95472429611652,526.56055910395105,{"$f":"IFERROR(AB76/$D$20,0)","v":26.328027955197552},72.437522043957671,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E76,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E76,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,3.3281296461492724]
[null,9,"T5 Fluorescent 2 x 24W",null,"FL_2X24",48,2,"RLMIN",8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Old PL unit prices (2012-17) '!$I$19*G77","v":10.091820797879187},2.0183641595758375,120.63745019920322,24.127490039840644,1.5362549800796814,522.91708398832964,{"$f":"IFERROR(W77/$D$20,0)","v":26.145854199416483},{"$f":"$D$9","v":20},{"$f":"'Old PL unit prices (2012-17) '!$K$19","v":253.55992440889494},267.95472429611652,{"$f":"IFERROR(($D$20/Y77)*SUM(Z77:AA77),0)","v":521.5146487050115},{"$f":"IFERROR(AB77/$D$20,0)","v":26.075732435250575},72.437522043957671,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E77,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E77,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,3.3281296461492724]
[null,10,"20 Fluorescent 1X20FL",null,"FL_1X20",20,1,"RLMIN",8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Old PL unit prices (2012-17) '!$I$19*G78","v":5.0459103989395935},1.0091820797879187,120.63745019920322,24.127490039840644,1.5362549800796814,502.73344239257125,25.136672119628564,20,{"$f":"'Old PL unit prices (2012-17) '!$K$19","v":253.55992440889494},267.95472429611652,521.5146487050115,{"$f":"IFERROR(AB78/$D$20,0)","v":26.075732435250575},72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E78,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E78,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,{"$f":"IFERROR(AM78/$D$20,0)","v":3.3281296461492724}]
[null,11,"2x40W Fluorescent","Fluorescent 2x40","FL_2X40",80,2,"RLMIN",8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Old PL unit prices (2012-17) '!$I$21*G79","v":10.747437926279691},2.1494875852559381,{"$f":"IF(LEFT($D79,3)=\"LED\",\"NA included in Lamp cycle\",IF($F79>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},24.127490039840644,1.5362549800796814,525.53955250193167,26.276977625096585,{"$f":"$D$9","v":20},{"$f":"'Old PL unit prices (2012-17) '!$K$21","v":198.67540480279561},267.95472429611652,466.63012909891211,{"$f":"IFERROR(AB79/$D$20,0)","v":23.331506454945604},72.437522043957671,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E79,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E79,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,3.3281296461492724]
[null,12,"3x40W Fluorescent","Fluorescent 3x40","FL_3X40",120,3,{"$f":"IF(F80>=100,\"RLMAJ\",IF(LEFT($E80,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Old PL unit prices (2012-17) '!$I$21*G80","v":16.121156889419538},3.2242313778839078,174.60683581463624,34.921367162927247,2.2235269448521704,762.91197081622317,38.145598540811157,20,{"$f":"'Old PL unit prices (2012-17) '!$K$21","v":198.67540480279561},{"$f":"IF($F80>=100,($J$40-$F$40),($J$43-$F$43))","v":421.74525866906089},620.42066347185653,31.021033173592826,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E80,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E80,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,3.3281296461492724]
[null,13,"4x20 Fluorescent","Fluorescent 4x20","FL_4X20",80,4,"RLMIN",8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Old PL unit prices (2012-17) '!$I$19*G81","v":20.183641595758374},4.036728319151675,120.63745019920322,24.127490039840644,1.5362549800796814,563.28436717984641,28.164218358992322,20,{"$f":"'Old PL unit prices (2012-17) '!$K$19","v":253.55992440889494},267.95472429611652,521.5146487050115,26.075732435250575,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E81,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E81,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,3.3281296461492724]
[null,14,"4x40W Fluorescent","Fluorescent 4x40","FL_4X40",160,4,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Old PL unit prices (2012-17) '!$I$21*G82","v":21.494875852559382},4.2989751705118762,174.60683581463624,34.921367162927247,2.2235269448521704,784.40684666878246,39.22034233343912,20,{"$f":"'Old PL unit prices (2012-17) '!$K$19","v":253.55992440889494},421.74525866906089,675.3051830779558,33.765259153897787,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E82,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E82,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":133.12518584597089},"NA included in Lminaire",66.562592922985445,3.3281296461492724]
[null,15,"100W Sodium Vapour","High Pressure Sodium (elliptical) 100","HPS_100_E",100,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$40*G83","v":19.728162770768314},3.9456325541536628,174.60683581463624,34.921367162927247,2.2235269448521704,777.33999434161819,38.866999717080908,20,{"$f":"'Warehouse Pricing'!$AB$14","v":154.95463481311108},421.74525866906089,576.699893482172,28.8349946741086,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E83,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E83,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":120.7732757406451},"NA included in Lminaire",60.386637870322552,3.0193318935161275]
[null,"",null,"High Pressure Sodium (tubular) 100","HPS_100_T",100,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$40*G84","v":19.728162770768314},3.9456325541536628,174.60683581463624,34.921367162927247,2.2235269448521704,777.33999434161819,38.866999717080908,20,{"$f":"'Warehouse Pricing'!$AB$14","v":154.95463481311108},421.74525866906089,576.699893482172,28.8349946741086,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E84,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E84,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":120.7732757406451},"NA included in Lminaire",60.386637870322552,3.0193318935161275]
[null,16,"150W Sodium Vapour","High Pressure Sodium (elliptical) 150","HPS_150_E",150,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$41*G85","v":24.32218653560167},4.8644373071203342,174.60683581463624,34.921367162927247,2.2235269448521704,795.71608940095166,39.78580447004758,20,{"$f":"'Warehouse Pricing'!$AB$16","v":216.87186514812163},421.74525866906089,638.61712381718257,31.930856190859128,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E85,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E85,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":207.89721127739688},"NA included in Lminaire",103.94860563869844,5.1974302819349223]
[null,"",null,"High Pressure Sodium (tubular) 150","HPS_150_T",150,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$41*G86","v":24.32218653560167},4.8644373071203342,174.60683581463624,34.921367162927247,2.2235269448521704,795.71608940095166,39.78580447004758,20,{"$f":"'Warehouse Pricing'!$AB$16","v":216.87186514812163},421.74525866906089,638.61712381718257,31.930856190859128,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E86,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E86,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":207.89721127739688},"NA included in Lminaire",103.94860563869844,5.1974302819349223]
[null,"",null,"High Pres Sodium (tubular - dbl arc) 150","HPS_150_TDA",150,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$41*G87","v":24.32218653560167},4.8644373071203342,174.60683581463624,34.921367162927247,2.2235269448521704,795.71608940095166,39.78580447004758,20,{"$f":"'Warehouse Pricing'!$AB$16","v":216.87186514812163},421.74525866906089,638.61712381718257,31.930856190859128,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E87,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E87,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":207.89721127739688},"NA included in Lminaire",103.94860563869844,5.1974302819349223]
[null,"",null,"High Pres Sodium (tubular - self ig) 150","HPS_150_TSI",150,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$41*G88","v":24.32218653560167},4.8644373071203342,174.60683581463624,34.921367162927247,2.2235269448521704,795.71608940095166,39.78580447004758,20,{"$f":"'Warehouse Pricing'!$AB$16","v":216.87186514812163},421.74525866906089,638.61712381718257,31.930856190859128,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E88,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E88,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":207.89721127739688},"NA included in Lminaire",103.94860563869844,5.1974302819349223]
[null,17,"250W Sodium Vapour","High Pressure Sodium (elliptical) 250","HPS_250_E",250,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$42*G89","v":27.351299443078616},5.4702598886157237,174.60683581463624,34.921367162927247,2.2235269448521704,807.83254103085937,40.391627051542969,20,{"$f":"'Warehouse Pricing'!$AC$19","v":231.9979734325857},421.74525866906089,653.74323210164653,32.687161605082323,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E89,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E89,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":266.77935340982498},"NA included in Lminaire",133.38967670491249,6.6694838352456243]
[null,"",null,"High Pressure Sodium (tubular) 250","HPS_250_T",250,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$42*G90","v":27.351299443078616},5.4702598886157237,174.60683581463624,34.921367162927247,2.2235269448521704,807.83254103085937,40.391627051542969,20,{"$f":"'Warehouse Pricing'!$AC$19","v":231.9979734325857},421.74525866906089,653.74323210164653,32.687161605082323,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E90,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E90,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":266.77935340982498},"NA included in Lminaire",133.38967670491249,6.6694838352456243]
[null,"",null,"High Pres Sodium (tubular - dbl arc) 250","HPS_250_TDA",250,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$42*G91","v":27.351299443078616},5.4702598886157237,174.60683581463624,34.921367162927247,2.2235269448521704,807.83254103085937,40.391627051542969,20,{"$f":"'Warehouse Pricing'!$AC$19","v":231.9979734325857},421.74525866906089,653.74323210164653,32.687161605082323,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E91,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E91,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":266.77935340982498},"NA included in Lminaire",133.38967670491249,6.6694838352456243]
[null,"",null,"High Pres Sodium (tubular - self ig) 250","HPS_250_TSI",250,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I92),0)*SUM(L92))/$D$20,0)","v":0},"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$42*G92","v":27.351299443078616},5.4702598886157237,174.60683581463624,34.921367162927247,2.2235269448521704,807.83254103085937,40.391627051542969,20,{"$f":"'Warehouse Pricing'!$AC$19","v":231.9979734325857},421.74525866906089,653.74323210164653,32.687161605082323,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E92,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E92,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":266.77935340982498},"NA included in Lminaire",133.38967670491249,6.6694838352456243]
[null,{"$f":"IF(C93=\"\",\"\",IF(C92=\"\",IF(C91=\"\",IF(C90=\"\",IF(C89=\"\",\"Error\",B89+1),B90+1),B91+1),B92+1))","v":18},"250W Sodium Vapour - Flood Light",null,"HPS_250_FL",250,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$42*G93","v":27.351299443078616},5.4702598886157237,174.60683581463624,34.921367162927247,2.2235269448521704,807.83254103085937,40.391627051542969,20,{"$f":"'Warehouse Pricing'!AB30","v":418.87977485833363},421.74525866906089,840.62503352739452,42.031251676369727,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E93,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E93,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":266.77935340982498},"NA included in Lminaire",133.38967670491249,6.6694838352456243]
[null,{"$f":"IF(C94=\"\",\"\",IF(C93=\"\",IF(C92=\"\",IF(C91=\"\",IF(C90=\"\",\"Error\",B90+1),B91+1),B92+1),B93+1))","v":19},"400W Sodium Vapour","High Pressure Sodium (tubular) 400","HPS_400_T",400,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$43*G94","v":28.378057114618571},5.6756114229237138,174.60683581463624,34.921367162927247,2.2235269448521704,811.93957171701925,40.596978585850962,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$AC$21","v":308.13100043947838},421.74525866906089,729.87625910853922,{"$f":"IFERROR(AB94/$D$20,0)","v":36.493812955426961},111.15138592750534,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E94,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E94,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":192.45518881950642},"NA included in Lminaire",96.227594409753209,4.8113797204876603]
[null,"",null,"High Pres Sodium (tubular - dbl arc) 400","HPS_400_TDA",400,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$43*G95","v":28.378057114618571},5.6756114229237138,174.60683581463624,34.921367162927247,2.2235269448521704,811.93957171701925,40.596978585850962,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$AC$21","v":308.13100043947838},421.74525866906089,729.87625910853922,{"$f":"IFERROR(AB95/$D$20,0)","v":36.493812955426961},111.15138592750534,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E95,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E95,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":192.45518881950642},"NA included in Lminaire",96.227594409753209,4.8113797204876603]
[null,20,"400W Sodium Vapour - Flood Light",null,"HPS_400_FL",400,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$43*G96","v":28.378057114618571},5.6756114229237138,174.60683581463624,34.921367162927247,2.2235269448521704,811.93957171701925,40.596978585850962,20,{"$f":"'Warehouse Pricing'!AB31","v":431.38642868220484},421.74525866906089,853.13168735126578,{"$f":"IFERROR(AB96/$D$20,0)","v":42.656584367563291},111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E96,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E96,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":192.45518881950642},"NA included in Lminaire",96.227594409753209,4.8113797204876603]
[null,21,"70W Sodium Vapour","High Pressure Sodium (elliptical) 70","HPS_70_E",70,1,{"$f":"IF(F97>=100,\"RLMAJ\",IF(LEFT($E97,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Warehouse Pricing'!$AB$39*G97","v":12.168796913277953},2.4337593826555906,120.63745019920322,24.127490039840644,1.5362549800796814,531.22498844992469,26.561249422496235,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$AC$13","v":161.14461304191406},267.95472429611652,429.09933733803058,{"$f":"IFERROR(AB97/$D$20,0)","v":21.454966866901529},72.437522043957671,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E97,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E97,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.77074041034791},"NA included in Lminaire",58.385370205173956,2.9192685102586977]
[null,"",null,"High Pressure Sodium (tubular) 70","HPS_70_T",70,1,"RLMIN",8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Warehouse Pricing'!$AB$39*G98","v":12.168796913277953},2.4337593826555906,{"$f":"IF(LEFT($D98,3)=\"LED\",\"NA included in Lamp cycle\",IF($F98>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},24.127490039840644,1.5362549800796814,531.22498844992469,26.561249422496235,20,{"$f":"'Warehouse Pricing'!$AC$13","v":161.14461304191406},267.95472429611652,429.09933733803058,21.454966866901529,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E98,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E98,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.77074041034791},"NA included in Lminaire",58.385370205173956,2.9192685102586977]
[null,22,"100W Incandescent","Incandescent 100","INC_100",100,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Old PL unit prices (2012-17) '!$I$27*G99","v":2.1541705647445135},0.43083411294890273,174.60683581463624,34.921367162927247,2.2235269448521704,707.04402551752298,35.352201275876148,20,{"$f":"'Old PL unit prices (2012-17) '!$K$27","v":55.856237849978655},421.74525866906089,477.60149651903953,23.880074825951976,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E99,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E99,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":86.837198929527219},"NA included in Lminaire",43.418599464763609,2.1709299732381804]
[null,23,"60W Incandescent","Incandescent 60","INC_60",60,1,{"$f":"IF(F100>=100,\"RLMAJ\",IF(LEFT($E100,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},8,7.7694886008538191,0.77694886008538189,{"$f":"IF(LEFT($D100,3)=\"LED\",IF($F100>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Old PL unit prices (2012-17) '!$I$26*G100","v":2.1541705647445135},0.43083411294890273,120.63745019920322,24.127490039840644,1.5362549800796814,491.16648305579093,24.558324152789545,20,{"$f":"'Old PL unit prices (2012-17) '!$K$26","v":55.856237849978655},267.95472429611652,323.81096214609516,16.190548107304757,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E100,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E100,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":86.837198929527219},"NA included in Lminaire",43.418599464763609,2.1709299732381804]
[null,24,"18W LED","LED 18","LED_18",18,1,"RLMIN",{"$f":"IF(LEFT($D101,3)=\"LED\",$D$12,$D$13)","v":10},7.7694886008538191,0.38847443004269094,{"$f":"IF(LEFT($D101,3)=\"LED\",IF($F101>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":120.63745019920322},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I101),0)*SUM(L101))/$D$20,0)","v":6.0318725099601611},0.38406374501992036,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I101),0)*SUM(J101,L101),0)","v":128.40693880005705},{"$f":"IFERROR(O101/$D$20,0)","v":6.4203469400028528},{"$f":"IF(LEFT($D101,3)=\"LED\",$D$17,$D$18)","v":20},0,0,{"$f":"IF(LEFT($D101,3)=\"LED\",\"NA included in Lamp cycle\",IF($F101>=100,($J$48-$F$48),($J$47-$F$47)))","v":"NA included in Lamp cycle"},0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$AC$60","v":365.71600000000001},267.95472429611652,633.67072429611653,31.683536214805827,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E101,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E101,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":99.640221589821721},"NA included in Lminaire",49.82011079491086,2.4910055397455428]
