{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Instructions","Sheet3","UE cost buildup"," O & M Cost assumptions","O & M Cost buildup","Cashflow Summary","Submission tables","DNSP Inputs General","DNSP Inputs O & M","DNSP Inputs Capex","PL Tariffs","Charges Summary","O & M 2016-2020","Capex 2016-2020","WACC","Depn & WACC Post 2004","Total RAB","RAB 2001 to 2004","Inputs PL Final Decision 2004"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":3,"defined_names":202,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Sheet3","index":1,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
["Opex",null,null,2016,2017,2018,2019,2020]
["Variance",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"Patrol/Inspection breakdown'"]
[null,null,null,null,null,null,null,null,null,null,"Inspection",0.48164459921191899]
["MV80","Inspection",0.552496358070933,{"$f":"$C$16*$L$15*D14","v":{"$error":"#REF!"}},{"$f":"$C$16*$L$15*E14","v":{"$error":"#REF!"}},{"$f":"$C$16*$L$15*F14","v":{"$error":"#REF!"}},{"$f":"$C$16*$L$15*G14","v":{"$error":"#REF!"}},{"$f":"$C$16*$L$15*H14","v":{"$error":"#REF!"}},null,null,"Patrol",0.51835540078808096]
[150,"Inspection",0.20867930262000503,{"$f":"$C$17*$L$15*D14","v":{"$error":"#REF!"}},{"$f":"$C$17*$L$15*E14","v":{"$error":"#REF!"}},{"$f":"$C$17*$L$15*F14","v":{"$error":"#REF!"}},{"$f":"$C$17*$L$15*G14","v":{"$error":"#REF!"}},{"$f":"$C$17*$L$15*H14","v":{"$error":"#REF!"}}]
[null,"Patrol",0.70636711265733598,{"$f":"$C$18*D14","v":{"$error":"#REF!"}},{"$f":"$C$18*E14","v":{"$error":"#REF!"}},{"$f":"$C$18*F14","v":{"$error":"#REF!"}},{"$f":"$C$18*G14","v":{"$error":"#REF!"}},{"$f":"$C$18*H14","v":{"$error":"#REF!"}}]
[250,"Inspection",8.6746862047852466E-2,{"$f":"$C$19*$L$15*D14","v":{"$error":"#REF!"}},{"$f":"$C$19*$L$15*E14","v":{"$error":"#REF!"}},{"$f":"$C$19*$L$15*F14","v":{"$error":"#REF!"}},{"$f":"$C$19*$L$15*G14","v":{"$error":"#REF!"}},{"$f":"$C$19*$L$15*H14","v":{"$error":"#REF!"}}]
[null,"patrol",0.29363288734266346,{"$f":"$C$20*D14","v":{"$error":"#REF!"}},{"$f":"$C$20*E14","v":{"$error":"#REF!"}},{"$f":"$C$20*F14","v":{"$error":"#REF!"}},{"$f":"$C$20*G14","v":{"$error":"#REF!"}},{"$f":"$C$20*H14","v":{"$error":"#REF!"}}]
[null,"Moving average",null,9.8610488570147939E-2,0.12539184952978055,0.15212527964205819,0.17881090746535538,0.20544886109870478]
["T5","Inspection",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"$H$21*$L$15*D14","v":{"$error":"#REF!"}},{"$f":"$H$21*$L$15*E14","v":{"$error":"#REF!"}},{"$f":"$H$21*$L$15*F14","v":{"$error":"#REF!"}},{"$f":"$H$21*$L$15*G14","v":{"$error":"#REF!"}},{"$f":"$H$21*$L$15*H14","v":{"$error":"#REF!"}}]

{"sheet":"UE cost buildup","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":" O & M Cost assumptions","index":3,"n_rows":91,"n_cols":8,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Short code","Activity Description","Sum of CY 2015","Sum of CY 2016","Sum of CY 2017","Sum of CY 2018","Sum of CY 2019","Sum of CY 2020"]
["MLF","MLF - P/L Main Roads Faults",2924,3202,3278,3354,3354,3354]
["MLP","MLP - Public Light Maint-Light Patrol",6,6,6,6,6,6]
["MLR","MLR - P/L pole repairs Main Roads",1463,1812,1931,2050,2050,2050]
["MRB","MRB - Bulk Replacement Lamp Minor Rd",15420,15080,15080,15080,15080,15080]
["MRF","MRF - P/L Minor Roads Faults",1840,2100,2100,2100,2100,2100]
["MRR","MRR - PL Minor Roads Pole Repairs",1538,1455,1440,1424,1408,1393]
["MRS","MRS - Bulk Replacement Lamp Sustainable",10260,10000,10000,10000,10000,10000]
["Grand Total",null,33451,33655,33835,34014,33998,33983]
[]
["Labour rate (per hour)",null,90.24,90.24,90.24,90.24,90.24,90.24]
["Labour rate for night patrols (per hour)",null,132,132,132,132,132,132]
["Number of men in crew",null,2,2,2,2,2,2]
["Elevated platform vehicle (per hour) - urban MV,urban T5",null,40.42,40.42,40.42,40.42,40.42,40.42]
["Elevated platform vehicle (per hour) - rural MV, rural T5, S-HP",null,40.42,40.42,40.42,40.42,40.42,40.42]