[null,25,"18W LED Decorative - Bottom Pole Entry","LED 18","LED_18",18,1,"RLMIN",10,7.7694886008538191,0.38847443004269094,{"$f":"IF(LEFT($D102,3)=\"LED\",IF($F102>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":120.63745019920322},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I102),0)*SUM(L102))/$D$20,0)","v":6.0318725099601611},0.38406374501992036,128.40693880005705,6.4203469400028528,{"$f":"IF(LEFT($D102,3)=\"LED\",$D$17,$D$18)","v":20},0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1023.3892953128},267.95472429611652,1291.3440196089164,64.567200980445818,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E102,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E102,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":99.640221589821721},"NA included in Lminaire",49.82011079491086,2.4910055397455428]
[null,26,"18W LED Decorative - Side Entry","LED 18","LED_18",18,1,"RLMIN",10,7.7694886008538191,0.38847443004269094,{"$f":"IF(LEFT($D103,3)=\"LED\",IF($F103>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":120.63745019920322},6.0318725099601611,0.38406374501992036,128.40693880005705,6.4203469400028528,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1023.3892953128},{"$f":"IF($F103>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},1291.3440196089164,64.567200980445818,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E103,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E103,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":99.640221589821721},"NA included in Lminaire",49.82011079491086,2.4910055397455428]
[null,27,"18W LED Decorative - Top Entry","LED 18","LED_18",18,1,"RLMIN",{"$f":"IF(LEFT($D104,3)=\"LED\",$D$12,$D$13)","v":10},{"$f":"VLOOKUP(H104,$B$61:$D$62,3,FALSE)","v":7.7694886008538191},0.38847443004269094,120.63745019920322,6.0318725099601611,0.38406374501992036,128.40693880005705,6.4203469400028528,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1023.3892953128},267.95472429611652,1291.3440196089164,64.567200980445818,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E104,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E104,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":99.640221589821721},"NA included in Lminaire",49.82011079491086,2.4910055397455428]
[null,28,"25W LED","LED 25","LED_25",25,1,"RLMIN",10,7.7694886008538191,0.38847443004269094,120.63745019920322,6.0318725099601611,0.38406374501992036,128.40693880005705,{"$f":"IFERROR(O105/$D$20,0)","v":6.4203469400028528},20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$AC$60","v":365.71600000000001},267.95472429611652,{"$f":"IFERROR(($D$20/Y105)*SUM(Z105:AA105),0)","v":633.67072429611653},31.683536214805827,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E105,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E105,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":117.07266863377478},"NA included in Lminaire",58.536334316887391,2.9268167158443696]
[null,29,"25W LED Decorative - Bottom Pole Entry","LED 25","LED_25",25,1,"RLMIN",10,7.7694886008538191,0.38847443004269094,120.63745019920322,6.0318725099601611,0.38406374501992036,128.40693880005705,{"$f":"IFERROR(O106/$D$20,0)","v":6.4203469400028528},20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1023.3892953128},267.95472429611652,1291.3440196089164,64.567200980445818,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E106,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E106,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":117.07266863377478},"NA included in Lminaire",58.536334316887391,2.9268167158443696]
[null,30,"25W LED Decorative - Side Entry","LED 25","LED_25",25,1,"RLMIN",10,7.7694886008538191,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I107),0)*SUM(J107))/$D$20,0)","v":0.38847443004269094},120.63745019920322,6.0318725099601611,{"$f":"IF(LEFT($D107,3)=\"LED\",IF($F107>=100,($E$48/$J$50)*M107,($E$47/$J$49)*M107),\"NA included in Lamp cycle\")","v":0.38406374501992036},128.40693880005705,6.4203469400028528,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1023.3892953128},267.95472429611652,1291.3440196089164,64.567200980445818,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E107,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E107,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":117.07266863377478},"NA included in Lminaire",58.536334316887391,2.9268167158443696]
[null,31,"25W LED Decorative - Top Entry","LED 25","LED_25",25,1,"RLMIN",10,7.7694886008538191,0.38847443004269094,120.63745019920322,6.0318725099601611,0.38406374501992036,128.40693880005705,6.4203469400028528,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$K$107","v":1023.3892953128},267.95472429611652,1291.3440196089164,64.567200980445818,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E108,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E108,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":117.07266863377478},"NA included in Lminaire",58.536334316887391,2.9268167158443696]
[null,32,"30W LED","LED 30","LED_30",30,1,{"$f":"IF(F109>=100,\"RLMAJ\",IF(LEFT($E109,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},10,7.7694886008538191,0.38847443004269094,120.63745019920322,6.0318725099601611,0.38406374501992036,128.40693880005705,6.4203469400028528,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$AC$60","v":365.71600000000001},267.95472429611652,633.67072429611653,31.683536214805827,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E109,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E109,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":117.07266863377478},"NA included in Lminaire",58.536334316887391,2.9268167158443696]
[null,33,"88 LED Light","LED 88","LED_88",88,1,"RLMIN",10,7.7694886008538191,0.38847443004269094,120.63745019920322,6.0318725099601611,0.38406374501992036,128.40693880005705,6.4203469400028528,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$AC$60","v":365.71600000000001},267.95472429611652,633.67072429611653,{"$f":"IFERROR(AB110/$D$20,0)","v":31.683536214805827},72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E110,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E110,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":117.07266863377478},"NA included in Lminaire",58.536334316887391,2.9268167158443696]
[null,34,"100W Metal Halide","Metal Halide (elliptical) 100","MH_100_E",100,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$45*G111","v":24.335618532843824},4.8671237065687647,174.60683581463624,34.921367162927247,2.2235269448521704,795.76981738992026,39.788490869496016,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$AC$23","v":162.17518363940306},421.74525866906089,583.92044230846398,{"$f":"IFERROR(AB111/$D$20,0)","v":29.196022115423197},111.15138592750534,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E111,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E111,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":120.7732757406451},"NA included in Lminaire",60.386637870322552,3.0193318935161275]
[null,35,"150W Metal Halide","Metal Halide (elliptical) 150","MH_150_E",150,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!AB92*G112","v":20.719483090000001},4.1438966180000003,174.60683581463624,34.921367162927247,2.2235269448521704,781.30527561854501,39.065263780927253,20,{"$f":"'Warehouse Pricing'!$AC$25","v":236.57737538145497},421.74525866906089,658.32263405051583,32.916131702525789,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E112,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E112,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":207.89721127739688},"NA included in Lminaire",103.94860563869844,5.1974302819349223]
[null,36,"250W Metal Halide","Metal Halide (tubular) 250","MH_250_T",250,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$93*G113","v":20.719483090000001},4.1438966180000003,174.60683581463624,34.921367162927247,2.2235269448521704,781.30527561854501,39.065263780927253,20,{"$f":"'Warehouse Pricing'!$AC$27","v":245.07571166325397},421.74525866906089,666.8209703323148,33.341048516615743,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E113,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E113,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":266.77935340982498},"NA included in Lminaire",133.38967670491249,6.6694838352456243]
[null,37,"400W Metal Halide","Metal Halide (tubular) 400","MH_400_T",400,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$94*G114","v":32.714973299999997},6.5429946599999997,174.60683581463624,34.921367162927247,2.2235269448521704,829.28723645854495,41.464361822927245,20,{"$f":"'Warehouse Pricing'!$AC$29","v":497.78229817542456},421.74525866906089,919.52755684448539,45.976377842224267,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E114,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E114,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":192.45518881950642},"NA included in Lminaire",96.227594409753209,4.8113797204876603]
[null,38,"70W Metal Halide","Metal Halide (elliptical) 70","MH_70_E",70,1,"RLMIN",8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Warehouse Pricing'!$AB$44*G115","v":23.901053916185898},4.7802107832371794,120.63745019920322,24.127490039840644,1.5362549800796814,578.15401646155647,28.907700823077825,20,85.799932042648379,267.95472429611652,353.7546563387649,17.687732816938244,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E115,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E115,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":120.7732757406451},"NA included in Lminaire",60.386637870322552,3.0193318935161275]
[null,39,"250W Metal Halide - Flood Light","Metal Halide (tubular) 250","MH_250_T",250,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$93*G116","v":20.719483090000001},4.1438966180000003,174.60683581463624,34.921367162927247,2.2235269448521704,781.30527561854501,39.065263780927253,20,{"$f":"'Warehouse Pricing'!$AC$29","v":497.78229817542456},421.74525866906089,919.52755684448539,45.976377842224267,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E116,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E116,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":266.77935340982498},"NA included in Lminaire",133.38967670491249,6.6694838352456243]
[null,40,"400W Metal Halide - Flood Light","Metal Halide (tubular) 400","MH_400_T",400,1,{"$f":"IF(F117>=100,\"RLMAJ\",IF(LEFT($E117,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$94*G117","v":32.714973299999997},6.5429946599999997,174.60683581463624,34.921367162927247,2.2235269448521704,829.28723645854495,41.464361822927245,20,{"$f":"'Warehouse Pricing'!$AC$29","v":497.78229817542456},421.74525866906089,919.52755684448539,45.976377842224267,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E117,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E117,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":192.45518881950642},"NA included in Lminaire",96.227594409753209,4.8113797204876603]
[null,41,"125W Mercury Vapour","Mercury Vapour (elliptical) 125","MV_125_E",125,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$85*G118","v":2.726247775},0.54524955500000005,174.60683581463624,34.921367162927247,2.2235269448521704,709.33233435854493,35.466616717927245,20,{"$f":"'Old PL unit prices (2012-17) '!$K$8","v":143.07673082468855},421.74525866906089,564.82198949374947,28.241099474687474,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E118,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E118,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":216.85866656323935},"NA included in Lminaire",108.42933328161968,5.4214666640809837]
[null,42,"250W Mercury Vapour","Mercury Vapour (elliptical) 250","MV_250_E",250,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$85*G119","v":2.726247775},0.54524955500000005,174.60683581463624,34.921367162927247,2.2235269448521704,709.33233435854493,35.466616717927245,20,{"$f":"'Old PL unit prices (2012-17) '!$K$9","v":165.26234615181278},421.74525866906089,587.00760482087367,29.350380241043684,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E119,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E119,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":216.85866656323935},"NA included in Lminaire",108.42933328161968,5.4214666640809837]
[null,"",null,"Mercury Vapour (tubular) 250","MV_250_T",250,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$85*G120","v":2.726247775},0.54524955500000005,174.60683581463624,34.921367162927247,2.2235269448521704,709.33233435854493,35.466616717927245,20,{"$f":"'Old PL unit prices (2012-17) '!$K$9","v":165.26234615181278},421.74525866906089,587.00760482087367,29.350380241043684,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E120,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E120,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":216.85866656323935},"NA included in Lminaire",108.42933328161968,5.4214666640809837]
[null,43,"400W Mercury Vapour","Mercury Vapour (elliptical) 400","MV_400_E",400,1,"RLMAJ",8,22.628964765605428,2.2628964765605426,"NA included in Lamp cycle",0,"NA included in Lamp cycle",45.257929531210856,2.2628964765605426,4,{"$f":"'Warehouse Pricing'!$AB$86*G121","v":5.3434456390000014},1.0686891278000004,174.60683581463624,34.921367162927247,2.2235269448521704,719.801125814545,35.990056290727253,20,247.9693577012184,421.74525866906089,669.71461637027926,33.485730818513964,111.15138592750534,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E121,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E121,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":197.8300605371557},"NA included in Lminaire",98.915030268577851,4.9457515134288927]
[null,44,"50W Mercury Vapour","Mercury Vapour (elliptical) 50","MV_50_E",50,1,{"$f":"IF(F122>=100,\"RLMAJ\",IF(LEFT($E122,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},{"$f":"IF(LEFT($D122,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H122,$B$61:$D$62,3,FALSE)","v":7.7694886008538191},0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,{"$f":"IFERROR(O122/$D$20,0)","v":0.77694886008538189},4,{"$f":"'Warehouse Pricing'!$AB$35*G122","v":4.2911280601258062},0.85822561202516123,120.63745019920322,24.127490039840644,1.5362549800796814,499.71431303731606,24.985715651865803,20,86.311661259602545,267.95472429611652,354.26638555571907,17.713319277785953,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E122,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E122,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":72.970104296491868},"NA included in Lminaire",36.485052148245934,1.8242526074122967]
[null,45,"80W Mercury Vapour Art decorative","Mercury Vapour (elliptical) 80","MV_80_E",80,1,"RLMIN",8,{"$f":"VLOOKUP(H123,$B$61:$D$62,3,FALSE)","v":7.7694886008538191},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I123),0)*SUM(J123))/$D$20,0)","v":0.77694886008538189},"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I123),0)*SUM(L123))/$D$20,0)","v":0},"NA included in Lamp cycle",{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I123),0)*SUM(J123,L123),0)","v":15.538977201707638},{"$f":"IFERROR(O123/$D$20,0)","v":0.77694886008538189},4,{"$f":"'Warehouse Pricing'!$AB$36*G123","v":3.5691582083600242},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q123),0)*SUM(R123))/$D$20,0)","v":0.71383164167200486},120.63745019920322,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q123),0)*SUM(T123))/$D$20,0)","v":24.127490039840644},1.5362549800796814,496.82643363025295,{"$f":"IFERROR(W123/$D$20,0)","v":24.841321681512646},20,909.9032838604063,267.95472429611652,{"$f":"IFERROR(($D$20/Y123)*SUM(Z123:AA123),0)","v":1177.8580081565228},{"$f":"IFERROR(AB123/$D$20,0)","v":58.89290040782614},72.437522043957671,null,null,null,{"$f":"IFERROR(($D$20/AE123)*SUM(AF123:AG123),0)","v":0},{"$f":"IFERROR(AH123/$D$20,0)","v":0},40,{"$f":"IFERROR(VLOOKUP(E123,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E123,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":75.866327288399177},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ123)*SUM(AK123:AL123),0)","v":37.933163644199588},{"$f":"IFERROR(AM123/$D$20,0)","v":1.8966581822099795}]
[null,46,"80W Mercury Vapour","Mercury Vapour (elliptical) 80","MV_80_E",80,1,{"$f":"IF(F124>=100,\"RLMAJ\",IF(LEFT($E124,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},8,7.7694886008538191,0.77694886008538189,"NA included in Lamp cycle",0,"NA included in Lamp cycle",15.538977201707638,0.77694886008538189,4,{"$f":"'Warehouse Pricing'!$AB$36*G124","v":3.5691582083600242},0.71383164167200486,120.63745019920322,24.127490039840644,1.5362549800796814,496.82643363025295,24.841321681512646,20,85.799932042648379,267.95472429611652,353.7546563387649,17.687732816938244,72.437522043957671,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E124,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E124,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":75.866327288399177},"NA included in Lminaire",37.933163644199588,1.8966581822099795]
[null,47,"14W LED","LED 14","LED_14_1",14,1,{"$f":"IF(F125>=100,\"RLMAJ\",IF(LEFT($E125,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},10,{"$f":"VLOOKUP(H125,$B$61:$D$62,3,FALSE)","v":22.628964765605428},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I125),0)*SUM(J125))/$D$20,0)","v":1.1314482382802713},120.63745019920322,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I125),0)*SUM(L125))/$D$20,0)","v":6.0318725099601611},0.38406374501992036,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I125),0)*SUM(J125,L125),0)","v":143.26641496480863},7.163320748240432,20,0,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q125),0)*SUM(R125))/$D$20,0)","v":0},{"$f":"IF(LEFT($D125,3)=\"LED\",\"NA included in Lamp cycle\",IF($F125>=100,($J$48-$F$48),($J$47-$F$47)))","v":"NA included in Lamp cycle"},0,"NA included in Lamp cycle",0,{"$f":"IFERROR(W125/$D$20,0)","v":0},20,{"$f":"'Warehouse Pricing'!$AC$69","v":270.5},267.95472429611652,{"$f":"IFERROR(($D$20/Y125)*SUM(Z125:AA125),0)","v":538.45472429611652},{"$f":"IFERROR(AB125/$D$20,0)","v":26.922736214805827},72.437522043957671,null,null,null,{"$f":"IFERROR(($D$20/AE125)*SUM(AF125:AG125),0)","v":0},{"$f":"IFERROR(AH125/$D$20,0)","v":0},40,{"$f":"IFERROR(VLOOKUP(E125,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E125,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":90.686403656938197},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ125)*SUM(AK125:AL125),0)","v":45.343201828469098},{"$f":"IFERROR(AM125/$D$20,0)","v":2.2671600914234551}]