["Patrol vehicle (per hour)",null,10,10,10,10,10,10]
["Number of hours in a day",null,8,8,8,8,8,8]
["Indirect overheads",null,0.25,0.25,0.25,0.25,0.25,0.25]
[]
["Location of selected public lighting assets within distributors' areas (%)"]
["Urban",null,0.84,0.92,0.92,0.92,0.92,0.92]
["Rural",null,0.16,0.08,0.08,0.08,0.08,0.08]
[]
["MV80"]
["Depreciation period",null,20,20,20,20,20,20]
["Lamps - bulk change",null,4,4,4,4,4,4]
["PE cells - bulk change",null,8,8,8,8,8,8]
["Unit cost - lamp",null,4.9327762599929281,4.9327762599929281,4.9327762599929281,4.9327762599929281,4.9327762599929281,4.9327762599929281]
["Unit cost - PE cell",null,19.914599999314994,19.914599999314994,19.914599999314994,19.914599999314994,19.914599999314994,19.914599999314994]
["Unit cost - luminaire",null,171.13603414045488,171.13603414045488,171.13603414045488,171.13603414045488,171.13603414045488,171.13603414045488]
["Unit cost - miscellaneous materials (bulk lamp)",null,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105]
["Unit cost - miscellaneous materials (repair)",null,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105]
["Number of bulk lamp changes in 1 day - urban",null,90,60,60,60,60,60]
["Number of bulk lamp changes in 1 day - rural",null,75,40,40,40,40,40]
["Number of repairs in 1 day - urban",null,30,18,18,18,18,18]
["Number of repairs in 1 day - rural",null,25,10,10,10,10,10]
["   % of repairs - lamps",null,0.6,0.6,0.6,0.6,0.6,0.6]
["   % of repairs - PE cells",null,0.5,0.5,0.5,0.5,0.5,0.5]
["   % of repairs - luminaires",null,0.15,0.15,0.15,0.15,0.15,0.15]
["   % of repairs - other",null,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["ENERGY EFFICIENT LIGHTS"]
[]
["Inputs - T5 (2 X 14W)"]
[]
["Depreciation period",null,20,{"$f":"C48","v":20},{"$f":"D48","v":20},{"$f":"E48","v":20},{"$f":"F48","v":20},{"$f":"G48","v":20}]
["Lamps - bulk change",null,4,4,4,4,4,4]
["PE cells - bulk change",null,8,8,8,8,8,8]
["Unit cost - lamp",null,8.635056910272084,{"$f":"C51","v":8.635056910272084},8.635056910272084,8.635056910272084,8.635056910272084,8.635056910272084]
["Unit cost - PE cell",null,14.571658536084142,14.571658536084142,14.571658536084142,14.571658536084142,14.571658536084142,14.571658536084142]
["Unit cost - luminaire",null,208.32074796031404,208.32074796031404,208.32074796031404,208.32074796031404,208.32074796031404,208.32074796031404]
["Unit cost - miscellaneous materials (bulk lamp)",null,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105]
["Unit cost - miscellaneous materials (repair)",null,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105]
["Number of bulk lamp changes in 1 day - urban",null,77,29,{"$f":"D56","v":29},29,29,29]
["Number of bulk lamp changes in 1 day - rural",null,64,20,20,20,20,20]
["Number of repairs in 1 day - urban",null,26,20,{"$f":"D58","v":20},{"$f":"E58","v":20},20,20]
["Number of repairs in 1 day - rural",null,21,10,10,10,10,10]
["   % of repairs - lamps",null,0.6,0.6,0.6,0.6,0.6,0.6]
["   % of repairs - PE cells",null,0.5,0.5,0.5,0.5,0.5,0.5]
["   % of repairs - luminaires",null,0.15,0.15,0.15,0.15,0.15,0.15]
["   % of repairs - other",null,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["Inputs - S-HP150"]
[]
["Depreciation period ",null,20,20,20,20,20,20]
["Number of patrols per year",null,3,3,3,3,3,3]
["Lamps - frequency of replacement",null,5,5,5,5,5,5]
["PE cells - frequency of replacement",null,10,10,10,10,10,10]
["Unit cost - lamp",null,35.673578860561541,35.67,35.67,35.67,35.67,35.67]
["Unit cost - PE cell",null,19.374908942422987,19.37,19.37,19.37,19.37,19.37]
["Unit cost - miscellaneous materials",null,2.158764227568021,2.16,2.16,2.16,2.16,2.16]
["Number of lamps patrolled in 1 day - urban",null,3000,3300,3300,3300,3300,3300]
["Number of lamps patrolled in 1 day - rural",null,2000,2200,2200,2200,2200,2200]
["Number of repairs in 1 day - urban",null,20,12,12,12,12,12]
["Number of repairs in 1 day - rural",null,16,9,9,9,9,9]