[null,48,"New technology - Minor","LED 14","LED_14_1",14,1,{"$f":"IF(F126>=100,\"RLMAJ\",IF(LEFT($E126,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},10,{"$f":"VLOOKUP(H126,$B$61:$D$62,3,FALSE)","v":22.628964765605428},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I126),0)*SUM(J126))/$D$20,0)","v":1.1314482382802713},120.63745019920322,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I126),0)*SUM(L126))/$D$20,0)","v":6.0318725099601611},0.38406374501992036,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I126),0)*SUM(J126,L126),0)","v":143.26641496480863},{"$f":"IFERROR(O126/$D$20,0)","v":7.163320748240432},20,0,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q126),0)*SUM(R126))/$D$20,0)","v":0},"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q126),0)*SUM(T126))/$D$20,0)","v":0},"NA included in Lamp cycle",0,{"$f":"IFERROR(W126/$D$20,0)","v":0},20,{"$f":"'Warehouse Pricing'!$AC$69","v":270.5},267.95472429611652,{"$f":"IFERROR(($D$20/Y126)*SUM(Z126:AA126),0)","v":538.45472429611652},{"$f":"IFERROR(AB126/$D$20,0)","v":26.922736214805827},72.437522043957671,null,null,null,{"$f":"IFERROR(($D$20/AE126)*SUM(AF126:AG126),0)","v":0},{"$f":"IFERROR(AH126/$D$20,0)","v":0},40,{"$f":"IFERROR(VLOOKUP(E126,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E126,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":90.686403656938197},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ126)*SUM(AK126:AL126),0)","v":45.343201828469098},{"$f":"IFERROR(AM126/$D$20,0)","v":2.2671600914234551}]
[null,49,"New technology - Major","LEDNEW- Major","LEDNEWMAJ",120,1,{"$f":"IF(F127>=100,\"RLMAJ\",IF(LEFT($E127,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},{"$f":"IF(LEFT($D127,3)=\"LED\",$D$12,$D$13)","v":10},22.628964765605428,1.1314482382802713,174.60683581463624,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I127),0)*SUM(L127))/$D$20,0)","v":8.7303417907318117},0.5558817362130426,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I127),0)*SUM(J127,L127),0)","v":197.23580058024166},{"$f":"IFERROR(O127/$D$20,0)","v":9.8617900290120826},20,0,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q127),0)*SUM(R127))/$D$20,0)","v":0},"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q127),0)*SUM(T127))/$D$20,0)","v":0},"NA included in Lamp cycle",0,{"$f":"IFERROR(W127/$D$20,0)","v":0},20,{"$f":"'Warehouse Pricing'!$AC$70","v":600.51},{"$f":"IF($F127>=100,($J$40-$F$40),($J$43-$F$43))","v":421.74525866906089},{"$f":"IFERROR(($D$20/Y127)*SUM(Z127:AA127),0)","v":1022.2552586690608},{"$f":"IFERROR(AB127/$D$20,0)","v":51.112762933453041},111.15138592750534,null,null,null,{"$f":"IFERROR(($D$20/AE127)*SUM(AF127:AG127),0)","v":0},{"$f":"IFERROR(AH127/$D$20,0)","v":0},40,{"$f":"IFERROR(VLOOKUP(E127,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E127,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":207.89721127739688},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ127)*SUM(AK127:AL127),0)","v":103.94860563869844},{"$f":"IFERROR(AM127/$D$20,0)","v":5.1974302819349223}]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3225287859018273]
[null,null,"LIST "]
[null,null,"Offered / No Longer Offered / NA"]
[null,null,"Offered"]
[null,null,"Obsolete, no new Connections"]
[null,null,"Abolished"]
[null,null,"Not Offered"]
[null,null,"NA"]
[]
[]
[]
[null,null,"250W Metal Halide - Flood Light"]
[null,null,"400W Metal Halide - Flood Light"]
[null,null,"External Links","Description"]
[null,null,"Service Classification","Opex Base step trend - Corp OH"]
[null,null,0,"Capex OH allocation"]
[null,null,0,"POW data, Opex and Capex (Direct costs)"]
[null,null,0,"PTRM outputs for RAB Revenue calculations"]
[null,null,0,"Volume data"]
[null,null,0,"Street lighting RFM"]
[]
[null,null,0,"Flat POW for Chart"]
[null,null,"Cost data Inputs","old Aurora prices"]

{"sheet":"Master Data","index":17,"n_rows":58,"n_cols":20,"rows_kept":58,"cut":false,"hidden":false,"merged":[[49,0,49,2]]}
["Previous Year",{"$f":"EOMONTH($B$2,-12)","v":"2014-06-30"},null,{"$f":"TEXT(B1,\"YY\")","v":"14"},{"$f":"TEXT(B1,\"YYy\")","v":"2014"},{"$f":"TEXT(B1,\"mmm\")","v":"Jun"},{"$f":"TEXT(B1,\"mmmm\")","v":"June"}]
["Current Year",{"$f":"EOMONTH($B$3,-1)","v":"2015-06-30"},null,{"$f":"TEXT(B2,\"YY\")","v":"15"},{"$f":"TEXT(B2,\"YYy\")","v":"2015"},{"$f":"TEXT(B2,\"mmm\")","v":"Jun"},{"$f":"TEXT(B2,\"mmmm\")","v":"June"},{"$f":"E1&\"-\"&D2","v":"2014-15"}]
["Year Start","2015-07-01",2015,{"$f":"TEXT(B3,\"YY\")","v":"15"},{"$f":"TEXT(B3,\"YYy\")","v":"2015"},{"$f":"TEXT(B3,\"mmm\")","v":"Jul"},{"$f":"TEXT(B3,\"mmmm\")","v":"July"}]
["Year 1",{"$f":"EOMONTH($B$3,11)","v":"2016-06-30"},null,{"$f":"TEXT(B4,\"YY\")","v":"16"},{"$f":"TEXT(B4,\"YYy\")","v":"2016"},{"$f":"TEXT(B4,\"mmm\")","v":"Jun"},{"$f":"TEXT(B4,\"mmmm\")","v":"June"},{"$f":"E3&\"-\"&D4","v":"2015-16"}]
["Year 2",{"$f":"EOMONTH($B$3,23)","v":"2017-06-30"},null,{"$f":"TEXT(B5,\"YY\")","v":"17"},{"$f":"TEXT(B5,\"YYy\")","v":"2017"},{"$f":"TEXT(B5,\"mmm\")","v":"Jun"},{"$f":"TEXT(B5,\"mmmm\")","v":"June"},{"$f":"E4&\"-\"&D5","v":"2016-17"}]
["Year 3",{"$f":"EOMONTH($B$3,35)","v":"2018-06-30"},null,"18","2018","Jun","June","2017-18"]
["Year 4",{"$f":"EOMONTH($B$3,47)","v":"2019-06-30"},null,"19","2019","Jun","June","2018-19"]
["Year 5",{"$f":"EOMONTH($B$3,59)","v":"2020-06-30"},null,"20","2020","Jun","June","2019-20"]
["Year 6",{"$f":"EOMONTH($B$3,71)","v":"2021-06-30"},null,"21","2021","Jun","June","2020-21"]
["Year 7",{"$f":"EOMONTH($B$3,83)","v":"2022-06-30"},null,"22","2022","Jun","June","2021-22"]
["Year 8",{"$f":"EOMONTH($B$3,95)","v":"2023-06-30"},null,"23","2023","Jun","June","2022-23"]
["Year 9",{"$f":"EOMONTH($B$3,107)","v":"2024-06-30"},null,"24","2024","Jun","June","2023-24"]
["Year 10",{"$f":"EOMONTH($B$3,119)","v":"2025-06-30"},null,"25","2025","Jun","June","2024-25"]
["Year 11",{"$f":"EOMONTH($B$3,131)","v":"2026-06-30"},null,"26","2026",{"$f":"TEXT(B14,\"mmm\")","v":"Jun"},{"$f":"TEXT(B14,\"mmmm\")","v":"June"},{"$f":"E13&\"-\"&D14","v":"2025-26"}]
["Year 12",{"$f":"EOMONTH($B$3,143)","v":"2027-06-30"},null,"27","2027","Jun","June","2026-27"]
["Year 13",{"$f":"EOMONTH($B$3,155)","v":"2028-06-30"},null,"28","2028","Jun","June","2027-28"]
["Year 14",{"$f":"EOMONTH($B$3,167)","v":"2029-06-30"},null,"29","2029","Jun","June","2028-29"]
[]
[]
[]
[]
[]
["Year",null,null,null,null,"Current",{"$f":"A4","v":"Year 1"},{"$f":"A5","v":"Year 2"},{"$f":"A6","v":"Year 3"},{"$f":"A7","v":"Year 4"},{"$f":"A8","v":"Year 5"},{"$f":"A9","v":"Year 6"},{"$f":"A10","v":"Year 7"},{"$f":"A11","v":"Year 8"},{"$f":"A12","v":"Year 9"},{"$f":"A13","v":"Year 10"},{"$f":"$A14","v":"Year 11"},{"$f":"$A15","v":"Year 12"},{"$f":"$A16","v":"Year 13"},{"$f":"$A17","v":"Year 14"}]
[null,null,null,null,null,{"$f":"C3","v":2015},{"$f":"F24+1","v":2016},{"$f":"G24+1","v":2017},2018,2019,2020,2021,2022,2023,2024,{"$f":"O24+1","v":2025},{"$f":"P24+1","v":2026},{"$f":"Q24+1","v":2027},2028,2029]
[null,"2010-11","2011-12","2012-13","2013-14",{"$f":"H2","v":"2014-15"},{"$f":"H4","v":"2015-16"},{"$f":"H5","v":"2016-17"},{"$f":"H6","v":"2017-18"},{"$f":"H7","v":"2018-19"},{"$f":"H8","v":"2019-20"},{"$f":"H9","v":"2020-21"},{"$f":"H10","v":"2021-22"},{"$f":"H11","v":"2022-23"},{"$f":"H12","v":"2023-24"},{"$f":"H13","v":"2024-25"},{"$f":"H14","v":"2025-26"},{"$f":"H15","v":"2026-27"},{"$f":"H16","v":"2027-28"},{"$f":"H17","v":"2028-29"}]
[]
[null,{"$f":"EOMONTH(C27,-12)","v":"2011-06-30"},"2012-06-30","2013-06-30",{"$f":"EOMONTH(F27,-12)","v":"2014-06-30"},{"$f":"B2","v":"2015-06-30"},{"$f":"B4","v":"2016-06-30"},{"$f":"B5","v":"2017-06-30"},{"$f":"B6","v":"2018-06-30"},{"$f":"B7","v":"2019-06-30"},{"$f":"B8","v":"2020-06-30"},{"$f":"B9","v":"2021-06-30"},{"$f":"B10","v":"2022-06-30"},{"$f":"B11","v":"2023-06-30"},{"$f":"B12","v":"2024-06-30"},{"$f":"B13","v":"2025-06-30"},{"$f":"B14","v":"2026-06-30"},{"$f":"B15","v":"2027-06-30"},{"$f":"B16","v":"2028-06-30"},{"$f":"B17","v":"2029-06-30"}]
["Days in the year",null,{"$f":"C27-B27","v":366},365,365,365,{"$f":"G27-F27","v":366},{"$f":"H27-G27","v":365},{"$f":"I27-H27","v":365},365,366,365,365,365,366,365,365,365,366,365]
[]
[]
["AER Inputs"]
[]
[null,"Year -4","Year -3","Year -2","Year -1","Current","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14"]
[null,"2010-11","2011-12","2012-13","2013-14",{"$f":"F25","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25",{"$f":"Q25","v":"2025-26"},"2026-27","2027-28","2028-29"]
["CPI    (consistent with AER RFM)",2.6548672566371723E-2,3.1034482758620641E-2,2.5000000000000001E-2,2.93E-2,1.3299999999999999E-2,1.3100000000000001E-2,2.1299999999999999E-2,{"$f":"112.1/110-1","v":1.9090909090909047E-2},2.44988990361477E-2,{"$f":"B44","v":2.44995114800401E-2},{"$f":"B44","v":2.44995114800401E-2},{"$f":"B44","v":2.44995114800401E-2},{"$f":"B44","v":2.44995114800401E-2},{"$f":"B44","v":2.44995114800401E-2},{"$f":"B44","v":2.44995114800401E-2},{"$f":"B44","v":2.44995114800401E-2},{"$f":"B44","v":2.44995114800401E-2},{"$f":"B44","v":2.44995114800401E-2},{"$f":"B44","v":2.44995114800401E-2}]
["Cumulative CPI",{"$f":"C36-(C36*B35)","v":0.89271371910283803},{"$f":"D36-(D36*C35)","v":0.9170604568965518},{"$f":"E36-(E36*D35)","v":0.94643250000000001},{"$f":"F36-(F36*E35)","v":0.97070000000000001},1,{"$f":"F36*(1+G$35)","v":1.0131000000000001},{"$f":"G36*(1+H$35)","v":1.0346790300000002},1.0544319933000001,1.0802644162443409,1.106730366711598,1.1338447200361579,1.1616233617712666,1.1900825666584645,1.2192390081625091,1.2491097682398993,1.2797123473467229,1.311064674691693,1.3431851187403772,1.3760924979767761]
[null,{"$f":"C37-(C37*B35)","v":0.86930161442980236},0.89300984027788788,0.92161157893447498,0.94524264506099998,0.97377422999999996,{"$f":"H37-(H37*G35)","v":0.9869},1,1.019090909090909,{"$f":"I37*(1+J$35)","v":1.0440575143813831},1.0696364134407919,{"$f":"K37*(1+L$35)","v":1.0958419830313535},{"$f":"L37*(1+M$35)","v":1.12268957627494},1.1501949224374093,1.1783741361439484,1.2072437268201894,{"$f":"P37*(1+Q$35)","v":1.2368206083646271},1.2671221090580065,1.2981659817154858,1.3299704140875219]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"K38*(1+L$35)","v":1.0244995114800401},{"$f":"L38*(1+M$35)","v":1.049599249022841},{"$f":"M38*(1+N$35)","v":1.0753139178737177},{"$f":"N38*(1+O$35)","v":1.1016585835493118},1.128648680664063,1.1563000219729245,1.1846288076356208,1.2136516347078761,1.2433855068651711]
[null,{"$f":"C39-(C39*B35)","v":0.83454322159618266},0.85730349127607863,0.88476161021374655,0.90744780534743241,0.93483857561289008,0.94743952124545461,{"$f":"I39-(I39*H35)","v":0.96001572727272733},{"$f":"J39-(J39*I35)","v":0.98090909090909095},1,{"$f":"J39*(1+K$35)","v":1.0244995114800401},1.049599249022841,1.0753139178737177,1.1016585835493118,1.128648680664063,1.1563000219729245,1.1846288076356208,1.2136516347078761,1.2433855068651711,1.2738478443647299]
["Labour Real $ escalator",null,null,null,null,null,null,null,null,null,2.9999999999999997E-4,2.3E-3,3.5000000000000001E-3,4.3E-3,5.0000000000000001E-3,0,0,0,0,0]
["Labour Real $ escalator - cummulative",null,null,null,null,null,null,null,null,null,1,{"$f":"K41*(1+L$40)","v":1.0023},{"$f":"L41*(1+M$40)","v":1.00580805},1.010133024615,1.0151836897380748,1.0151836897380748,1.0151836897380748,1.0151836897380748,1.0151836897380748,1.0151836897380748]
["Labour Real $ escalator - cummulative",null,null,null,null,null,null,null,null,null,{"$f":"K41-1","v":0},{"$f":"L41-1","v":2.2999999999999687E-3},{"$f":"M41-1","v":5.8080499999999535E-3},1.0133024614999986E-2,1.5183689738074824E-2,1.5183689738074824E-2,1.5183689738074824E-2,1.5183689738074824E-2,1.5183689738074824E-2,1.5183689738074824E-2]
[]
["Forecast CPI",2.44995114800401E-2]
["Nominal Vanilla WACC",5.5090486958922144E-2]
["Pre-tax Real WACC Rate",3.4310452188433649E-2]
[]
[]
[]
["CPI - Weighted Av of 8 Capital Cities"]
[null,"CPI","Annual Δ in CPI"]
["2017-03-31",110.5,{"$f":"ROUND(B52/B53-1,4)","v":2.1299999999999999E-2}]
["2016-03-31",108.2,1.3100000000000001E-2]
["2015-03-31",106.8,1.3299999999999999E-2]
["2014-03-31",105.4,2.93E-2]
["2013-03-31",102.4,2.5000000000000001E-2]
["2012-03-31",99.9,1.6299999999999999E-2]
["2011-03-31",98.3]

{"sheet":"Volumes","index":18,"n_rows":94,"n_cols":16,"rows_kept":94,"cut":false,"hidden":false,"merged":[[1,3,1,7]]}
[]
[]
[null,null,null,"2019-20\nRegulatory Year","2020-21\nRegulatory Year","2021-22\nRegulatory Year","2022-23\nRegulatory Year","2023-24\nRegulatory Year","2024-25\nRegulatory Year","2025-26\nRegulatory Year","2026-27\nRegulatory Year","2027-28\nRegulatory Year","2028-29\nRegulatory Year"]
["Private Contract Lights","Light Description","Dbill code",{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"},null,null,"Check to Unsmoothed Prices"]
[{"$f":"$A$4","v":"Private Contract Lights"},"50W Mercury Vapour","MV_50_E",141,130,127,115,108,108,108,108,108,108,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B5,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"50W Mercury Vapour"}]
[{"$f":"$A$4","v":"Private Contract Lights"},"80W Mercury Vapour","MV_80_E",280,260,240,230,220,220,220,220,220,220,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B6,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"80W Mercury Vapour"}]
["Private Contract Lights","125W Mercury Vapour","MV_125_E",314,307,301,295,289,289,289,289,289,289,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B7,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"125W Mercury Vapour"}]
["Private Contract Lights","250W Mercury Vapour","MV_250_E",27,27,26,26,25,25,25,25,25,25,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B8,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"250W Mercury Vapour"}]
["Private Contract Lights","400W Mercury Vapour","MV_400_E",21,20,20,20,19,19,19,19,19,19,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B9,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"400W Mercury Vapour"}]
["Private Contract Lights","70W Sodium Vapour","HPS_70_E",73,73,73,73,73,73,73,73,73,73,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B10,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"70W Sodium Vapour"}]
["Private Contract Lights","100W Sodium Vapour","HPS_100_E",5,5,5,5,5,5,5,5,5,5,null,null,{"$f":"VLOOKUP(B11,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"100W Sodium Vapour"}]
["Private Contract Lights","150W Sodium Vapour","HPS_150_E",163,163,163,163,163,163,163,163,163,163,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B12,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"150W Sodium Vapour"}]
["Private Contract Lights","250W Sodium Vapour","HPS_250_E",165,165,165,165,165,165,165,165,165,165,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B13,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"250W Sodium Vapour"}]
["Private Contract Lights","400W Sodium Vapour","HPS_400_T",104,104,104,104,104,104,104,104,104,104,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B14,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"400W Sodium Vapour"}]
["Private Contract Lights","100W Metal Halide","MH_100_E",5,5,5,5,5,5,5,5,5,5,null,null,{"$f":"VLOOKUP(B15,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"100W Metal Halide"}]
["Private Contract Lights","150W Metal Halide","MH_150_E",27,27,27,27,27,27,27,27,27,27,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B16,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"150W Metal Halide"}]
["Private Contract Lights","250W Metal Halide","MH_250_T",40,40,40,40,40,40,40,40,40,40,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B17,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"250W Metal Halide"}]
["Private Contract Lights","400W Metal Halide","MH_400_T",9,9,9,9,9,9,9,9,9,9,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B18,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"400W Metal Halide"}]
["Private Contract Lights","1x20W Fluorescent","FL_1X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B19,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"1x20W Fluorescent"}]
["Private Contract Lights","2x20W Fluorescent","FL_2X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B20,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"2x20W Fluorescent"}]
["Private Contract Lights","1x40W Fluorescent","FL_1X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B21,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"1x40W Fluorescent"}]
["Private Contract Lights","2x40W Fluorescent","FL_2X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B22,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"2x40W Fluorescent"}]
["Private Contract Lights","3x40W Fluorescent","FL_3X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B23,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"3x40W Fluorescent"}]
["Private Contract Lights","4x40W Fluorescent","FL_4X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B24,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"4x40W Fluorescent"}]
["Private Contract Lights","60W Incandescent","INC_60",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B25,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"60W Incandescent"}]
["Private Contract Lights","100W Incandescent","INC_100",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B26,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"100W Incandescent"}]
["Private Contract Lights","Fluorescent 4x20","FL_4X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B27,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"$A$4","v":"Private Contract Lights"},"18W LED","LED_18",4980,4980,4980,4980,4980,4980,4980,4980,4980,4980,"New Light type; HCC/GCC Project Energy Efficient Project; ",null,{"$f":"VLOOKUP(B28,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"18W LED"}]
["Private Contract Lights","25W LED","LED_25",29,29,29,29,29,29,29,29,29,29,"Trial Lights",null,{"$f":"VLOOKUP(B29,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"25W LED"}]
["Private Contract Lights","30W LED","LED_30",32,32,32,32,32,32,32,32,32,32,"Trial Lights",null,{"$f":"VLOOKUP(B30,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"30W LED"}]