[]
["Inputs - S-HP250"]
[]
["Depreciation period ",null,20,20,20,20,20,20]
["Number of patrols per year",null,3,3,3,3,3,3]
["Lamps - frequency of replacement",null,5,5,5,5,5,5]
["PE cells - frequency of replacement",null,10,10,10,10,10,10]
["Unit cost - lamp",null,35.846279998766988,35.85,35.85,35.85,35.85,35.85]
["Unit cost - PE cell",null,19.374908942422987,19.37,19.37,19.37,19.37,19.37]
["Unit cost - miscellaneous materials",null,2.158764227568021,2.16,2.16,2.16,2.16,2.16]
["Number of lamps patrolled in 1 day - urban",null,3000,3300,3300,3300,3300,3300]
["Number of lamps patrolled in 1 day - rural",null,2000,2200,2000,2000,2000,2000]
["Number of repairs in 1 day - urban",null,20,12,12,12,12,12]
["Number of repairs in 1 day - rural",null,16,9,9,9,9,9]

{"sheet":"O & M Cost buildup","index":4,"n_rows":102,"n_cols":7,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["Cost build up",null,2016,2017,2018,2019,2020]
[]
["Major roads"]
["Faults"]
["Number of lights"]
["Urban","lights",{"$f":"' O & M Cost assumptions'!D4*' O & M Cost assumptions'!D23","v":2945.84},{"$f":"' O & M Cost assumptions'!E4*' O & M Cost assumptions'!E23","v":3015.76},{"$f":"' O & M Cost assumptions'!F4*' O & M Cost assumptions'!F23","v":3085.6800000000003},{"$f":"' O & M Cost assumptions'!G4*' O & M Cost assumptions'!G23","v":3085.6800000000003},{"$f":"' O & M Cost assumptions'!H4*' O & M Cost assumptions'!H23","v":3085.6800000000003}]
["Rural","lights",{"$f":"' O & M Cost assumptions'!D4*' O & M Cost assumptions'!D24","v":256.16000000000003},{"$f":"' O & M Cost assumptions'!E4*' O & M Cost assumptions'!E24","v":262.24},{"$f":"' O & M Cost assumptions'!F4*' O & M Cost assumptions'!F24","v":268.32},{"$f":"' O & M Cost assumptions'!G4*' O & M Cost assumptions'!G24","v":268.32},{"$f":"' O & M Cost assumptions'!H4*' O & M Cost assumptions'!H24","v":268.32}]
["Working days"]
["Urban","days",{"$f":"C6/' O & M Cost assumptions'!$D$76","v":245.48666666666668},{"$f":"D6/' O & M Cost assumptions'!$D$76","v":251.31333333333336},{"$f":"E6/' O & M Cost assumptions'!$D$76","v":257.14000000000004},{"$f":"F6/' O & M Cost assumptions'!$D$76","v":257.14000000000004},{"$f":"G6/' O & M Cost assumptions'!$D$76","v":257.14000000000004}]
["Rural","days",{"$f":"C7/' O & M Cost assumptions'!$D$77","v":28.462222222222223},{"$f":"D7/' O & M Cost assumptions'!$D$77","v":29.137777777777778},{"$f":"E7/' O & M Cost assumptions'!$D$77","v":29.813333333333333},{"$f":"F7/' O & M Cost assumptions'!$D$77","v":29.813333333333333},{"$f":"G7/' O & M Cost assumptions'!$D$77","v":29.813333333333333}]
[]
["Fault repair costs"]
["Labour",null,{"$f":"SUM(C9:C10)*' O & M Cost assumptions'!$D$15*' O & M Cost assumptions'!$D$13*' O & M Cost assumptions'!$D$19","v":395538.36373333336},{"$f":"SUM(D9:D10)*' O & M Cost assumptions'!$E$15*' O & M Cost assumptions'!$E$13*' O & M Cost assumptions'!$E$19","v":404926.53226666665},{"$f":"SUM(E9:E10)*' O & M Cost assumptions'!$F$15*' O & M Cost assumptions'!$F$13*' O & M Cost assumptions'!$F$19","v":414314.70080000005},{"$f":"SUM(F9:F10)*' O & M Cost assumptions'!$G$15*' O & M Cost assumptions'!$G$13*' O & M Cost assumptions'!$G$19","v":414314.70080000005},{"$f":"SUM(G9:G10)*' O & M Cost assumptions'!$H$15*' O & M Cost assumptions'!$H$13*' O & M Cost assumptions'!$H$19","v":414314.70080000005}]
["Elevated platform",null,{"$f":"' O & M Cost assumptions'!$D$16*' O & M Cost assumptions'!$D$19*SUM(C9:C10)","v":88584.112711111127},{"$f":"' O & M Cost assumptions'!$E$16*' O & M Cost assumptions'!$E$19*SUM(D9:D10)","v":90686.671288888901},{"$f":"' O & M Cost assumptions'!$F$16*' O & M Cost assumptions'!$F$19*SUM(E9:E10)","v":92789.22986666669},{"$f":"' O & M Cost assumptions'!$G$16*' O & M Cost assumptions'!$G$19*SUM(F9:F10)","v":92789.22986666669},{"$f":"' O & M Cost assumptions'!$H$16*' O & M Cost assumptions'!$H$19*SUM(G9:G10)","v":92789.22986666669}]
["Material",null,{"$f":"' O & M Cost assumptions'!D4*SUM(' O & M Cost assumptions'!C71:C73,' O & M Cost assumptions'!C85:C87)/2","v":183454.11552409618},{"$f":"' O & M Cost assumptions'!E4*SUM(' O & M Cost assumptions'!D71:D73,' O & M Cost assumptions'!D85:D87)/2","v":187796.62000000002},{"$f":"' O & M Cost assumptions'!F4*SUM(' O & M Cost assumptions'!E71:E73,' O & M Cost assumptions'!E85:E87)/2","v":192150.66000000003},{"$f":"' O & M Cost assumptions'!G4*SUM(' O & M Cost assumptions'!F71:F73,' O & M Cost assumptions'!F85:F87)/2","v":192150.66000000003},{"$f":"' O & M Cost assumptions'!H4*SUM(' O & M Cost assumptions'!G71:G73,' O & M Cost assumptions'!G85:G87)/2","v":192150.66000000003}]
[]
["Pole repairs"]
["Unit rate (UE)",null,292,292,292,292,292]
[null,null,{"$f":"C18*' O & M Cost assumptions'!D6","v":529104},{"$f":"D18*' O & M Cost assumptions'!E6","v":563852},{"$f":"E18*' O & M Cost assumptions'!F6","v":598600},{"$f":"F18*' O & M Cost assumptions'!G6","v":598600},{"$f":"G18*' O & M Cost assumptions'!H6","v":598600}]
["Patrols"]
["Labour + Vehicle",null,94000,94000,94000,94000,94000]
[]
["Traffic management",null,100000,100000,100000,100000,100000]
[]
["Miscellaneous costs",null,594.29303145920858,3549.7204444443341,6492.589333333075,6492.589333333075,6492.589333333075]
[]
["Total ($$)",null,{"$f":"C25+(SUM(C13:C15,C19,C21,C23))","v":1391274.8849999998},{"$f":"D25+(SUM(D13:D15,D19,D21,D23))","v":1444811.544},{"$f":"E25+(SUM(E13:E15,E19,E21,E23))","v":1498347.1799999997},{"$f":"F25+(SUM(F13:F15,F19,F21,F23))","v":1498347.1799999997},{"$f":"G25+(SUM(G13:G15,G19,G21,G23))","v":1498347.1799999997}]
[]
["Minor roads"]
["Bulk changes"]
["MV 80"]
["Number of lights"]
["Urban","lights",{"$f":"' O & M Cost assumptions'!D7*' O & M Cost assumptions'!D23","v":13873.6},{"$f":"' O & M Cost assumptions'!E7*' O & M Cost assumptions'!E23","v":13873.6},{"$f":"' O & M Cost assumptions'!F7*' O & M Cost assumptions'!F23","v":13873.6},{"$f":"' O & M Cost assumptions'!G7*' O & M Cost assumptions'!G23","v":13873.6},{"$f":"' O & M Cost assumptions'!H7*' O & M Cost assumptions'!H23","v":13873.6}]
["Rural","lights",{"$f":"' O & M Cost assumptions'!D7*' O & M Cost assumptions'!D24","v":1206.4000000000001},{"$f":"' O & M Cost assumptions'!E7*' O & M Cost assumptions'!E24","v":1206.4000000000001},{"$f":"' O & M Cost assumptions'!F7*' O & M Cost assumptions'!F24","v":1206.4000000000001},{"$f":"' O & M Cost assumptions'!G7*' O & M Cost assumptions'!G24","v":1206.4000000000001},{"$f":"' O & M Cost assumptions'!H7*' O & M Cost assumptions'!H24","v":1206.4000000000001}]
[]
["Working days","days",{"$f":"C33/' O & M Cost assumptions'!D35","v":231.22666666666666},{"$f":"D33/' O & M Cost assumptions'!E35","v":231.22666666666666},{"$f":"E33/' O & M Cost assumptions'!F35","v":231.22666666666666},{"$f":"F33/' O & M Cost assumptions'!G35","v":231.22666666666666},{"$f":"G33/' O & M Cost assumptions'!H35","v":231.22666666666666}]
[null,"days",{"$f":"C34/' O & M Cost assumptions'!D36","v":30.160000000000004},{"$f":"D34/' O & M Cost assumptions'!E36","v":30.160000000000004},{"$f":"E34/' O & M Cost assumptions'!F36","v":30.160000000000004},{"$f":"F34/' O & M Cost assumptions'!G36","v":30.160000000000004},{"$f":"G34/' O & M Cost assumptions'!H36","v":30.160000000000004}]
["Costs"]
["Labour",null,{"$f":"SUM(C36:C37)*' O & M Cost assumptions'!$D$15*' O & M Cost assumptions'!$D$13*' O & M Cost assumptions'!$D$19","v":377400.52479999996},{"$f":"SUM(D36:D37)*' O & M Cost assumptions'!$E$15*' O & M Cost assumptions'!$E$13*' O & M Cost assumptions'!$E$19","v":377400.52479999996},{"$f":"SUM(E36:E37)*' O & M Cost assumptions'!$F$15*' O & M Cost assumptions'!$F$13*' O & M Cost assumptions'!$F$19","v":377400.52479999996},{"$f":"SUM(F36:F37)*' O & M Cost assumptions'!$G$15*' O & M Cost assumptions'!$G$13*' O & M Cost assumptions'!$G$19","v":377400.52479999996},{"$f":"SUM(G36:G37)*' O & M Cost assumptions'!$H$15*' O & M Cost assumptions'!$H$13*' O & M Cost assumptions'!$H$19","v":377400.52479999996}]