["Private Contract Lights","14W LED","LED_14_1",13129,14029,14059,14089,14129,14129,14129,14129,14129,14129,"New streetlight standard for minor lights. Councils doing accelerated rollouts.",null,{"$f":"VLOOKUP(B31,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"14W LED"}]
["Private Contract Lights","42W Compact Fluorescent","CFL_42",28,28,28,28,28,28,28,28,28,28,null,null,{"$f":"VLOOKUP(B32,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"42W Compact Fluorescent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B33,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":0}]
[null,"Total Private",null,{"$f":"SUM(D5:D33)","v":19572},20433,20433,20435,20450,20450,20450,20450,20450,20450]
[null,"Change",null,null,{"$f":"E34-D34","v":861},{"$f":"F34-E34","v":0},2,15]
[]
[]
[]
["Public Road Lights","Light Description",null,{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"},null,null,"Check to Unsmoothed Prices"]
["Mercury Vapour","50W Mercury Vapour","MV_50_E",0,0,0,0,0,null,null,null,null,null,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B40,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"50W Mercury Vapour"}]
["Mercury Vapour","80W Mercury Vapour","MV_80_E",3200,0,0,0,0,null,null,null,null,null,"Reduction in 15-16 due to HCC/GCC Project Energy Efficient Project/4 year replacement program 17-18",null,{"$f":"VLOOKUP(B41,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"80W Mercury Vapour"}]
["Mercury Vapour","80W Mercury Vapour Art decorative","MV_80_E",40,40,40,40,40,40,40,40,40,40,"Steady",null,{"$f":"VLOOKUP(B42,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"80W Mercury Vapour Art decorative"}]
["Mercury Vapour","125W Mercury Vapour","MV_125_E",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B43,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"125W Mercury Vapour"}]
["Mercury Vapour","250W Mercury Vapour","MV_250_E",386,356,301,248,231,231,231,231,231,231,"5% decrease per FY",null,{"$f":"VLOOKUP(B44,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Mercury Vapour"}]
["Mercury Vapour","400W Mercury Vapour","MV_400_E",29,27,23,20,17,17,17,17,17,17,"5% decrease per FY",null,{"$f":"VLOOKUP(B45,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Mercury Vapour"}]
["Sodium Vapour","70W Sodium Vapour","HPS_70_E",236,248,260,272,286,286,286,286,286,286,"5% increase per FY",null,{"$f":"VLOOKUP(B46,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"70W Sodium Vapour"}]
["Sodium Vapour","100W Sodium Vapour","HPS_100_E",444,466,490,514,540,540,540,540,540,540,"5% increase per FY",null,{"$f":"VLOOKUP(B47,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"100W Sodium Vapour"}]
["Sodium Vapour","150W Sodium Vapour","HPS_150_E",5322,5588,5762,6008,6328,6328,6328,6328,6328,6328,"5% increase per FY",null,{"$f":"VLOOKUP(B48,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"150W Sodium Vapour"}]
["Sodium Vapour","250W Sodium Vapour","HPS_250_E",6615,6946,7293,7654,8040,8040,8040,8040,8040,8040,"5% increase per FY",null,{"$f":"VLOOKUP(B49,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Sodium Vapour"}]
["Sodium Vapour","400W Sodium Vapour","HPS_400_T",674,708,733,764,806,806,806,806,806,806,"5% increase per FY",null,{"$f":"VLOOKUP(B50,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Sodium Vapour"}]
["Sodium Vapour","250W Sodium Vapour - Flood Light","HPS_250_FL",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B51,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Sodium Vapour - Flood Light"}]
["Sodium Vapour","400W Sodium Vapour - Flood Light","HPS_400_FL",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B52,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Sodium Vapour - Flood Light"}]
["Fluorescent","20 Fluorescent 1X20FL","FL_1X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B53,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"20 Fluorescent 1X20FL"}]
["Fluorescent","1x40W Fluorescent","FL_1X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B54,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"1x40W Fluorescent"}]
["Fluorescent","2x20W Fluorescent","FL_2X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B55,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"2x20W Fluorescent"}]
["Fluorescent","2x40W Fluorescent","FL_2X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B56,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"2x40W Fluorescent"}]
["Fluorescent","T5 Fluorescent 2 x 24W","FL_2X24",83,83,83,83,83,83,83,83,83,83,"Install 43 in 16/17",null,{"$f":"VLOOKUP(B57,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"T5 Fluorescent 2 x 24W"}]
["Fluorescent","4x20 Fluorescent","FL_4X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B58,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"4x20 Fluorescent"}]
["Fluorescent","4x40W Fluorescent","FL_4X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B59,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"4x40W Fluorescent"}]
["Fluorescent","42W Compact Fluorescent - Bottom Pole Entry","CFL_42",204,204,204,204,204,204,204,204,204,204,"204 Rexel Bathurst Fittings will be replaced with these fittings",null,{"$f":"VLOOKUP(B60,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
["Fluorescent","42W Compact Fluorescent","CFL_42",3513,3470,3270,3110,2890,2890,2890,2890,2890,2890,"No new 42W CFL from 15-16 onwards; number will decrease due to fault",null,{"$f":"VLOOKUP(B61,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"42W Compact Fluorescent"}]
["Incandescent","60W Incandescent","INC_60",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B62,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"60W Incandescent"}]
["Incandescent","100W Incandescent","INC_100",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B63,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"100W Incandescent"}]
["Metal Halide","100W Metal Halide","MH_100_E",18,19,20,21,22,22,22,22,22,22,"5% increase per FY",null,{"$f":"VLOOKUP(B64,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"100W Metal Halide"}]
["Metal Halide","150W Metal Halide","MH_150_E",15,15,15,16,16,16,16,16,16,16,"2% increase per FY",null,{"$f":"VLOOKUP(B65,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"150W Metal Halide"}]
["Metal Halide","250W Metal Halide","MH_250_T",91,93,95,97,99,99,99,99,99,99,"2% increase per FY",null,{"$f":"VLOOKUP(B66,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Metal Halide"}]
["Metal Halide","400W Metal Halide","MH_400_T",18,19,20,21,22,22,22,22,22,22,"5% increase per FY",null,{"$f":"VLOOKUP(B67,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Metal Halide"}]
["LED","18W LED Decorative - Bottom Pole Entry","LED_18",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B68,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"18W LED Decorative - Bottom Pole Entry"}]
["LED","18W LED Decorative - Side Entry","LED_18",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B69,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"18W LED Decorative - Side Entry"}]
["LED","18W LED Decorative - Top Entry","LED_18",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B70,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"18W LED Decorative - Top Entry"}]
["LED","18W LED","LED_18",360,360,360,360,360,360,360,360,360,360,"new standard is now LED 14W not LED 18W",null,{"$f":"VLOOKUP(B71,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"18W LED"}]
["LED","25W LED Decorative - Bottom Pole Entry","LED_25",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B72,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"25W LED Decorative - Bottom Pole Entry"}]
["LED","25W LED Decorative - Side Entry","LED_25",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B73,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"25W LED Decorative - Side Entry"}]
["LED","25W LED Decorative - Top Entry","LED_25",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B74,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"25W LED Decorative - Top Entry"}]
["LED","25W LED","LED_25",21,21,21,21,21,21,21,21,21,21,"Use up of 25W StreetLED Stock",null,{"$f":"VLOOKUP(B75,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"25W LED"}]
["LED","88 LED Light","LED_88",0,0,0,0,0,0,0,0,0,0,"None on the network",null,{"$f":"VLOOKUP(B76,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"88 LED Light"}]
["Metal Halide","250W Metal Halide - Flood Light","MH_250_T",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B77,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Metal Halide - Flood Light"}]
["Metal Halide","400W Metal Halide - Flood Light","MH_400_T",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B78,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Metal Halide - Flood Light"}]
[null,"14W LED","LED_14_1",10871,12681,12761,12841,12876,12876,12876,12876,12876,12876,"LED 14 W  new stardard for minor lights",null,{"$f":"VLOOKUP(B79,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"14W LED"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B80,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B81,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":0}]
[null,"Total Public Lighting",null,{"$f":"SUM(D40:D81)","v":32500},31724,32151,32714,33321,{"$f":"SUM(I40:I81)","v":33321},{"$f":"SUM(J40:J81)","v":33321},33321,33321,33321]
[null,"Movement",null,null,{"$f":"E82-D82","v":-776},{"$f":"F82-E82","v":427},563,607,null,{"$f":"J82-I82","v":0},{"$f":"K82-J82","v":0},{"$f":"L82-K82","v":0},{"$f":"M82-L82","v":0}]
[]
[]
[null,"Total Lights",null,{"$f":"D34+D82","v":52072},52157,52584,53149,53771,{"$f":"I34+I82","v":53771},53771,53771,53771,53771]
[null,"% movement",null,null,{"$f":"(E86-D86)/D86","v":1.632355200491627E-3},{"$f":"(F86-E86)/E86","v":8.1868205609985228E-3},1.0744713220751559E-2,1.1702948315114113E-2]
[]
["Duplicates"]
["Duplicates"]
["Duplicates"]
["Duplicates"]
["Duplicates"]
["Duplicates"]

{"sheet":"Warehouse Pricing","index":19,"n_rows":112,"n_cols":50,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
["Received from Contract Manager (Tendering and Contracts). These are the current contracted prices for various lighting materials.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Date\n(Fxo)","Original Rate\n(Fxo)","Reference Date (Fxn)\n(Reference dates for variation application as the 14th day of March and September)","New Rate\n(Fxn)","Variation\n(Fxo/Fxn)-1","Currency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-02-20",1.036,"2017-03-14",0.75629999999999997,{"$f":"(R2/T2)-1","v":0.36982678831151672},"USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-02-20",0.77229999999999999,"2017-03-14",0.70989999999999998,{"$f":"(R3/T3)-1","v":8.7899704183687755E-2},"EURO"]
[]
["TasNetworks "]
["Supplier:   XXX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["CONTRACT ITEM NO.","TENDER ITEM NO.","S.I. NO.","ITEM NAME","DESCRIPTION","SAMPLE REQUIRED","ESTIMATED ANNUAL VOLUME REQUIRED ","MANUFACTURER","BRAND AND/OR CATALOGUE NO.","COUNTRY OF ORIGIN","MIN ORDER QUANTITY","STANDARD PACK QUANTITY","LEAD TIME FOR DELIVERY TO AURORA WAREHOUSE FOR AMC (CALENDAR DAYS)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 1                         1/04/2013 - 31/03/2014                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 2                         1/04/2014 - 31/03/2015                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 3                         1/04/2015 - 31/03/2016                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 3                         1/04/2015 - 31/03/2016                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 3                         1/04/2015 - 31/03/2016                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    \nYEAR 4                         1/04/2016 - 31/03/2017                ($ EACH)","EXCHANGE RATE CURRENCY","Variance $","NETT TENDERED RATE CIP CAMBRIDGE    \nYEAR 4                         1/04/2016 - 31/03/2017                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    \nYear 5 (3 months)                        1/04/2017 - 30/06/2017                ($ EACH)",null,null,"Contract Increase","Warehouse ",{"$f":"'Master Data'!H34","v":"2016-17"},null,null,null,"NETT TENDERED RATE CIP CAMBRIDGE    \nYEAR 4                         1/04/2016 - 31/03/2017                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    \nYear 5 (3 months)                        1/04/2017 - 30/06/2017                ($ EACH)","EXCHANGE RATE CURRENCY","Variance $","Currency Review Nett Price \nYear 5  (3 months)        01/04/2017 - 30/06/2017   (Excl GST)",null,"."]
[1,1,null,null,null,null,null,null,null,null,null,null,null,159.775251206897,null,null,"N/A",null,174.59073092555894,"N/A",null,{"$f":"S9+U9","v":174.59073092555894},179.82845285332573,null,null,{"$f":"V9*(1+$Z$7)","v":174.59073092555894},{"$f":"Z9*(Inputs!$D$6)","v":14.316439935895835},{"$f":"SUM(Z9:AA9)","v":188.90717086145477},null,null,{"$f":"S9-AF9","v":0},174.59073092555894,179.82845285332573,"N/A",0,179.82845285332573," STREETLIGHT, 250V,  WITH INTEGRAL CONTROL GEAR, RVI,  TVI AND D2 TYPE PE CELL BASE, WITH  SIDE ENTRY MOUNT, CAT P4 STREETLIGHT","."]
[2,2,null,null,null,null,null,null,null,null,null,null,null,205.11142000000001,null,null,"N/A",null,224.13078664234001,"N/A",null,{"$f":"S10+U10","v":224.13078664234001},230.85471024161021,null,null,224.13078664234001,{"$f":"Z10*(Inputs!$D$6)","v":18.378724504671883},{"$f":"SUM(Z10:AA10)","v":242.50951114701189},null,null,0,224.13078664234001,230.85471024161021,"N/A",0,230.85471024161021," STREETLIGHT, 250V, WITH INTEGRAL CONTROL GEAR, RVI,TVI AND D2 TYPE PE CELL BASE, WITH  SIDE ENTRY MOUNT, CAT P4 STREETLIGHT FULL CUTOUT OPTION","."]
[3,17,null,null,null,null,null,null,null,null,null,null,null,310.89975000000004,null,null,"N/A",null,339.7285511182501,"N/A",null,339.7285511182501,349.92040765179763,null,null,339.7285511182501,{"$f":"Z11*(Inputs!$D$6)","v":27.857741191696508},367.5862923099466,null,null,0,339.7285511182501,349.92040765179763,"N/A",0,349.92040765179763," STREETLIGHT, 250 V,  C/W CONTROL GEAR, D2 PE CELL BASE,  W/O FUSE, SUIT POST, TOP POLE MOUNTING  AND ELLIPTICAL COATED LAMP CAT P5 STREETLIGHT","."]
[4,14,null,null,null,null,null,null,null,null,null,null,null,157.84351666666666,null,null,"N/A",null,172.47987243661669,"N/A",null,172.47987243661669,177.65426860971519,null,null,172.47987243661669,{"$f":"Z12*(Inputs!$D$6)","v":14.143349539802569},186.62322197641925,null,null,{"$f":"S12-AF12","v":0},172.47987243661669,177.65426860971519,"N/A",0,177.65426860971519," STREETLIGHT, HIGH PRESSURE SODIUM, & IGNITOR, 70W, 250V, WITH D2 PE BASE, FULL CUTOFF, CAT P STREETLIGHT","."]
[5,15,null,null,null,null,null,null,null,null,null,null,null,114.74455833333333,null,null,"N/A",null,125.38447699390835,"N/A",null,125.38447699390835,129.1460113037256,null,null,125.38447699390835,{"$f":"Z13*(Inputs!$D$6)","v":10.281527113500486},135.66600410740884,{"$f":"AVERAGE(AB12:AB13)","v":161.14461304191406},null,{"$f":"S13-AF13","v":0},125.38447699390835,129.1460113037256,"N/A",0,129.1460113037256," STREETLIGHT, HIGH PRESSURE SODIUM, & IGNITOR, 70W, 250V, WITH D2 PE BASE, SEMI CUTOFF, CAT P STREETLIGHT","."]
[6,16,null,null,null,null,null,null,null,null,null,null,null,131.05863366666665,null,null,"N/A",null,143.21130759067569,"N/A",null,143.21130759067569,147.50764681839595,null,null,143.21130759067569,{"$f":"Z14*(Inputs!$D$6)","v":11.743327222435408},154.95463481311108,null,null,0,143.21130759067569,147.50764681839595,"N/A",0,147.50764681839595,"STREET LIGHT, HIGH PRESSURE SODIUM, 250V,100W, C/W D2 PE CELL BASE,  C/W INTEGRAL CONTROLGEARSEMI CUT OFF, CAT P STREETLIGHT","."]
[7,18,null,null,null,null,null,null,null,null,null,null,null,148.59800333333334,null,null,"N/A",null,162.37705038842336,"N/A",null,162.37705038842336,167.24836190007605,null,null,162.37705038842336,{"$f":"Z15*(Inputs!$D$6)","v":13.314918131850716},175.69196852027406,null,null,0,162.37705038842336,167.24836190007605,"N/A",0,167.24836190007605," STREETLIGHT, HPS, 250V, 100W, FULL CUTOFF, WITH D2 PE CELL BASE, WITH INTEGRAL CONTROL  GEAR, SPECIFY LAMP TYPE,  CAT P STREETLIGHT","."]
[8,8,null,null,null,null,null,null,null,null,null,null,null,183.42742933333335,null,null,"N/A",null,200.43610457312536,"N/A",null,200.43610457312536,206.44918771031914,null,null,200.43610457312536,{"$f":"Z16*(Inputs!$D$6)","v":16.43576057499628},216.87186514812163,null,null,0,200.43610457312536,206.44918771031914,"N/A",0,206.44918771031914," STREETLIGHT, HIGH PRESSURE SODIUM,  250V, 150 W, WITH INTEGRAL CONTROL  GEAR AND POWER FACTOR CORRECTION, WITH NEMA PE CELL BASE, WITHOUT FUSE,  SEMI CUT OFF, SUIT TUBULAR LAMP, SIDE ENTRY MOUNT, CAT V STREETLIGHT","."]
[9,19,null,null,null,null,null,null,null,null,null,null,null,210.64196433333333,null,null,"N/A",null,230.17416176007035,"N/A",null,230.17416176007035,237.07938661287247,null,null,230.17416176007035,{"$f":"Z17*(Inputs!$D$6)","v":18.87428126432577},249.04844302439611,null,null,0,230.17416176007035,237.07938661287247,"N/A",0,237.07938661287247,"STREETLIGHTING, HPS, 250V, 150W, FULL CUTOFF WITH NEMA P E CELL BASE, WITH CONTROL GEAR & PE CELL,BASE,W/O FUSE,SCO,SUIT TUBULAR LAMP, SIDE ENTRY CAT V STREETLIGHT","."]
[10,10,null,null,null,null,null,null,null,null,null,null,null,191.43187933333334,null,null,"N/A",null,209.18278320827534,"N/A",null,209.18278320827534,215.4582667045236,null,null,209.18278320827534,{"$f":"Z18*(Inputs!$D$6)","v":17.15298822307858},226.33577143135392,null,null,0,209.18278320827534,215.4582667045236,"N/A",0,215.4582667045236," STREETLIGHT, HIGH PRESSURE SODIUM,  250V, 250 W, WITH INTEGRAL CONTROL  GEAR AND POWER FACTOR CORRECTION, WITH NEMA PE CELL BASE, WITHOUT FUSE,  SEMI CUT OFF, SUIT  TUBULAR LAMP, SIDE ENTRY MOUNT, CAT V STREETLIGHT","."]
[11,21,null,null,null,null,null,null,null,null,null,null,null,201.00991433333334,null,null,"N/A",null,219.64896065972039,"N/A",null,219.64896065972039,226.23842947951201,null,null,219.64896065972039,{"$f":"Z19*(Inputs!$D$6)","v":18.011214774097073},237.66017543381747,{"$f":"AVERAGE(AB18:AB19)","v":231.9979734325857},null,0,219.64896065972039,226.23842947951201,"N/A",0,226.23842947951201,"STREETLIGHTING, HPS, 250V, 250W, FULL CUTOFF WITH NEMA P E CELL BASE, WITH CONTROL GEAR & PE CELL,BASE,W/O FUSE,SCO,SUIT TUBULAR LAMP, SIDE ENTRY CAT V STREETLIGHT","."]