["Elevated platform",null,{"$f":"' O & M Cost assumptions'!$D$16*' O & M Cost assumptions'!$D$19*SUM(C36:C37)","v":84521.992533333338},{"$f":"' O & M Cost assumptions'!$E$16*' O & M Cost assumptions'!$E$19*SUM(D36:D37)","v":84521.992533333338},{"$f":"' O & M Cost assumptions'!$F$16*' O & M Cost assumptions'!$F$19*SUM(E36:E37)","v":84521.992533333338},{"$f":"' O & M Cost assumptions'!$G$16*' O & M Cost assumptions'!$G$19*SUM(F36:F37)","v":84521.992533333338},{"$f":"' O & M Cost assumptions'!$H$16*' O & M Cost assumptions'!$H$19*SUM(G36:G37)","v":84521.992533333338}]
["Material",null,{"$f":"SUM(' O & M Cost assumptions'!C30:C31,' O & M Cost assumptions'!C33)*' O & M Cost assumptions'!D7","v":390975.51626622636},{"$f":"SUM(' O & M Cost assumptions'!D30:D31,' O & M Cost assumptions'!D33)*' O & M Cost assumptions'!E7","v":390975.51626622636},{"$f":"SUM(' O & M Cost assumptions'!E30:E31,' O & M Cost assumptions'!E33)*' O & M Cost assumptions'!F7","v":390975.51626622636},{"$f":"SUM(' O & M Cost assumptions'!F30:F31,' O & M Cost assumptions'!F33)*' O & M Cost assumptions'!G7","v":390975.51626622636},{"$f":"SUM(' O & M Cost assumptions'!G30:G31,' O & M Cost assumptions'!G33)*' O & M Cost assumptions'!H7","v":390975.51626622636}]
[]
["Miscellaneous costs",null,6470.0474004402058,6470.0474004402058,6470.0474004402058,6470.0474004402058,6470.0474004402058]
[]
["Total ($$)",null,{"$f":"SUM(C39:C43)","v":859368.08099999989},{"$f":"SUM(D39:D43)","v":859368.08099999989},859368.08099999989,859368.08099999989,859368.08099999989]
[]
[]
["T5"]
["Number of lights"]
["Urban","lights",{"$f":"' O & M Cost assumptions'!D10*' O & M Cost assumptions'!D23","v":9200},{"$f":"' O & M Cost assumptions'!E10*' O & M Cost assumptions'!E23","v":9200},{"$f":"' O & M Cost assumptions'!F10*' O & M Cost assumptions'!F23","v":9200},{"$f":"' O & M Cost assumptions'!G10*' O & M Cost assumptions'!G23","v":9200},{"$f":"' O & M Cost assumptions'!H10*' O & M Cost assumptions'!H23","v":9200}]
["Rural","lights",{"$f":"' O & M Cost assumptions'!D10*' O & M Cost assumptions'!D24","v":800},{"$f":"' O & M Cost assumptions'!E10*' O & M Cost assumptions'!E24","v":800},{"$f":"' O & M Cost assumptions'!F10*' O & M Cost assumptions'!F24","v":800},{"$f":"' O & M Cost assumptions'!G10*' O & M Cost assumptions'!G24","v":800},{"$f":"' O & M Cost assumptions'!H10*' O & M Cost assumptions'!H24","v":800}]
[]
["Working days","days",{"$f":"C50/' O & M Cost assumptions'!D56","v":317.24137931034483},{"$f":"D50/' O & M Cost assumptions'!E56","v":317.24137931034483},{"$f":"E50/' O & M Cost assumptions'!F56","v":317.24137931034483},{"$f":"F50/' O & M Cost assumptions'!G56","v":317.24137931034483},{"$f":"G50/' O & M Cost assumptions'!H56","v":317.24137931034483}]
[null,"days",{"$f":"C51/' O & M Cost assumptions'!D57","v":40},{"$f":"D51/' O & M Cost assumptions'!E57","v":40},{"$f":"E51/' O & M Cost assumptions'!F57","v":40},{"$f":"F51/' O & M Cost assumptions'!G57","v":40},{"$f":"G51/' O & M Cost assumptions'!H57","v":40}]
["Fault repair costs"]
["Labour",null,{"$f":"SUM(C53:C54)*' O & M Cost assumptions'!$D$15*' O & M Cost assumptions'!$D$13*' O & M Cost assumptions'!$D$19","v":515799.39310344827},{"$f":"SUM(D53:D54)*' O & M Cost assumptions'!$E$15*' O & M Cost assumptions'!$E$13*' O & M Cost assumptions'!$E$19","v":515799.39310344827},{"$f":"SUM(E53:E54)*' O & M Cost assumptions'!$F$15*' O & M Cost assumptions'!$F$13*' O & M Cost assumptions'!$F$19","v":515799.39310344827},{"$f":"SUM(F53:F54)*' O & M Cost assumptions'!$G$15*' O & M Cost assumptions'!$G$13*' O & M Cost assumptions'!$G$19","v":515799.39310344827},{"$f":"SUM(G53:G54)*' O & M Cost assumptions'!$H$15*' O & M Cost assumptions'!$H$13*' O & M Cost assumptions'!$H$19","v":515799.39310344827}]
["Elevated platform",null,{"$f":"' O & M Cost assumptions'!$D$16*' O & M Cost assumptions'!$D$19*SUM(C53:C54)","v":115517.57241379311},{"$f":"' O & M Cost assumptions'!$E$16*' O & M Cost assumptions'!$E$19*SUM(D53:D54)","v":115517.57241379311},{"$f":"' O & M Cost assumptions'!$F$16*' O & M Cost assumptions'!$F$19*SUM(E53:E54)","v":115517.57241379311},{"$f":"' O & M Cost assumptions'!$G$16*' O & M Cost assumptions'!$G$19*SUM(F53:F54)","v":115517.57241379311},{"$f":"' O & M Cost assumptions'!$H$16*' O & M Cost assumptions'!$H$19*SUM(G53:G54)","v":115517.57241379311}]
["Material",null,{"$f":"SUM(' O & M Cost assumptions'!D51:D52,' O & M Cost assumptions'!D54)*' O & M Cost assumptions'!D10","v":242860.97560140237},{"$f":"SUM(' O & M Cost assumptions'!E51:E52,' O & M Cost assumptions'!E54)*' O & M Cost assumptions'!E10","v":242860.97560140237},{"$f":"SUM(' O & M Cost assumptions'!F51:F52,' O & M Cost assumptions'!F54)*' O & M Cost assumptions'!F10","v":242860.97560140237},{"$f":"SUM(' O & M Cost assumptions'!G51:G52,' O & M Cost assumptions'!G54)*' O & M Cost assumptions'!G10","v":242860.97560140237},{"$f":"SUM(' O & M Cost assumptions'!H51:H52,' O & M Cost assumptions'!H54)*' O & M Cost assumptions'!H10","v":242860.97560140237}]
[]
["Miscellaneous costs",null,2891.1088813561946,2891.1088813561946,2891.1088813561946,2891.1088813561946,2891.1088813561946]
[]
["Total",null,{"$f":"SUM(C56:C60)","v":877069.04999999993},{"$f":"SUM(D56:D60)","v":877069.04999999993},877069.04999999993,877069.04999999993,877069.04999999993]
[]
["Faults"]
["Number of lights"]
["Urban","lights",{"$f":"' O & M Cost assumptions'!D8*' O & M Cost assumptions'!D23","v":1932},{"$f":"' O & M Cost assumptions'!E8*' O & M Cost assumptions'!E23","v":1932},{"$f":"' O & M Cost assumptions'!F8*' O & M Cost assumptions'!F23","v":1932},{"$f":"' O & M Cost assumptions'!G8*' O & M Cost assumptions'!G23","v":1932},{"$f":"' O & M Cost assumptions'!H8*' O & M Cost assumptions'!H23","v":1932}]
["Rural","lights",{"$f":"' O & M Cost assumptions'!D8*' O & M Cost assumptions'!D24","v":168},{"$f":"' O & M Cost assumptions'!E8*' O & M Cost assumptions'!E24","v":168},{"$f":"' O & M Cost assumptions'!F8*' O & M Cost assumptions'!F24","v":168},{"$f":"' O & M Cost assumptions'!G8*' O & M Cost assumptions'!G24","v":168},{"$f":"' O & M Cost assumptions'!H8*' O & M Cost assumptions'!H24","v":168}]
["Working days"]
["Urban","days",{"$f":"C66/AVERAGE(' O & M Cost assumptions'!D37,' O & M Cost assumptions'!D58)","v":101.68421052631579},{"$f":"D66/AVERAGE(' O & M Cost assumptions'!E37,' O & M Cost assumptions'!E58)","v":101.68421052631579},{"$f":"E66/AVERAGE(' O & M Cost assumptions'!F37,' O & M Cost assumptions'!F58)","v":101.68421052631579},{"$f":"F66/AVERAGE(' O & M Cost assumptions'!G37,' O & M Cost assumptions'!G58)","v":101.68421052631579},{"$f":"G66/AVERAGE(' O & M Cost assumptions'!H37,' O & M Cost assumptions'!H58)","v":101.68421052631579}]
["Rural","days",{"$f":"C67/AVERAGE(' O & M Cost assumptions'!D38,' O & M Cost assumptions'!D59)","v":16.8},{"$f":"D67/AVERAGE(' O & M Cost assumptions'!E38,' O & M Cost assumptions'!E59)","v":16.8},{"$f":"E67/AVERAGE(' O & M Cost assumptions'!F38,' O & M Cost assumptions'!F59)","v":16.8},{"$f":"F67/AVERAGE(' O & M Cost assumptions'!G38,' O & M Cost assumptions'!G59)","v":16.8},{"$f":"G67/AVERAGE(' O & M Cost assumptions'!H38,' O & M Cost assumptions'!H59)","v":16.8}]
[]
[]
["Labour",null,{"$f":"SUM(C69:C70)*' O & M Cost assumptions'!$D$15*' O & M Cost assumptions'!$D$13*' O & M Cost assumptions'!$D$19","v":171072.24252631579},{"$f":"SUM(D69:D70)*' O & M Cost assumptions'!$E$15*' O & M Cost assumptions'!$E$13*' O & M Cost assumptions'!$E$19","v":171072.24252631579},{"$f":"SUM(E69:E70)*' O & M Cost assumptions'!$F$15*' O & M Cost assumptions'!$F$13*' O & M Cost assumptions'!$F$19","v":171072.24252631579},{"$f":"SUM(F69:F70)*' O & M Cost assumptions'!$G$15*' O & M Cost assumptions'!$G$13*' O & M Cost assumptions'!$G$19","v":171072.24252631579},{"$f":"SUM(G69:G70)*' O & M Cost assumptions'!$H$15*' O & M Cost assumptions'!$H$13*' O & M Cost assumptions'!$H$19","v":171072.24252631579}]