[12,12,null,null,null,null,null,null,null,null,null,null,null,277.97571266666665,null,null,"N/A",null,303.75156657510871,"N/A",null,303.75156657510871,312.86411357236199,null,null,303.75156657510871,{"$f":"Z20*(Inputs!$D$6)","v":24.907628459158914},328.65919503426761,null,null,0,303.75156657510871,312.86411357236199,"N/A",0,312.86411357236199," STREETLIGHT, HIGH PRESSURE SODIUM,  250V, 400 W, WITH INTEGRAL CONTROL  GEAR AND PFC, WITH NEMA PE CELL BASE, W/O FUSE, SEMI CUT OFF, SUIT TUBULAR LAMP, SIDE ENTRY MOUNT, CAT V STREETLIGHT","."]
[13,23,null,null,null,null,null,null,null,null,null,null,null,243.25074766666665,null,null,"N/A",null,265.8066597455537,"N/A",null,265.8066597455537,273.78085953792032,null,null,265.8066597455537,{"$f":"Z21*(Inputs!$D$6)","v":21.796146099135406},287.6028058446891,{"$f":"AVERAGE(AB20:AB21)","v":308.13100043947838},null,0,265.8066597455537,273.78085953792032,"N/A",0,273.78085953792032,"STREETLIGHT, HPS, 250V, 400W, FULL CUTOFF WITH NEMA P E CELL BASE,WITH INTEGRAL CONTROL GEAR & POWER FACTOR CORRECTION, W/O FUSE, SCO, SUIT TUBULAR LAMPCAT V STREETLIGHT","."]
[14,25,null,null,null,null,null,null,null,null,null,null,null,116.22262500000001,null,null,"N/A",null,126.99960034837503,"N/A",null,126.99960034837503,130.80958835882629,null,null,126.99960034837503,{"$f":"Z22*(Inputs!$D$6)","v":10.413967228566753},137.41356757694177,null,null,0,126.99960034837503,130.80958835882629,"N/A",0,130.80958835882629,"METAL HALIDE, 100 W, 250V, WITH D2 PE BASE, INTEGRAL CONTROL GEAR, PFC, W/O FUSE, SUIT ELLIPTICAL LAMP, CAT P STREETLIGHT","."]
[15,26,null,null,null,null,null,null,null,null,null,null,null,158.10873666666669,null,null,"N/A",null,172.76968549155669,"N/A",null,172.76968549155669,177.95277605630338,null,null,172.76968549155669,{"$f":"Z23*(Inputs!$D$6)","v":14.167114210307648},186.93679970186435,{"$f":"AVERAGE(AB22:AB23)","v":162.17518363940306},null,0,172.76968549155669,177.95277605630338,"N/A",0,177.95277605630338,"METAL HALIDE, 100 W, 250V, WITH D2 PE BASE, INTEGRAL CONTROL GEAR, PFC, W/O FUSE, SUIT ELLIPTICAL LAMP, CAT P STREETLIGHT FULL CUTOFF OPTION","."]
[16,27,null,null,null,null,null,null,null,null,null,null,null,183.42742933333335,null,null,"N/A",null,200.43610457312536,"N/A",null,200.43610457312536,206.44918771031914,null,null,200.43610457312536,{"$f":"Z24*(Inputs!$D$6)","v":16.43576057499628},216.87186514812163,null,null,0,200.43610457312536,206.44918771031914,"N/A",0,206.44918771031914,"METAL HALIDE, 250V, 150 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT","."]
[17,28,null,null,null,null,null,null,null,null,null,null,null,216.76076266666666,null,null,"N/A",null,236.86033790645868,"N/A",null,236.86033790645868,243.96614804365245,null,null,236.86033790645868,{"$f":"Z25*(Inputs!$D$6)","v":19.422547708329613},256.28288561478831,{"$f":"AVERAGE(AB24:AB25)","v":236.57737538145497},null,0,236.86033790645868,243.96614804365245,"N/A",0,243.96614804365245,"METAL HALIDE, 250V, 150 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT FULL CUTOFF OPTION","."]
[18,30,null,null,null,null,null,null,null,null,null,null,null,190.61521266666668,null,null,"N/A",null,208.29038949160869,"N/A",null,208.29038949160869,214.53910117635695,null,null,208.29038949160869,{"$f":"Z26*(Inputs!$D$6)","v":17.079811938311913},225.3702014299206,null,null,0,208.29038949160869,214.53910117635695,"N/A",0,214.53910117635695,"METAL HALIDE, 250V, 250 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT","."]
[19,31,null,null,null,null,null,null,null,null,null,null,null,223.94854600000002,null,null,"N/A",null,244.71462282494207,"N/A",null,244.71462282494207,252.05606150969032,null,null,244.71462282494207,{"$f":"Z27*(Inputs!$D$6)","v":20.06659907164525},264.78122189658734,{"$f":"AVERAGE(AB26:AB27)","v":245.07571166325397},null,0,244.71462282494207,252.05606150969032,"N/A",0,252.05606150969032,"METAL HALIDE, 250V, 250 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT FULL CUTOFF OPTION","."]
[20,33,null,null,null,null,null,null,null,null,null,null,null,598.7849609264706,null,null,"NA",null,654.30849399829947,"NA",null,654.30849399829947,673.93774881824845,null,null,654.30849399829947,{"$f":"Z28*(Inputs!$D$6)","v":53.65329650786056},707.96179050616001,null,null,0,654.30849399829947,673.93774881824845,"NA",0,673.93774881824845,"METAL HALIDE, 250V, 400 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT","."]
[21,34,null,null,null,null,null,null,null,null,null,null,null,243.25074766666665,null,null,"N/A",null,265.8066597455537,"N/A",null,265.8066597455537,273.78085953792032,null,null,265.8066597455537,{"$f":"Z29*(Inputs!$D$6)","v":21.796146099135406},287.6028058446891,{"$f":"AVERAGE(AB28:AB29)","v":497.78229817542456},null,0,265.8066597455537,273.78085953792032,"N/A",0,273.78085953792032,"METAL HALIDE, 250V, 400 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT  FULL CUTOFF OPTION","."]
[22,38,null,null,null,null,null,null,null,null,null,null,null,354.28311666666667,null,null,"N/A",null,387.13472722581668,"N/A",null,{"$f":"S30+U30","v":387.13472722581668},398.74876904259116,null,null,387.13472722581668,{"$f":"Z30*(Inputs!$D$6)","v":31.745047632516968},418.87977485833363,null,null,0,387.13472722581668,398.74876904259116,"N/A",0,398.74876904259116," FLOODLIGHT, ELECTRIC, HIGH PRESSURE SODIUM  250 V, 250W, WITH INTEGRAL    CONTROL GEAR AND PFC,  WITH NEMA PE CELL, WITH NEMA BASE, W/O LAMPSUIT TUBULAR LAMP",".",null,null,null,null,null,7.7250000000000005,7.7250000000000005,"USD",2.5997898651328848,10.324789865132885,"ELLIPTICAL MERCURY VAPOUR, HIGH  PRESSURE COLOUR CORRECTED, 250V, 250W, TYPE, G.E.S. E40 Base only"]
[23,39,null,null,null,null,null,null,null,null,null,null,null,364.86108333333328,null,null,"N/A",null,398.69355700758302,"N/A",null,{"$f":"S31+U31","v":398.69355700758302},410.65436371781101,null,null,398.69355700758302,{"$f":"Z31*(Inputs!$D$6)","v":32.692871674621813},431.38642868220484,null,null,0,398.69355700758331,410.65436371781084,"N/A",0,410.65436371781084," FLOODLIGHT, 250V, 400W SON, WIDE BEAM HIGH PRESSURE SODIUM, WITH INTEGRAL CONTROL GEAR, WITH IGNITOR & PFC WITH PE CELL BASE, WITH NEMA BASE, W/O LAMPSUIT TUBULAR LAMP",".",null,null,null,null,null,10.712000000000002,10.712000000000002,"USD",3.6050419463176002,14.317041946317602,"ELLIPTICAL COATED, MERCURY VAPOUR, HIGH PRESSURE, COLOUR CORRECTED, 250V, 400W,TYPE, G.E.S. E40 Base only"]
[24,40,null,null,null,null,null,null,null,null,null,null,null,307.60145,null,null,"N/A",null,336.12440965415004,"N/A",null,336.12440965415004,346.20814194377454,null,null,336.12440965415004,{"$f":"Z32*(Inputs!$D$6)","v":27.562201591640303},363.68661124579035,null,null,0,336.12440965415004,346.20814194377454,"N/A",0,346.20814194377454," METAL HALIDE, 250V, 250W, WIDE BEAM,  INTEGRAL CONTROL GEAR,  WITH IGNITOR & PFC, WITH PE CELL BASE, WITH NEMA BASE, W/O LAMPSUIT TUBULAR LAMP",".",null,null,null,null,null,12.36,12.36,"USD",4.1596637842126185,16.519663784212618,"LAMP, SODIUM VAPOUR Clear TUBULAR, HIGH PRESSURE, (not COATED), 250V, 100W, G.E.S BASE,E40 Base  W/O IGNITOR, CAT V STREETLIGHT,4-YEAR LIFE MINIMUM","."]
[25,41,null,null,null,null,null,null,null,null,null,null,null,348.17028333333337,null,null,"N/A",null,380.45506919598336,"N/A",null,380.45506919598336,391.86872127186285,null,null,380.45506919598336,{"$f":"Z33*(Inputs!$D$6)","v":31.197315674070637},411.65238487005399,null,null,0,380.45506919598336,391.86872127186285,"N/A",0,391.86872127186285," METAL HALIDE, 250V, 400W,WIDE BEAM,  INTEGRAL CONTROL GEAR WITH IGNITOR & PFC, WITH PE CELL BASE, WITH NEMA BASE, W/O LAMPSUIT TUBULAR LAMP",".",null,null,null,null,null,13.905000000000001,13.905000000000001,"USD",4.6796217572391896,18.584621757239191,"LAMP, SODIUM VAPOUR, HIGH PRESSURE, ELLIPTICAL, COATED, DIFFUSING,  W/O IGNITER, 250V, 150 W, G.E.S. E40 Base COATED 4 YEAR LIFE MINIMUM","."]
[26,49,null,null,null,null,null,null,null,null,null,null,null,7.7472499999999993,null,null,"USD",null,8.4656292507500002,"USD",{"$f":"S34*$U$2*0.91","v":2.8490429939252229},11.314672244675222,8.4656292507500002,null,null,11.314672244675222,{"$f":"Z34*(Inputs!$D$6)","v":0.92780312406336829},12.242475368738591,null,null,0,8.4656292507500002,8.4656292507500002,"USD",2.8490429939252238,11.314672244675224," SODIUM VAPOUR,  TUBULAR, COATED, 250V, 400 W, W/O INTERNAL IGNITOR, G.E.S. 4 YEAR LIFE MINIMUM",".",{"$f":"U34-AI34","v":0},{"$f":"V34-AJ34","v":0},null,null,null,8.8580000000000005,8.8580000000000005,"USD",2.9810923786857089,11.839092378685709,"SODIUM VAPOUR,  Clear TUBULAR, HIGH PRESSURE, 250V, (Not Coated) 150W, G.E.S. E40 BASE, W/O IGNITOR,  CAT V STREETLIGHT, 4 YEAR LIFE MINIMUM","."]
[27,51,null,null,null,null,null,null,null,null,null,null,null,2.7155,null,null,"USD",null,2.9673001685000004,"USD",{"$f":"S35*$U$2*0.91","v":0.99862225305804564},3.9659224215580462,2.9673001685000004,null,null,3.9659224215580462,{"$f":"Z35*(Inputs!$D$6)","v":0.3252056385677598},4.2911280601258062,null,null,0,2.9673001685000004,2.9673001685000004,"USD",0.99862225305804575,3.9659224215580462," ELLIPTICAL MERCURY VAPOUR, HIGH  PRESSURE, COLOUR  CORRECTED, 250V, 50W, TYPE E.S.",".",{"$f":"U35-AI35","v":0},{"$f":"V35-AJ35","v":0},null,null,null,10.763499999999999,10.763499999999999,"USD",3.6223738787518194,14.385873878751818,"SODIUM VAPOUR HIGH PRESSURE, ELLIPTICAL, E40, COATED, DIFFUSING, W/O IGNITER, 250V, 250W, G.E.S. E40 Base 4 YEAR LIFE MINIMUM","."]
[28,52,null,null,null,null,null,null,null,null,null,null,null,2.2586249999999999,null,null,"USD",null,2.4680605203749999,"USD",{"$f":"S36*$U$2*0.91","v":0.83060695500395065},3.2986674753789504,2.4680605203749999,null,null,3.2986674753789504,{"$f":"Z36*(Inputs!$D$6)","v":0.27049073298107396},3.5691582083600242,null,null,0,2.4680605203749999,2.4680605203749999,"USD",0.83060695500395054,3.2986674753789504," ELLIPTICAL MERCURY VAPOUR, HIGH  PRESSURE, COLOUR  CORRECTED, 250V, 80W,TYPE, E.S.",".",0,0,null,null,null,9.5274999999999999,9.5274999999999999,"USD",3.2064075003305597,12.73390750033056,"SODIUM VAPOUR,  TUBULAR, CLEAR, 250V, 250W, W/O IGNITOR, G.E.S. E40 Base 4 YEAR LIFE MINIMUM","."]
[29,53,null,null,null,null,null,null,null,null,null,null,null,2.296125,null,null,"USD",null,2.5090377828750001,"USD",{"$f":"S37*$U$2*0.91","v":0.84439754034354797},3.3534353232185481,2.5090377828750001,null,null,3.3534353232185481,{"$f":"Z37*(Inputs!$D$6)","v":0.27498169650392096},3.6284170197224692,null,null,0,2.5090377828750001,2.5090377828750001,"USD",0.84439754034354841,3.3534353232185485," ELLIPTICAL, MERCURY VAPOUR, HIGH PRESSURE, COLOUR  CORRECTED, 250V, 125W, TYPE, E.S.",".",0,0,null,null,null,41.2,41.2,"USD",13.865545947375388,55.065545947375391,"METAL HALIDE, ELLIPTICAL, (Clear Tubular only) 250V, 150W, E40 BASE W/O IGNITOR"]
[30,58,null,null,null,null,null,null,null,null,null,null,null,8.4723749999999995,null,null,"Euro",null,9.2579929166250015,"Euro",{"$f":"S38*$U$3*0.91","v":0.74053510322247296},9.9985280198474751,9.2579929166250015,null,null,9.9985280198474751,{"$f":"Z38*(Inputs!$D$6)","v":0.81987929762749301},10.818407317474968,null,null,0,9.2579929166250015,9.2579929166250015,"Euro",0.74053510322247362,9.9985280198474751," HIGH PRESSURE SODIUM, 250V, 70W TUBULAR",".",0,0,null,null,null,33.6295,33.6295,"Euro",2.6899810226792482,36.319481022679248,"METAL HALIDE, TUBULAR, 250V, 250W, E40  BASE, W/O IGNITOR"]
[31,60,null,null,null,null,null,null,null,null,null,null,null,7.7006249999999996,null,null,"USD",null,8.4146808543750016,"USD",{"$f":"S39*$U$2*0.91","v":2.8318966994863239},11.246577553861325,8.4146808543750016,null,null,11.246577553861325,{"$f":"Z39*(Inputs!$D$6)","v":0.92221935941662869},12.168796913277953,null,null,0,8.4146808543750016,8.4146808543750016,"USD",2.8318966994863253,11.246577553861327," SODIUM VAPOUR, ELLIPTICAL DIFFUSING, HIGH PRESSURE, 250V, 70 W, WITH INBUILT IGNITOR. 4 YEAR LIFE MINIMUM",".",0,0,null,null,null,27.861500000000003,27.861500000000003,"Euro",2.2286060233835734,30.090106023383576,"METAL HALIDE, TUBULAR, 250V, 400W, E40  BASE, W/O IGNITOR"]
[32,61,null,null,null,null,null,null,null,null,null,null,null,15.45,null,null,"Euro",null,16.882632149999999,"Euro",{"$f":"S40*$U$3*0.91","v":1.3504203183625849},18.233052468362583,16.882632149999999,null,null,18.233052468362583,{"$f":"Z40*(Inputs!$D$6)","v":1.495110302405732},{"$f":"SUM(Z40:AA40)","v":19.728162770768314},null,null,{"$f":"S40-AF40","v":0},16.882632149999999,16.882632149999999,"Euro",1.350420318362584,18.233052468362583," SODIUM VAPOUR, ELLIPTICAL, HPS, 250V, 100W, 4 YEAR LIFE MINIMUM",".",0,0,null,null,null,325,325,"NA",0,325,"StreetLED 18 Natural finish c/w D2 PE Base Only.","."]
[33,66,null,null,null,null,null,null,null,null,null,null,null,15.391499999999999,null,null,"USD",null,16.8187076205,"USD",{"$f":"S41*$U$2*0.91","v":5.6602078467843517},22.478915467284352,16.8187076205,null,null,22.478915467284352,{"$f":"Z41*(Inputs!$D$6)","v":1.843271068317317},24.32218653560167,null,null,{"$f":"S41-AF41","v":0},16.8187076205,16.8187076205,"USD",5.6602078467843526,22.478915467284352," SODIUM VAPOUR HIGH PRESSURE, TUBULAR, 250V, 150W, E40 BASE, DOUBLE ARC,  W/O IGNITOR",".",0,0]
[34,67,null,null,null,null,null,null,null,null,null,null,null,17.308374999999998,null,null,"USD",null,18.913328688625,"USD",6.365136600726772,25.278465289351772,18.913328688625,null,null,25.278465289351772,{"$f":"Z42*(Inputs!$D$6)","v":2.0728341537268453},27.351299443078616,null,null,0,18.913328688625,18.913328688625,"USD",6.3651366007267711,25.278465289351772," SODIUM VAPOUR, HIGH PRESSURE, TUBULAR,  250V, 250W, E40 BASE, DOUBLE ARC,  W/O IGNITOR",".",0,0]
[35,68,null,null,null,null,null,null,null,null,null,null,null,17.958124999999999,null,null,"USD",null,19.623328056875,"USD",6.604081476044195,{"$f":"S43+U43","v":26.227409532919197},19.623328056875,null,null,26.227409532919197,{"$f":"Z43*(Inputs!$D$6)","v":2.1506475816993742},28.378057114618571,null,null,0,19.623328056875,19.623328056875,"USD",6.6040814760441968,26.227409532919197," SODIUM VAPOUR, HIGH PRESSURE, TUBULAR, 250V, 400W, E40 BASE, DOUBLE ARC,  W/O IGNITOR",".",0,0]
[36,69,null,null,null,null,null,null,null,null,null,null,null,15.124999999999998,null,null,"USD",null,16.527495875,"USD",5.5622027536376129,22.089698628637613,16.527495875,null,null,22.089698628637613,{"$f":"Z44*(Inputs!$D$6)","v":1.8113552875482843},23.901053916185898,null,null,0,16.527495875,16.527495875,"USD",5.5622027536376137,22.089698628637613," METAL HALIDE, ELLIPTICAL, 250V, 70W, E40 BASE, W/O IGNITOR",".",0,0]
[37,70,null,null,null,null,null,null,null,null,null,null,null,15.4,null,null,"USD",null,16.8279958,"USD",5.6633337127946604,22.49132951279466,16.8279958,null,null,22.49132951279466,{"$f":"Z45*(Inputs!$D$6)","v":1.8442890200491622},24.335618532843824,null,null,0,16.8279958,16.8279958,"USD",5.6633337127946639,22.491329512794664," METAL HALIDE, ELLIPTICAL, 250V, 100W, E40 BASE, W/O IGNITOR",".",0,0]
[38,74,null,null,null,null,null,null,null,null,null,null,null,4.6453333333333333,null,null,"USD",null,5.0760811573333333,"USD",1.7083164203789261,6.7843975777122596,5.0760811573333333,null,null,6.7843975777122596,{"$f":"Z46*(Inputs!$D$6)","v":0.55632060137240535},7.3407181790846652,null,null,0,5.0760811573333333,5.0760811573333333,"USD",1.7083164203789263,6.7843975777122596," COMPACT FLUORESCENT, 250V, 42 WATT, AMALGUM ",".",0,0]
[39,75,null,null,null,null,null,null,null,null,null,null,null,3.0385,null,null,"Euro",null,3.3202509895000003,"Euro",{"$f":"S47*$U$3*0.91","v":0.26558266261130836},3.5858336521113086,3.3202509895000003,null,null,3.5858336521113086,{"$f":"Z47*(Inputs!$D$6)","v":0.29403835947312729},3.8798720115844358,null,null,0,3.3202509895000003,3.3202509895000003,"Euro",0.2655826626113087,3.585833652111309," T5, FLUORESCENT, 250V, 24 WATT, TUBULAR,  AMALGUM ",".",0,0]
[40,76,null,null,null,null,null,null,null,null,null,null,null,31.902926829268299,null,null,"N/A",null,34.861189525365859,"N/A",null,34.861189525365859,35.907025211126836,null,null,34.861189525365859,{"$f":"Z48*(Inputs!$D$6)","v":2.8586175410800005},37.71980706644586,null,null,0,34.861189525365859,35.907025211126836,"N/A",0,35.907025211126836," DIFFUSER, HIGH IMPACT ACRYLIC CAT P4 & P5 STREETLIGHT",".",0,{"$f":"V48-AJ48","v":-1.0458356857609772}]
[41,77,null,null,null,null,null,null,null,null,null,null,null,31.922800000000002,null,null,"N/A",null,34.882905475600005,"N/A",null,34.882905475600005,35.929392639868006,null,null,34.882905475600005,{"$f":"Z49*(Inputs!$D$6)","v":2.8603982489992004},37.743303724599208,null,null,0,34.882905475600005,35.929392639868006,"N/A",0,35.929392639868006," DIFFUSER, LAMP, ACRYLIC,  SUIT \"URBAN type\"  100W FITTING",".",0,-1.0464871642680009]
[42,78,null,null,null,null,null,null,null,null,null,null,null,138.58000000000001,null,null,"N/A",null,151.43010766000003,"N/A",null,151.43010766000003,155.97301088980004,null,null,151.43010766000003,{"$f":"Z50*(Inputs!$D$6)","v":12.417268828120003},163.84737648812003,null,null,0,151.43010766000003,155.97301088980004,"N/A",0,155.97301088980004," DIFFUSER, LIGHT, 400 W, ACRYLIC, HIGH TEMPERATURE, WITH GLARE SHIELD.",".",0,-4.5429032298000038]
[43,62,null,null,null,null,null,null,null,null,null,null,null,48.729272727272729,null,null,"N/A",null,53.247791999454556,"N/A",null,53.247791999454556,54.845225759438193,null,null,53.247791999454556,{"$f":"Z51*(Inputs!$D$6)","v":4.3663189439552736},57.614110943409827,null,null,0,53.247791999454556,54.845225759438193,"N/A",0,54.845225759438193," GUARD, LAMP, WIRE, SUIT 80 FITTING",".",0,-1.5974337599836375]
[44,63,null,null,null,null,null,null,null,null,null,null,null,53.303428571428569,null,null,"N/A",null,58.246095592571429,"N/A",null,58.246095592571429,59.993478460348577,null,null,58.246095592571429,{"$f":"Z52*(Inputs!$D$6)","v":4.7761798385908572},63.022275431162285,null,null,0,58.246095592571429,59.993478460348577,"N/A",0,59.993478460348577," GUARD, LAMP WIRE, SUIT 100W \"URBAN type\" FITTING",".",0,-1.7473828677771479]
[45,64,null,null,null,null,null,null,null,null,null,null,null,4.5555555555555554,null,null,"N/A",null,4.9779785555555556,"N/A",null,4.9779785555555556,4.9779785555555556,null,null,4.9779785555555556,{"$f":"Z53*(Inputs!$D$6)","v":0.40819424155555556},5.3861727971111115,null,null,0,4.9779785555555556,4.9779785555555556,"N/A",0,4.9779785555555556," PHOTO ELECTRIC CELL BASE, 250 V (FIG. 3.1 TO AS 3771)",".",0,0]
[46,65,null,null,null,null,null,null,null,null,null,null,null,8.3047499999999985,null,null,"N/A",null,9.1773000000000007,"N/A",null,9.1773000000000007,9.4526190000000003,null,null,9.1773000000000007,{"$f":"Z54*(Inputs!$D$6)","v":0.75253860000000006},9.9298386000000001,null,null,0,9.1773000000000007,9.4526190000000003,"N/A",0,9.4526190000000003," PHOTO ELECTRIC CELL BASE, 240V, ROUND NEMA TYPE",".",0,-0.27531899999999965]
[47,67,null,null,null,null,null,null,null,null,null,null,null,14.32,null,null,"USD",null,15.647850640000001,"USD",{"$f":"S55*$U$2*0.91","v":5.2661648550142557},{"$f":"S55+U55","v":20.914015495014258},15.647850640000001,null,null,20.914015495014258,{"$f":"Z55*(Inputs!$D$6)","v":1.7149492705911693},22.628964765605428,null,null,0,15.647850640000001,15.647850640000001,"USD",5.2661648550142566,20.914015495014258," SWITCH, PHOTO ELECTRIC CELL, NEMA TYPE, MAJOR ROAD LIGHTING, 30 LUX ON, 20 LUX OFF, ELECTRONIC, CAT V STREETLIGHT",".",0,0]
[48,68,null,null,null,null,null,null,null,null,null,null,null,4.916666666666667,null,null,"USD",null,5.3725744166666676,"USD",{"$f":"S56*$U$2*0.91","v":1.8080989667472132},7.1806733834138807,5.3725744166666676,null,null,7.1806733834138807,{"$f":"Z56*(Inputs!$D$6)","v":0.58881521743993825},7.7694886008538191,null,null,0,5.3725744166666676,5.3725744166666676,"USD",1.8080989667472132,7.1806733834138807," SWITCH, PHOTO ELECTRIC CELL, NEMA BASED BRIDGING PLUG RATED AT 10 AMPS",".",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,".",0,0]
["Additions:","Addendum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,".",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,69.95,null,null,"NA",74.211500000000001,"NA",null,{"$f":"S59+U59","v":74.211500000000001},76.437844999999996,null,null,{"$f":"V59*(1+$Z$7)","v":74.211500000000001},{"$f":"Z59*(Inputs!$D$6)","v":6.0853429999999999},{"$f":"SUM(Z59:AA59)","v":80.296842999999996},null,null,0,74.211500000000001,76.437844999999996,"NA",0,76.437844999999996,"Diffuser to suit Roadster",".",0,-2.2263449999999949]
[70,2,null,null,null,null,null,null,null,null,null,null,null,null,325,338,"TBA","TBA",338,"NA",null,338,338,null,null,{"$f":"V60*(1+$Z$7)","v":338},{"$f":"Z60*(Inputs!$D$6)","v":27.716000000000001},365.71600000000001,{"$f":"AVERAGE(AB60)","v":365.71600000000001},null,0,338,338,"NA",0,338,"StreetLED 18 Natural finish c/w D2 PE Cell.",".",0,0]
[73,5,null,null,null,null,null,null,null,null,null,null,null,null,null,348,"TBA","TBA",338,"NA",null,338,338,null,null,338,{"$f":"Z61*(Inputs!$D$6)","v":27.716000000000001},365.71600000000001,null,null,0,338,338,"NA",0,338,"StreetLED 18 Painted finish c/w D2 PE Cell.",".",0,0]
[76,8,null,null,null,null,null,null,null,null,null,null,null,null,50,51.5,"NA","NA",53.045000000000002,"NA",null,53.045000000000002,54.63635,null,null,53.045000000000002,{"$f":"Z62*(Inputs!$D$6)","v":4.3496900000000007},57.394690000000004,null,null,0,53.045000000000002,54.63635,"NA",0,54.63635,"StreetLED Visor SCO",".",0,-1.5913499999999985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,76.22,"NA","NA",78.506600000000006,"NA",null,78.506600000000006,80.861798000000007,null,null,78.506600000000006,{"$f":"Z63*(Inputs!$D$6)","v":6.437541200000001},84.944141200000004,null,null,0,78.506600000000006,80.861798000000007,"NA",0,80.861798000000007,"StreetLED Visor Rear Glare",".",0,-2.3551980000000015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,66.95,"NA","NA",68.958500000000001,"NA",null,68.958500000000001,71.027254999999997,null,null,68.958500000000001,{"$f":"Z64*(Inputs!$D$6)","v":5.6545969999999999},74.613096999999996,null,null,0,68.958500000000001,71.027254999999997,"NA",0,71.027254999999997,"StreetLED Visor Aeroscreen",".",0,-2.0687549999999959]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,87.55,"NA",null,87.55,90.176500000000004,null,null,87.55,{"$f":"Z65*(Inputs!$D$6)","v":7.1791},94.729100000000003,null,null,0,87.55,90.176500000000004,"NA",0,90.176500000000004,"StreetLED Visor 360",".",0,-2.6265000000000072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,92.7,"NA","NA",95.481000000000009,"NA",null,95.481000000000009,98.345430000000007,null,null,95.481000000000009,{"$f":"Z66*(Inputs!$D$6)","v":7.8294420000000011},103.31044200000001,null,null,0,95.481000000000009,98.345430000000007,"NA",0,98.345430000000007,"StreetLED Visor Pathway",".",0,-2.8644299999999987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76.22,null,null,78.506600000000006,"NA",null,78.506600000000006,80.861798000000007,null,null,78.506600000000006,{"$f":"Z67*(Inputs!$D$6)","v":6.437541200000001},84.944141200000004,null,null,0,78.506600000000006,80.861798000000007,"NA",0,80.861798000000007,"StreetLED Visor ",".",0,-2.3551980000000015]
[79,11,null,null,null,null,null,null,null,null,null,null,null,null,16.579999999999998,17.239999999999998,"TBA","TBA",17.757199999999997,"USD",{"$f":"S68*$U$2*0.91","v":5.9760503033187904},23.733250303318787,17.757199999999997,null,null,23.733250303318787,{"$f":"Z68*(Inputs!$D$6)","v":1.9461265248721407},25.679376828190929,null,null,0,17.757199999999997,17.757199999999997,"USD",5.9760503033187895,23.733250303318787,"D2 PE Cell",".",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,{"$f":"Z69*(Inputs!$D$6)","v":20.5},270.5,{"$f":"AB69","v":270.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555,{"$f":"Z70*(Inputs!$D$6)","v":45.510000000000005},600.51,{"$f":"AB70","v":600.51}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Contract SOR"]
["CONTRACT ITEM NO.","TENDER ITEM NO.","S.I. NO.","ITEM NAME","DESCRIPTION","ESTIMATED ANNUAL VOLUME REQUIRED ","ESTIMATED ANNUAL VOLUME REQUIRED ","MANUFACTURER","BRAND AND/OR CATALOGUE NO.","COUNTRY OF ORIGIN","MIN ORDER QUANTITY","STANDARD PACK QUANTITY","LEAD TIME FOR DELIVERY TO TASNETWORKS WAREHOUSE FOR AMC (CALENDAR DAYS)","NETT TENDERED RATE CIP CAMBRIDGE          YEAR 1        (01/10/2013 to 30/09/2014)                  ($ EACH ex. gst)","NETT TENDERED RATE CIP CAMBRIDGE          YEAR 2        (01/10/2014 to 30/09/2015)                  ($ EACH ex. gst)","2015-16","2016-17"]
[1,54,null,"LAMP",null,null,null,null,null,null,null,null,null,2.375,2.375,{"$f":"O85*1.03","v":2.44625},{"$f":"P85*1.03","v":2.5196375},null,null,null,null,null,null,null,null,{"$f":"Q85*(1+$Z$7)","v":2.5196375},{"$f":"Z85*(Inputs!$D$6)","v":0.20661027500000001},{"$f":"SUM(Z85:AA85)","v":2.726247775}]
[2,56,null,"LAMP",null,null,null,null,null,null,null,null,null,4.6550000000000002,4.6550000000000002,{"$f":"O86*1.03","v":4.7946500000000007},{"$f":"P86*1.03","v":4.9384895000000011},null,null,null,null,null,null,null,null,{"$f":"Q86*(1+$Z$7)","v":4.9384895000000011},{"$f":"Z86*(Inputs!$D$6)","v":0.4049561390000001},{"$f":"SUM(Z86:AA86)","v":5.3434456390000014}]
[3,59,null,"LAMP",null,null,null,null,null,null,null,null,null,15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,null,null,null,16.125679999999999,{"$f":"Z87*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[4,62,null,"LAMP",null,null,null,null,null,null,null,null,null,15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,null,null,null,16.125679999999999,{"$f":"Z88*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[5,63,null,"LAMP",null,null,null,null,null,null,null,null,null,15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,null,null,null,16.125679999999999,{"$f":"Z89*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[6,64,null,"LAMP",null,null,null,null,null,null,null,null,null,15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,null,null,null,16.125679999999999,{"$f":"Z90*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[7,65,null,"LAMP",null,null,null,null,null,null,null,null,null,15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,null,null,null,16.125679999999999,{"$f":"Z91*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[8,71,null,"LAMP",null,null,null,null,null,null,null,null,null,18.05,18.05,18.5915,19.149245000000001,null,null,null,null,null,null,null,null,19.149245000000001,{"$f":"Z92*(Inputs!$D$6)","v":1.5702380900000001},20.719483090000001]
[9,72,null,"LAMP",null,null,null,null,null,null,null,null,null,18.05,18.05,18.5915,19.149245000000001,null,null,null,null,null,null,null,null,19.149245000000001,{"$f":"Z93*(Inputs!$D$6)","v":1.5702380900000001},20.719483090000001]
[10,73,null,"LAMP",null,null,null,null,null,null,null,null,null,28.5,28.5,29.355,30.23565,null,null,null,null,null,null,null,null,30.23565,{"$f":"Z94*(Inputs!$D$6)","v":2.4793232999999999},32.714973299999997]
[11,80,null,"RE-PACK CHARGE",null,null,null,null,null,null,null,null,null,30,30,30.900000000000002,31.827000000000002,null,null,null,null,null,null,null,null,31.827000000000002,{"$f":"Z95*(Inputs!$D$6)","v":2.6098140000000001},34.436813999999998]
[]
[]
[]
[]
[]
[]
[]
[]
["still to update"]
[null,null,null,null,null,null,"2014-15 Prices","Average","Index to 2016-17","Plus Warehouse","2017-18"]
["Manufacturer","Model Abbreviation","PL Tariff description","Power Comsumption (input wattage)","Work Category","Asset Life (years)","Luminaire UNIT price",null,1.0346790300000002]
["Sylvania","Kensington 18W LED","18W LED Decorative - Bottom Pole Entry",21.9,"RLMIN",20,1085.53,{"$f":"AVERAGE(G107:G109)","v":914.13},{"$f":"H107*I106","v":945.83114169390012},77.558153618899809,{"$f":"SUM(I107:J107)","v":1023.3892953128}]
["Sylvania","Bourke Hill 18W LED Top","18W LED Decorative - Side Entry",21.9,"RLMIN",20,828.43]
["Sylvania","Bourke Hill 18W LED Side","18W LED Decorative - Top Entry",21.9,"RLMIN",20,828.43]
["Sylvania","Kensington 25W LED","25W LED Decorative - Bottom Pole Entry",29,"RLMIN",20,1085.53,{"$f":"AVERAGE(G110:G112)","v":914.13},{"$f":"H110*I106","v":945.83114169390012},77.558153618899809,{"$f":"SUM(I110:J110)","v":1023.3892953128}]
["Sylvania","Bourke Hill 25W LED Top","25W LED Decorative - Side Entry",29,"RLMIN",20,828.43]
["Sylvania","Bourke Hill 25W LED Side","25W LED Decorative - Top Entry",29,"RLMIN",20,828.43]

{"sheet":"Old PL unit prices (2012-17) ","index":20,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Link to file"]
[null,"Extract information from TasNetworks (Aurora Energy) - Determination 2012-17 'Public lIghting Annuity Model"]
[null,"Public Lighting Replacement Cost (Unit Rate Material Component) ($2009/10)"]
[null,"Light Description","Work\nCategory\nCode","Bracket\n(Material Cost)","Lamp Price\n(Material Cost)","Luminaire Price\n(Material Cost)","Energy Rating \n(watts)",null,"Lamp Price\nIndex to 2016/17 prices","Luminaire Price\nIndex to 2016/17 prices","Combined",null,null,null,1]
[null,"50W Mercury Vapour","RLMIN",184.84,2.35,68.489999999999995,65,null,{"$f":"E5*$O$11","v":2.7512504495378294},{"$f":"F5*$O$11","v":80.184316293125931},{"$f":"SUM(I5:J5)","v":82.935566742663767},null,1,{"$f":"'Master Data'!B35","v":2.6548672566371723E-2},{"$f":"O4*(1+N5)","v":1.0265486725663717}]
[null,"80W Mercury Vapour","RLMIN",184.84,1.93,68.489999999999995,95.8,null,2.2595376032374515,80.184316293125931,{"$f":"SUM(I6:J6)","v":82.443853896363379},null,2,{"$f":"'Master Data'!C$35","v":3.1034482758620641E-2},{"$f":"O5*(1+N6)","v":1.0584070796460177}]
[null,"80W Mercury Vapour Art decorative","RLMIN",184.84,1.93,744.87,95.8,null,2.2595376032374515,872.05273291372043,874.31227051695794,null,3,{"$f":"'Master Data'!D$35","v":2.5000000000000001E-2},{"$f":"O6*(1+N7)","v":1.084867256637168}]
[null,"125W Mercury Vapour","RLMAJ",184.84,2.41,119.8,142,null,2.8214951418664551,140.2552356828221,143.07673082468855,null,4,{"$f":"'Master Data'!E$35","v":2.93E-2},1.1166538672566371]
[null,"250W Mercury Vapour","RLMAJ",184.84,5.05,136.11000000000001,270,null,5.9122616043259741,159.3500845474868,165.26234615181278,null,5,{"$f":"'Master Data'!F$35","v":1.3299999999999999E-2},1.1315053636911505]
[null,"400W Mercury Vapour","RLMAJ",184.84,7.05,294.23,440,null,8.2537513486134877,344.4682637308577,352.72201507947119,null,6,{"$f":"'Master Data'!G$35","v":1.3100000000000001E-2},1.1463280839555048]
[null,"70W Sodium Vapour","RLMIN",184.84,9.1199999999999992,148.03,86,null,10.677193233951066,173.30536342344038,183.98255665739146,null,7,{"$f":"'Master Data'!H$35","v":2.1299999999999999E-2},1.1707448721437572]
[null,"100W Sodium Vapour","RLMIN",184.84,33.18,119.8,120,null,38.845314857729868,140.2552356828221,179.10055054055198]
[null,"150W Sodium Vapour","RLMAJ",184.84,28.35,162.01,173,null,33.190617125275516,189.67237673601011,222.86299386128562]
[null,"250W Sodium Vapour","RLMAJ",184.84,27.15,166.45,273,null,31.785723278703006,194.87048396832839,226.6562072470314]
[null,"400W Sodium Vapour","RLMAJ",184.84,29.84,173.68,440,null,34.935026984769713,203.33496939392776,238.26999637869747]
[null,"150W Metal Halide","RLMAJ",184.84,28.35,162.01,168,null,33.190617125275516,189.67237673601011,222.86299386128562]
[null,"250W Metal Halide","RLMAJ",184.84,27.15,166.45,268,null,31.785723278703006,194.87048396832839,226.6562072470314]
[null,"400W Metal Halide","RLMAJ",184.84,27.15,166.45,268,null,31.785723278703006,194.87048396832839,226.6562072470314]
[null,"1x20W Fluorescent","RLMIN",184.84,4.3099999999999996,212.27,23.5,null,5.0459103989395935,248.51401400995536,253.55992440889494]
[null,"2x20W Fluorescent","RLMIN",184.84,8.6199999999999992,212.27,47,null,10.091820797879187,248.51401400995536,258.60583480783453]
[null,"1x40W Fluorescent","RLMIN",184.84,4.59,165.11,50,null,5.3737189631398454,193.30168583965576,198.67540480279561]
[null,"2x40W Fluorescent","RLMIN",184.84,9.18,165.11,100,null,10.747437926279691,193.30168583965576,204.04912376593546]
[null,"3x40W Fluorescent","RLMIN",184.84,13.77,165.11,150,null,16.121156889419538,193.30168583965576,209.42284272907528]
[null,"4x40W Fluorescent","RLMIN",184.84,44.04,229.33,200,null,51.55960416921107,268.48692152872786,320.04652569793893]
[null,"42W Compact Fluorescent","RLMIN",184.84,12.93,145.91,46.4,null,15.13773119681878,170.82338429449561,185.96111549131439]
[null,"60W Incandescent","RLMIN",184.84,1.84,45.87,60,null,2.1541705647445135,53.702067285234143,55.856237849978655]
[null,"100W Incandescent","RLMIN",184.84,1.84,45.87,100,null,2.1541705647445135,53.702067285234143,55.856237849978655]

{"sheet":"Bracket Summary","index":21,"n_rows":120,"n_cols":22,"rows_kept":120,"cut":false,"hidden":false,"merged":[[41,1,41,10],[41,11,41,21]]}
["Data from the Bracket database sample. These workings have been completed by Senior Asset Strategy Engineer which represents a sample of 10,000 brackets and what light is attached to that type."]