["Elevated platform",null,{"$f":"' O & M Cost assumptions'!$D$16*' O & M Cost assumptions'!$D$19*SUM(C69:C70)","v":38313.054315789479},{"$f":"' O & M Cost assumptions'!$E$16*' O & M Cost assumptions'!$E$19*SUM(D69:D70)","v":38313.054315789479},{"$f":"' O & M Cost assumptions'!$F$16*' O & M Cost assumptions'!$F$19*SUM(E69:E70)","v":38313.054315789479},{"$f":"' O & M Cost assumptions'!$G$16*' O & M Cost assumptions'!$G$19*SUM(F69:F70)","v":38313.054315789479},{"$f":"' O & M Cost assumptions'!$H$16*' O & M Cost assumptions'!$H$19*SUM(G69:G70)","v":38313.054315789479}]
[]
["Average split of minor roads (ignoring other lights)"]
["MV80",0.7272249737355545]
["T5",0.2727750262644455]
[]
[]
["Material (MV 80)"]
["Lamp",null,{"$f":"' O & M Cost assumptions'!D30*' O & M Cost assumptions'!D39*' O & M Cost assumptions'!D8*'O & M Cost buildup'!$B$77","v":4519.919988507072},{"$f":"' O & M Cost assumptions'!E30*' O & M Cost assumptions'!E39*' O & M Cost assumptions'!E8*'O & M Cost buildup'!$B$77","v":4519.919988507072},{"$f":"' O & M Cost assumptions'!F30*' O & M Cost assumptions'!F39*' O & M Cost assumptions'!F8*'O & M Cost buildup'!$B$77","v":4519.919988507072},{"$f":"' O & M Cost assumptions'!G30*' O & M Cost assumptions'!G39*' O & M Cost assumptions'!G8*'O & M Cost buildup'!$B$77","v":4519.919988507072},{"$f":"' O & M Cost assumptions'!H30*' O & M Cost assumptions'!H39*' O & M Cost assumptions'!H8*'O & M Cost buildup'!$B$77","v":4519.919988507072}]
["PE cell",null,{"$f":"' O & M Cost assumptions'!D31*' O & M Cost assumptions'!D40*' O & M Cost assumptions'!D8*'O & M Cost buildup'!$B$77","v":15206.514184528716},{"$f":"' O & M Cost assumptions'!E31*' O & M Cost assumptions'!E40*' O & M Cost assumptions'!E8*'O & M Cost buildup'!$B$77","v":15206.514184528716},{"$f":"' O & M Cost assumptions'!F31*' O & M Cost assumptions'!F40*' O & M Cost assumptions'!F8*'O & M Cost buildup'!$B$77","v":15206.514184528716},{"$f":"' O & M Cost assumptions'!G31*' O & M Cost assumptions'!G40*' O & M Cost assumptions'!G8*'O & M Cost buildup'!$B$77","v":15206.514184528716},{"$f":"' O & M Cost assumptions'!H31*' O & M Cost assumptions'!H40*' O & M Cost assumptions'!H8*'O & M Cost buildup'!$B$77","v":15206.514184528716}]
["Luminaire",null,{"$f":"' O & M Cost assumptions'!D32*' O & M Cost assumptions'!D41*' O & M Cost assumptions'!D8*'O & M Cost buildup'!$B$77","v":39203.135348894764},{"$f":"' O & M Cost assumptions'!E32*' O & M Cost assumptions'!E41*' O & M Cost assumptions'!E8*'O & M Cost buildup'!$B$77","v":39203.135348894764},{"$f":"' O & M Cost assumptions'!F32*' O & M Cost assumptions'!F41*' O & M Cost assumptions'!F8*'O & M Cost buildup'!$B$77","v":39203.135348894764},{"$f":"' O & M Cost assumptions'!G32*' O & M Cost assumptions'!G41*' O & M Cost assumptions'!G8*'O & M Cost buildup'!$B$77","v":39203.135348894764},{"$f":"' O & M Cost assumptions'!H32*' O & M Cost assumptions'!H41*' O & M Cost assumptions'!H8*'O & M Cost buildup'!$B$77","v":39203.135348894764}]
["Other",null,{"$f":"' O & M Cost assumptions'!D33*' O & M Cost assumptions'!D42*' O & M Cost assumptions'!D8*'O & M Cost buildup'!$B$77","v":164.84026216291289},{"$f":"' O & M Cost assumptions'!E33*' O & M Cost assumptions'!E42*' O & M Cost assumptions'!E8*'O & M Cost buildup'!$B$77","v":164.84026216291289},{"$f":"' O & M Cost assumptions'!F33*' O & M Cost assumptions'!F42*' O & M Cost assumptions'!F8*'O & M Cost buildup'!$B$77","v":164.84026216291289},{"$f":"' O & M Cost assumptions'!G33*' O & M Cost assumptions'!G42*' O & M Cost assumptions'!G8*'O & M Cost buildup'!$B$77","v":164.84026216291289},{"$f":"' O & M Cost assumptions'!H33*' O & M Cost assumptions'!H42*' O & M Cost assumptions'!H8*'O & M Cost buildup'!$B$77","v":164.84026216291289}]
[]
["Material (T5)"]