[]
["Count of OutreachArmType","Column Labels"]
["Row Labels","T1","T2","T3","T4","T5","TA","TB","TC","Grand Total"]
["CFL_32",null,null,null,4,null,null,null,null,4]
["CFL_42",1,null,39,972,12,1,12,2,1039]
["FL_1X20",null,null,null,null,1,null,null,null,1,null,null,"OUTREACHARM","OUTREACHARM$DESC"]
["FL_1X40",null,null,1,null,null,null,null,null,1,null,"Outreach Arm Type","NA","Not Applicable"]
["FL_2X24",null,null,null,1,null,null,null,null,1,null,"Outreach Arm Type","OTHER","Other"]
["HPS_100_E",null,null,2,1,null,null,null,null,3,null,"Outreach Arm Type","R1","Roadlighting Pole - outreach arm 0.6m"]
["HPS_100_T",null,null,7,13,11,null,null,4,35,null,"Outreach Arm Type","R2","Roadlighting Pole - outreach arm 1m"]
["HPS_150_E",2,null,3,1,null,null,null,null,6,null,"Outreach Arm Type","R3","Roadlighting Pole - outreach arm 1.25m"]
["HPS_150_T",91,6,32,124,100,2,4,1,360,null,"Outreach Arm Type","R4","Roadlighting Pole - outreach arm 1.5m"]
["HPS_150_TDA",null,null,1,null,null,null,null,null,1,null,"Outreach Arm Type","R5","Roadlighting Pole - outreach arm 2m"]
["HPS_250_E",3,null,1,null,2,null,null,null,6,null,"Outreach Arm Type","R6","Roadlighting Pole - outreach arm 3m"]
["HPS_250_T",118,6,22,55,77,1,null,2,281,null,"Outreach Arm Type","R7","Roadlighting Pole - outreach arm 4.5m"]
["HPS_250_TDA",2,null,null,1,null,null,null,null,3,null,"Outreach Arm Type","T1","Uplift Bracket - Type 1 (uplift 4.3m)"]
["HPS_400_T",7,null,2,2,6,5,4,2,28,null,"Outreach Arm Type","T2","Uplift Bracket - Type 2  (uplift 2.8m)"]
["HPS_400_TDA",null,2,null,null,null,null,null,null,2,null,"Outreach Arm Type","T3","Bracket - Type 3 (2m)"]
["HPS_70_E",null,null,1,1,null,null,null,null,2,null,"Outreach Arm Type","T4","Bracket - Type 4 (1.5m)"]
["INC_60",null,null,null,5,null,null,1,null,6,null,"Outreach Arm Type","T5","Bracket - Type 5 (3m)"]
["LED_18",null,null,502,3385,41,2,82,1,4013,null,"Outreach Arm Type","TA","Mounting Bracket - Type A (0.3m) (Vert. Mtd 25 NB)"]
["LED_18_1",null,null,null,5,null,null,null,null,5,null,"Outreach Arm Type","TB","Mounting Bracket - Type B (0.3m) (Horiz. Mtd 25 NB)"]
["LED_25",null,null,10,14,2,null,null,null,26,null,"Outreach Arm Type","TC","Mounting Bracket - Type C (0.3m) (Horiz. Mtd 32 NB)"]
["MV_250_E",5,2,4,6,2,null,1,null,20]
["MV_250_T",1,null,null,2,null,null,null,null,3]
["MV_400_E",4,3,3,1,3,1,null,null,15]
["MV_50_E",null,null,null,8,null,null,null,null,8]
["MV_80_E",4,null,277,4146,61,12,16,4,4520]
["Grand Total",238,19,907,8747,318,24,120,16,10389]
[]
["Unit Cost",444,347,142,96,169,58,50.97,49]
[null,238,19,907,8747,318,24,120,16,{"$f":"SUM(B33:I33)","v":10389}]
["% of Known Types",{"$f":"B33/$J$33","v":2.2908845894696314E-2},1.8288574453749157E-3,8.7303879102897289E-2,0.84194821445759938,3.0609298296274907E-2,2.310135720473578E-3,1.155067860236789E-2,1.5400904803157184E-3,{"$f":"SUM(B34:I34)","v":1}]
[null,{"$f":"B32*B33","v":105672},{"$f":"C32*C33","v":6593},{"$f":"D32*D33","v":128794},839712,53742,1392,6116.4,784,{"$f":"SUM(B35:I35)","v":1142805.3999999999}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J35/J30","v":110.0014823370873}]
[]
[]
[]
[]
[null,"Static of Pivot data above",null,null,null,null,null,null,null,null,null,"Weighting of costs using the unit cost above"]
[null,"Row Labels","T1","T2","T3","T4","T5","TA","TB","TC","Grand Total",{"$f":"C43&\" Cost\"","v":"T1 Cost"},{"$f":"D43&\" Cost\"","v":"T2 Cost"},"T3 Cost","T4 Cost","T5 Cost","TA Cost","TB Cost","TC Cost",null,"Weightd Bracket Cost","Weightd Bracket Cost net bracketless"]
[{"$f":"VLOOKUP(B44,Inputs!$E$69:$F$129,2,FALSE)","v":32},"CFL_32",null,null,null,4,null,null,null,null,4,{"$f":"IFERROR(C44*C$75,0)","v":0},{"$f":"IFERROR(D44*D$75,0)","v":0},{"$f":"IFERROR(E44*E$75,0)","v":0},{"$f":"IFERROR(F44*F$75,0)","v":376.80642283675292},{"$f":"IFERROR(G44*G$75,0)","v":0},{"$f":"IFERROR(H44*H$75,0)","v":0},{"$f":"IFERROR(I44*I$75,0)","v":0},{"$f":"IFERROR(J44*J$75,0)","v":0},null,{"$f":"SUM(L44:S44)/K44","v":94.201605709188229},{"$f":"U44*$I$81","v":72.970104296491868}]
[{"$f":"VLOOKUP(B45,Inputs!$E$69:$F$129,2,FALSE)","v":42},"CFL_42",1,null,39,972,12,1,12,2,1039,435.68242640499557,0,5434.2551293487959,{"$f":"IFERROR(F45*F$75,0)","v":91563.96074933096},1990.0089206066014,56.91347011596789,600.1819803746655,96.164139161462984,{"$f":"SUM(L44:S45)/SUM(K44:K45)","v":96.408411541879389},{"$f":"SUM(L45:S45)/K45","v":96.416907425739595},{"$f":"U45*$I$81","v":74.686113233791573}]
[{"$f":"VLOOKUP(B46,Inputs!$E$69:$F$129,2,FALSE)","v":20},"FL_1X20",null,null,null,null,1,null,null,null,1,0,0,0,0,165.83407671721679,0,0,0,null,165.83407671721679,128.45778777194923]
[{"$f":"VLOOKUP(B47,Inputs!$E$69:$F$129,2,FALSE)","v":40},"FL_1X40",null,null,1,null,null,null,null,null,1,0,0,139.33987511150758,0,0,0,0,0,null,139.33987511150758,107.93494593856087]
[{"$f":"VLOOKUP(B48,Inputs!$E$69:$F$129,2,FALSE)","v":48},"FL_2X24",null,null,null,1,null,null,null,null,1,0,0,0,94.201605709188229,0,0,0,0,{"$f":"SUM(L46:S48)/SUM(K46:K48)","v":133.12518584597089},94.201605709188229,72.970104296491868]
[{"$f":"VLOOKUP(B49,Inputs!$E$69:$F$129,2,FALSE)","v":100},"HPS_100_E",null,null,2,1,null,null,null,null,3,0,0,278.67975022301516,94.201605709188229,0,0,0,0,null,124.29378531073446,96.279998724537876]
[{"$f":"VLOOKUP(B50,Inputs!$E$69:$F$129,2,FALSE)","v":100},"HPS_100_T",null,null,7,13,11,null,null,4,35,0,0,975.37912578055307,1224.6208742194469,1824.1748438893846,0,0,192.32827832292597,{"$f":"SUM(L49:S50)/SUM(K49:K50)","v":120.7732757406451},120.4715177774946,93.319207786317122]
[{"$f":"VLOOKUP(B51,Inputs!$E$69:$F$129,2,FALSE)","v":150},"HPS_150_E",2,null,3,1,null,null,null,null,6,871.36485280999113,0,418.01962533452274,94.201605709188229,0,0,0,0,null,230.59768064228368,178.62473447578736]
[{"$f":"VLOOKUP(B52,Inputs!$E$69:$F$129,2,FALSE)","v":150},"HPS_150_T",91,6,32,124,100,2,4,1,360,39647.100802854598,2042.9973238180196,4458.8760035682426,11680.99910793934,16583.407671721678,113.82694023193578,200.0606601248885,48.082069580731492,null,207.7093071662207,160.89502607908145]
[{"$f":"VLOOKUP(B53,Inputs!$E$69:$F$129,2,FALSE)","v":150},"HPS_150_TDA",null,null,1,null,null,null,null,null,1,0,0,139.33987511150758,0,0,0,0,0,{"$f":"SUM(L51:S53)/SUM(K51:K53)","v":207.89721127739688},139.33987511150758,107.93494593856087]
[{"$f":"VLOOKUP(B54,Inputs!$E$69:$F$129,2,FALSE)","v":250},"HPS_250_E",3,null,1,null,2,null,null,null,6,1307.0472792149867,0,139.33987511150758,0,331.66815343443358,0,0,0,null,296.34255129348799,229.55178643271398]
[{"$f":"VLOOKUP(B55,Inputs!$E$69:$F$129,2,FALSE)","v":250},"HPS_250_T",118,6,22,55,77,1,null,2,281,51410.526315789481,2042.9973238180196,3065.4772524531668,5181.0883140053529,12769.223907225693,56.91347011596789,0,96.164139161462984,null,265.56010933298631,205.7072034933021]
[{"$f":"VLOOKUP(B56,Inputs!$E$69:$F$129,2,FALSE)","v":250},"HPS_250_TDA",2,null,null,1,null,null,null,null,3,871.36485280999113,0,0,94.201605709188229,0,0,0,0,{"$f":"SUM(L54:S56)/SUM(K54:K56)","v":266.77935340982498},321.85548617305977,249.31452301301385]
[{"$f":"VLOOKUP(B57,Inputs!$E$69:$F$129,2,FALSE)","v":400},"HPS_400_T",7,null,2,2,6,5,4,2,28,3049.776984834969,0,278.67975022301516,188.40321141837646,995.00446030330068,284.56735057983946,200.0606601248885,96.164139161462984,null,181.88059130878042,140.88768038924002]
[{"$f":"VLOOKUP(B58,Inputs!$E$69:$F$129,2,FALSE)","v":400},"HPS_400_TDA",null,2,null,null,null,null,null,null,2,0,680.99910793933986,0,0,0,0,0,0,{"$f":"SUM(L57:S58)/SUM(K57:K58)","v":192.45518881950642},340.49955396966993,263.75652282169455]
[{"$f":"VLOOKUP(B59,Inputs!$E$69:$F$129,2,FALSE)","v":70},"HPS_70_E",null,null,1,1,null,null,null,null,2,0,0,139.33987511150758,94.201605709188229,0,0,0,0,{"$f":"SUM(L59:S59)/SUM(K59)","v":116.77074041034791},116.77074041034791,90.452525117526378]
[{"$f":"VLOOKUP(B60,Inputs!$E$69:$F$129,2,FALSE)","v":60},"INC_60",null,null,null,5,null,null,1,null,6,0,0,0,471.00802854594116,0,0,50.015165031222125,0,{"$f":"SUM(L60:S60)/SUM(K60)","v":86.837198929527219},86.837198929527219,67.265514372062995]
[{"$f":"VLOOKUP(B61,Inputs!$E$69:$F$129,2,FALSE)","v":18},"LED_18",null,null,502,3385,41,2,82,1,4013,0,0,69948.617305976804,318872.43532560213,6799.1971454058885,113.82694023193578,4101.2435325602146,48.082069580731492,null,99.646997836869602,77.188194089131656]
[{"$f":"A61","v":18},"LED_18_1",null,null,null,5,null,null,null,null,5,0,0,0,471.00802854594116,0,0,0,0,{"$f":"SUM(L61:S62)/SUM(K61:K62)","v":99.640221589821721},94.201605709188229,72.970104296491868]
[{"$f":"VLOOKUP(B63,Inputs!$E$69:$F$129,2,FALSE)","v":25},"LED_25",null,null,10,14,2,null,null,null,26,0,0,1393.3987511150758,1318.8224799286352,331.66815343443358,0,0,0,{"$f":"SUM(L63:S63)/SUM(K63)","v":117.07266863377478},117.07266863377478,90.686403656938197]
[{"$f":"VLOOKUP(B64,Inputs!$E$69:$F$129,2,FALSE)","v":250},"MV_250_E",5,2,4,6,2,null,1,null,20,2178.4121320249778,680.99910793933986,557.35950044603032,565.20963425512934,331.66815343443358,0,50.015165031222125,0,null,218.18318465655665,169.00826286633875]
[{"$f":"VLOOKUP(B65,Inputs!$E$69:$F$129,2,FALSE)","v":250},"MV_250_T",1,null,null,2,null,null,null,null,3,435.68242640499557,0,0,188.40321141837646,0,0,0,0,{"$f":"SUM(L64:S65)/SUM(K64:K65)","v":216.85866656323935},208.02854594112401,161.14231365475285]
[{"$f":"VLOOKUP(B66,Inputs!$E$69:$F$129,2,FALSE)","v":400},"MV_400_E",4,3,3,1,3,1,null,null,15,1742.7297056199823,1021.4986619090098,418.01962533452274,94.201605709188229,497.50223015165034,56.91347011596789,0,0,null,255.39101992268809,197.8300605371557]
[{"$f":"VLOOKUP(B67,Inputs!$E$69:$F$129,2,FALSE)","v":50},"MV_50_E",null,null,null,8,null,null,null,null,8,0,0,0,753.61284567350583,0,0,0,0,null,94.201605709188229,72.970104296491868]
[{"$f":"VLOOKUP(B68,Inputs!$E$69:$F$129,2,FALSE)","v":80},"MV_80_E",4,null,277,4146,61,12,16,4,4520,{"$f":"IFERROR(C68*C$75,0)","v":1742.7297056199823},{"$f":"IFERROR(D68*D$75,0)","v":0},{"$f":"IFERROR(E68*E$75,0)","v":38597.145405887597},{"$f":"IFERROR(F68*F$75,0)","v":390559.85727029439},{"$f":"IFERROR(G68*G$75,0)","v":10115.878679750223},{"$f":"IFERROR(H68*H$75,0)","v":682.96164139161465},{"$f":"IFERROR(I68*I$75,0)","v":800.242640499554},{"$f":"IFERROR(J68*J$75,0)","v":192.32827832292597},null,97.94051850039078,75.866327288399177]
[{"$f":"VLOOKUP(B69,Inputs!$E$69:$F$129,2,FALSE)","v":14},"LED_14_1",null,null,10,14,2,null,null,null,26,0,0,1393.3987511150758,1318.8224799286352,331.66815343443358,0,0,0,{"$f":"SUM(L69:S69)/SUM(K69)","v":117.07266863377478},117.07266863377478,90.686403656938197]
[120,"LEDNEWMAJ ",2,null,3,1,null,null,null,null,6,871.36485280999113,0,418.01962533452274,94.201605709188229,0,0,0,0,null,{"$f":"SUM(L70:S70)/K70","v":230.59768064228368},178.62473447578736]
[120,"LEDNEWMAJ ",91,6,32,124,100,2,4,1,360,39647.100802854598,2042.9973238180196,4458.8760035682426,11680.99910793934,16583.407671721678,113.82694023193578,200.0606601248885,48.082069580731492,null,{"$f":"SUM(L71:S71)/K71","v":207.7093071662207},160.89502607908145]
[120,"LEDNEWMAJ ",null,null,1,null,null,null,null,null,1,0,0,139.33987511150758,0,0,0,0,0,{"$f":"SUM(L70:S72)/SUM(K70:K72)","v":207.89721127739688},139.33987511150758,107.93494593856087]
[null,"Grand Total",238,19,907,8747,318,24,120,16,10389,103692.41748438895,6469.4915254237285,126381.26672613737,823981.44513826945,52735.236396074935,1365.9232827832293,6001.8198037466555,769.31311329170387,null,107.94079444317222,83.612704571937186]
[]
[null,"Unit Cost  (2016-17 dollars)",{"$f":"C76/(1+'Master Data'!$I$35)","v":435.68242640499557},{"$f":"D76/(1+'Master Data'!$I$35)","v":340.49955396966993},{"$f":"E76/(1+'Master Data'!$I$35)","v":139.33987511150758},{"$f":"F76/(1+'Master Data'!$I$35)","v":94.201605709188229},{"$f":"G76/(1+'Master Data'!$I$35)","v":165.83407671721679},{"$f":"H76/(1+'Master Data'!$I$35)","v":56.91347011596789},{"$f":"I76/(1+'Master Data'!$I$35)","v":50.015165031222125},{"$f":"J76/(1+'Master Data'!$I$35)","v":48.082069580731492}]
[null,"Unit Cost  (2017-18 dollars)",444,347,142,96,169,58,50.97,49]
[]
["If no direct data use average of light type"]
["Annomily overrides","Weighted for lights without Brackets",null,null,null,null,null,null,"Not all lights have a bracket therefore the average cost per bracket needs to be lowered to not over recover"]
["FL_1X20",{"$f":"$T$48","v":133.12518584597089},"Average of all Fluorecent ",null,null,null,null,null,null,42878,"Total Public Lights 2015/16"]
["FL_1X40",133.12518584597089,null,null,null,null,null,null,{"$f":"J81/$J$83","v":0.77461635337469104},{"$f":"J80-J82","v":33214},"Total Brackets (2015/16 Asset Management Plan)"]
["FL_2X20",133.12518584597089,null,null,null,null,null,null,{"$f":"J82/$J$83","v":0.22538364662530902},{"$f":"J80-K95","v":9664},"Total public poles for private lights (bracketless)",null,null,null,"still to review"]
["FL_2X24",133.12518584597089,null,null,null,null,null,null,{"$f":"SUM(I81:I82)","v":1},{"$f":"SUM(J81:J82)","v":42878},"Total"]
["FL_2X40",133.12518584597089,null,null,null,null,null,null,null,{"$f":"J83=J80","v":true}]
["FL_3X40",133.12518584597089,null,null,null,null,null,null,null,"AS per the management plan"]
["FL_4X20",133.12518584597089,null,null,null,null,null,null,null,"Bracket type","Number Installed"]
["FL_4X40",133.12518584597089,null,null,null,null,null,null,null,"Type 1 (uplift 4.3m)",761]
["HPS_100_E",{"$f":"$T$50","v":120.7732757406451},null,null,null,null,null,null,null,"Type 2  (uplift 2.8m)",61]
["HPS_100_T",{"$f":"$T$50","v":120.7732757406451},null,null,null,null,null,null,null,"Type 3 (2m)",2900]
["HPS_150_E",{"$f":"$T$53","v":207.89721127739688},null,null,null,null,null,null,null,"Type 4 (1.5m)",27964]
["HPS_150_T",{"$f":"$T$53","v":207.89721127739688},null,null,null,null,null,null,null,"Type 5 (3m)",1017]
["HPS_150_TSI",{"$f":"$T$53","v":207.89721127739688},null,null,null,null,null,null,null,"Type A (0.3m) (Vert. Mtd 25 NB)",77]
["HPS_150_TDA",{"$f":"$T$53","v":207.89721127739688},null,null,null,null,null,null,null,"Type B (0.3m) (Horiz. Mtd 25 NB)",384]
["HPS_250_E",{"$f":"$T$56","v":266.77935340982498},null,null,null,null,null,null,null,"Type C (0.3m) (Horiz. Mtd 32 NB)",51]
["HPS_250_T",{"$f":"$T$56","v":266.77935340982498},null,null,null,null,null,null,null,"Total",33214]
["HPS_250_TDA",{"$f":"$T$56","v":266.77935340982498}]
["HPS_250_FL",{"$f":"$T$56","v":266.77935340982498}]
["HPS_250_TSI",{"$f":"$T$56","v":266.77935340982498}]
["HPS_400_T",{"$f":"$T$58","v":192.45518881950642}]
["HPS_400_FL",{"$f":"$T$58","v":192.45518881950642}]
["HPS_400_TDA",{"$f":"$T$58","v":192.45518881950642}]
["HPS_2X400_T","Ask Darryl"]
["HPS_70_E",{"$f":"$T$59","v":116.77074041034791}]
["HPS_70_T",{"$f":"$T$59","v":116.77074041034791}]
["INC_100",{"$f":"$T$60","v":86.837198929527219}]
["INC_60",{"$f":"$T$60","v":86.837198929527219}]
["LED_18",{"$f":"T62","v":99.640221589821721}]
["LED_25",{"$f":"T63","v":117.07266863377478}]
["LED_30",{"$f":"B108","v":117.07266863377478}]
["LED_88",{"$f":"B109","v":117.07266863377478}]
["CFL_24x2",{"$f":"T45","v":96.408411541879389}]
["MV_250_E",{"$f":"$T$65","v":216.85866656323935}]
["MV_250_T",{"$f":"$T$65","v":216.85866656323935}]
["MV_125_E",{"$f":"B113","v":216.85866656323935}]
["MH_70_E",{"$f":"$T$50","v":120.7732757406451}]
["MH_100_E",{"$f":"$T$50","v":120.7732757406451}]
["MH_150_E",{"$f":"$T$53","v":207.89721127739688}]
["MH_250_T",{"$f":"$T$56","v":266.77935340982498}]
["MH_400_T",{"$f":"$T$58","v":192.45518881950642}]
["LEDNEWMAJ",{"$f":"T72","v":207.89721127739688}]

{"sheet":"Bracket Data","index":22,"n_rows":24539,"n_cols":84,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["Received from the metering team Leader, Team Leader. These are the current lighting/bracket combinations of what has been replaced to help align what weighting of capex to alloate"]
[]
[]
["ServiceOrderId","NMI","SOType","SOSubType","SOrderStatus","SORequestInstructions","Number","Street","StreetType","Locality","PostCode","Suburb","CreatedOn","TVDCommentsfromField","TVDRequestItemID","TVDRequestAssetID","TVDRequestPoleTagNum","TVDRequestPoleNum","ReqAssetID","ReqControlGear","ReqFuseMake","ReqOutreachArmType","TVDRequestFixtureID","ReqUMSPhase","ReqAccessRequirements","ReqManufactureYear","ReqSwitchLocation","ReqLastFaultType","ReqContractType","ReqCommFibrePilot","TVDRequestSupportType","TVDRequestSwitchMethod","ReqAdditionalDetails","ReqTrafficControl","ReqMissingPoleTag","ReqRepirInDaylight","ReqPrivateProperty","ReqOffPole","TVDRequestLumID","TVDRequestLampMake","ReqPoleOwner","ReqPoleHeight","ReqPoleType","ReqPoleMaterial","####","TVDResponseItemID","TVDResponseAssetID","TVDResponsePoleTagNum","TVDResponsePoleNumber","AssetID","ControlGear","FuseMake","OutreachArmType","TVDResponseFixtureID","UMSPhase","AccessRequirements","ManufactureYear","SwitchLocation","FaultType","ContractType","CommFibrePilot","TVDResponseSupportType","TVDResponseSwitchMethod","TongTestAmps","AdditionalInformation","RequireTrafficControl","MissingPoleTag","RepairInDaylight","PrivateProperty","OffPole","TVDResponseLumID","TVDResponseLampMake","PoleOwner","PoleHeight","PoleType","PoleMaterial","GeneralMaintenance","DiffuserCleaned","RemovedUMSItem","InstalledChangedSwitch","InstalledChangedLuminarire","InstalledChangedLamp","InstalledChangedFuse","InstalledChangedControlGear"]
[5000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_50_E"]
[5002166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","CFL_42"]
[5002175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R3","MV_80_E"]
[5002232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_250_E"]
[5002241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_400_T"]
[5002265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_250_T"]
[5002270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R3","MV_80_E"]
[5002275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TA","MV_80_E"]
[5002284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5002338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_100_T"]
[5002357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_150_T"]
[5002360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_250_T"]
[5002361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_100_T"]
[5002364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_100_T"]
[5002365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TC","HPS_100_T"]
[5002366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TC","HPS_100_T"]
[5002367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_100_T"]
[5002369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_80_E"]
[5002371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002373,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5002374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5002375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","HPS_150_T"]
[5002379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_E"]
[5002380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_TSI"]
[5002381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R2","HPS_150_T"]
[5002383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_E"]
[5002385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_100_T"]
[5002420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","HPS_150_T"]
[5002424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5002425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_250_T"]
[5002426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_100_T"]
[5002456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5002470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5002471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_150_T"]
[5002472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_400_T"]
[5002473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5002475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5002477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","CFL_42"]
[5002478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","CFL_42"]
[5002479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5002491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_400_T"]
[5002492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_400_T"]
[5002493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_400_T"]
[5002494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_400_T"]
[5002495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5002496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_400_T"]
[5002497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_400_T"]
[5002498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R7","HPS_250_T"]
[5002499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R7","HPS_250_T"]
[5002550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5002551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_150_T"]
[5002560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002578,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5002585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5002594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_150_T"]
[5002603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_250_E"]
[5002629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5002645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5002683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5002684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","MV_80_E"]
[5002687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","MV_80_E"]
[5002696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002706,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5002776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5002978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5003178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5003227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5015878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5015911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5015955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5016003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5016088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5016138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5016171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_250_T"]
[5016220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5016253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_70_E"]
[5020628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_250_T"]
[5020768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5020801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5020888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5020928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5020983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5021023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5023042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","HPS_150_T"]
[5023419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_150_T"]
[5023478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5023515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5023600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5023836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5023876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5025565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","MH_250_T"]
[5025673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5025868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5025926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5025961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5026013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5026047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5026465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5027003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5027066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5027159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5027212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5027262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_250_T"]
[5027327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5027385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5028690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5028750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5028797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5028862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5031681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5031692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5031762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5031832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5033701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5033734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5033824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_150_E"]
[5033853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5033912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5033949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5033999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_150_T"]
[5034245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_150_T"]
[5034282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5034332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5034365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5034416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5034502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5034620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5034704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5034794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","MV_400_E"]
[5034853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5034964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5034997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","MV_80_E"]
[5035081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5035574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5035587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5035670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5035719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5035755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5035874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5035961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5036188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5036221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5036394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5036451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5036579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5036692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_250_T"]
[5036751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5036784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5036817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5036950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5037667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5037700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5037782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5037932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5037985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5038018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5042171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5045532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5045592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5045830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5046007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5046088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5046123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5046169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5046202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5046251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5059790,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5059840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","MV_80_E"]
[5059875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5059905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5059956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","HPS_150_T"]
[5060043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5060076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5060125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5060184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5060214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5060248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5060330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5060379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5060397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5060444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5069878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5069963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5070060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070098,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5070629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5070712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5070745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5070791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5070916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5070971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5071009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5071103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5071229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5071262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5071308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5071930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5071985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5072021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5072148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5072297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5072332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5072376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5072495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5072545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5072862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5072897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5072950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5073006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5073064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5073316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB","MV_80_E"]
[5073339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5073397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5073430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5073522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5073609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_150_T"]
[5073723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_250_T"]
[5073791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5073829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5073960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5074008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5074046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5074079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5074129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5074211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5074244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5074320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_250_T"]
[5074356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_150_T"]
[5074470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5074573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5074606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5074656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5074673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5075892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","HPS_250_T"]
[5075942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_250_T"]
[5076025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_250_T"]
[5076139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5076224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5076532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5076736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5076898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5076947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5076980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5077029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5084233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5084288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5084344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5084377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5084410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5087536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5087650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5087801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5087839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5087873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5087999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5088124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5113951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5114004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5114032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5114081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5115876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_100_T"]
[5115964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5116020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5116079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5116128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5116165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5116214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5116282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5116330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5116748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5119156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5119326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","LED_18"]
[5119412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5119533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5119596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5119614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5122110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5122520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TB","LED_18"]
[5122764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5122927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5123008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5123041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5123090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5123123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5127336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5127547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5127733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5127912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","LED_18"]
[5127985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5128403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","LED_18"]
[5128485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5128546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5128619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5128652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5128701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5132816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5132906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5132925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","LED_18"]
[5132988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5133216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5133542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5133716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5133904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5133951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5133997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5134043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5134478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5134511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5134540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_18"]
[5137538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5137622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5137801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5137834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5137883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5137912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5138001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5138002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5138084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5138138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","HPS_400_T"]
[5138173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_150_T"]
[5138225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R7","HPS_150_T"]
[5138274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5138357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5138406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5138544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5138603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5144969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5145042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5145075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","LED_18"]
[5145124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5145157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5145227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","LED_18"]
[5145238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5158725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5158794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5158986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5159062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5171158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5006812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5010599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5012804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5013419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5015284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","HPS_150_T"]
[5017768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5022229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5023993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STANGER_BROWN","T4"]
[5024774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5026131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5026943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5029602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5032518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5033041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5033518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5035253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","HPS_400_T"]
[5039206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5039366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5040904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5042112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_E"]
[5043527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5045389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5047747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5048532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5049407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5050124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","MV_80_E"]
[5050990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5052045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5053685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5054791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_250_E"]
[5055288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5057879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5060704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R3","MV_80_E"]
[5062045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5063979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5064904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5065309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","CFL_42"]
[5066609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_70_E"]
[5067998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_150_T"]
[5069335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5075323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5077613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5080225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5083431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5086505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5088536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5092553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5092660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5097241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5102909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5105718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5109890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_50_E"]
[5111031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA","CFL_42"]
[5117727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5123141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5124532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5126682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5131168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5132136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5136394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5142740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5144774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5145918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","HPS_250_T"]
[5148238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5148445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5151246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_250_E"]
[5151303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5151899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5152996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5154392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5155449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5156401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5157203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5157295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5158033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_70_E"]
[5160218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5161770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R5","MV_250_E"]
[5163094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5163408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5163747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5164697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_250_T"]
[5167320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5168169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5169048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5170202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5173577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_50_E"]
[5176865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5176871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5176919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5177112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_400_T"]
[5177116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_70_E"]
[5177172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5177185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5177215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5177235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_150_T"]
[5177236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5177237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5177333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5177368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5177380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5177412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5177463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T1","HPS_250_TDA"]
[5177572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18_1"]
[5177592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MH_250_T"]
[5177708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5177733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T2","MV_250_E"]
[5177734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5177749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TA","HPS_400_T"]
[5177767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5177785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5177808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5177813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5177931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5178044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5178393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LED_30"]
[5178501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5178508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5178510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5178512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5178514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER","MV_80_E"]
[5178580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","HPS_100_T"]
[5178581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5178599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","CFL_42"]
[5178729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5178767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5178865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5178915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5179083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5179121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T5","MV_80_E"]
[5179154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5179207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5179677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5179688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5179696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5179701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5179752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5179783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","CFL_42"]
[5180253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T3","MV_80_E"]
[5180299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5180313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5180317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5180352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5180433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R6","HPS_250_T"]
[5180469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5180501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_125_E"]
[5180537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5180538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5180653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5180660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5180733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","CFL_42"]
[5180753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5181420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R1","MV_80_E"]
[5181425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5181473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5181497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5181621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5181741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5181773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5181788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5181804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5182348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5182377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5182562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5182568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5182572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_18"]
[5182586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5182589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5182924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5182929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5183380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5183422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5183444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","LED_25"]
[5183479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CFL_42"]
[5183530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_150_T"]
[5183555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5183559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MV_80_E"]
[5183646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","CFL_42"]
[5183707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]
[5183883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","MV_80_E"]
[5183885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R4","MV_80_E"]
[5184029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NULL","MV_50_E"]
[5184347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T4","HPS_100_T"]
[5184424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HPS_250_T"]