["Lamp",null,{"$f":"' O & M Cost assumptions'!D51*' O & M Cost assumptions'!D60*' O & M Cost assumptions'!D$8*'O & M Cost buildup'!$B$78","v":2967.8391231230057},{"$f":"' O & M Cost assumptions'!E51*' O & M Cost assumptions'!E60*' O & M Cost assumptions'!E$8*'O & M Cost buildup'!$B$78","v":2967.8391231230057},{"$f":"' O & M Cost assumptions'!F51*' O & M Cost assumptions'!F60*' O & M Cost assumptions'!F$8*'O & M Cost buildup'!$B$78","v":2967.8391231230057},{"$f":"' O & M Cost assumptions'!G51*' O & M Cost assumptions'!G60*' O & M Cost assumptions'!G$8*'O & M Cost buildup'!$B$78","v":2967.8391231230057},{"$f":"' O & M Cost assumptions'!H51*' O & M Cost assumptions'!H60*' O & M Cost assumptions'!H$8*'O & M Cost buildup'!$B$78","v":2967.8391231230057}]
["PE cell",null,{"$f":"' O & M Cost assumptions'!D52*' O & M Cost assumptions'!D61*' O & M Cost assumptions'!$D$8*'O & M Cost buildup'!$B$78","v":4173.5237668917271},{"$f":"' O & M Cost assumptions'!E52*' O & M Cost assumptions'!E61*' O & M Cost assumptions'!E$8*'O & M Cost buildup'!$B$78","v":4173.5237668917271},{"$f":"' O & M Cost assumptions'!F52*' O & M Cost assumptions'!F61*' O & M Cost assumptions'!F$8*'O & M Cost buildup'!$B$78","v":4173.5237668917271},{"$f":"' O & M Cost assumptions'!G52*' O & M Cost assumptions'!G61*' O & M Cost assumptions'!G$8*'O & M Cost buildup'!$B$78","v":4173.5237668917271},{"$f":"' O & M Cost assumptions'!H52*' O & M Cost assumptions'!H61*' O & M Cost assumptions'!H$8*'O & M Cost buildup'!$B$78","v":4173.5237668917271}]
["Luminaire",null,{"$f":"' O & M Cost assumptions'!D53*' O & M Cost assumptions'!D62*' O & M Cost assumptions'!$D$8*'O & M Cost buildup'!$B$78","v":17899.779711335628},{"$f":"' O & M Cost assumptions'!E53*' O & M Cost assumptions'!E62*' O & M Cost assumptions'!E$8*'O & M Cost buildup'!$B$78","v":17899.779711335628},{"$f":"' O & M Cost assumptions'!F53*' O & M Cost assumptions'!F62*' O & M Cost assumptions'!F$8*'O & M Cost buildup'!$B$78","v":17899.779711335628},{"$f":"' O & M Cost assumptions'!G53*' O & M Cost assumptions'!G62*' O & M Cost assumptions'!G$8*'O & M Cost buildup'!$B$78","v":17899.779711335628},{"$f":"' O & M Cost assumptions'!H53*' O & M Cost assumptions'!H62*' O & M Cost assumptions'!H$8*'O & M Cost buildup'!$B$78","v":17899.779711335628}]
["Other",null,{"$f":"' O & M Cost assumptions'!D54*' O & M Cost assumptions'!D63*' O & M Cost assumptions'!$D$8*'O & M Cost buildup'!$B$78","v":61.829981731729291},{"$f":"' O & M Cost assumptions'!E54*' O & M Cost assumptions'!E63*' O & M Cost assumptions'!E$8*'O & M Cost buildup'!$B$78","v":61.829981731729291},{"$f":"' O & M Cost assumptions'!F54*' O & M Cost assumptions'!F63*' O & M Cost assumptions'!F$8*'O & M Cost buildup'!$B$78","v":61.829981731729291},{"$f":"' O & M Cost assumptions'!G54*' O & M Cost assumptions'!G63*' O & M Cost assumptions'!G$8*'O & M Cost buildup'!$B$78","v":61.829981731729291},{"$f":"' O & M Cost assumptions'!H54*' O & M Cost assumptions'!H63*' O & M Cost assumptions'!H$8*'O & M Cost buildup'!$B$78","v":61.829981731729291}]
[]
["Pole repairs"]
["Unit rate (UE)",null,{"$f":"179","v":179},{"$f":"179","v":179},{"$f":"179","v":179},{"$f":"179","v":179},{"$f":"179","v":179}]
[null,null,{"$f":"C94*' O & M Cost assumptions'!D9","v":260445},{"$f":"D94*' O & M Cost assumptions'!E9","v":257760},{"$f":"E94*' O & M Cost assumptions'!F9","v":254896},{"$f":"F94*' O & M Cost assumptions'!G9","v":252032},{"$f":"G94*' O & M Cost assumptions'!H9","v":249347}]
[]
[]
["Miscellaneous costs",null,4830.0597907190604,4726.3617907190928,4802.6867907190463,4877.9887907190714,4775.3137907190248]
[]
["Total ($$)",null,{"$f":"SUM(C73:C91,C95,C98)","v":558857.73899999994},{"$f":"SUM(D73:D91,D95,D98)","v":556069.04099999997},{"$f":"SUM(E73:E91,E95,E98)","v":553281.36599999992},{"$f":"SUM(F73:F91,F95,F98)","v":550492.66799999995},{"$f":"SUM(G73:G91,G95,G98)","v":547704.9929999999}]
[]
["Grand total",null,{"$f":"SUM(C27,C45,C62,C100)","v":3686569.7549999994},{"$f":"SUM(D27,D45,D62,D100)","v":3737317.716},{"$f":"SUM(E27,E45,E62,E100)","v":3788065.6769999992},{"$f":"SUM(F27,F45,F62,F100)","v":3785276.9789999994},{"$f":"SUM(G27,G45,G62,G100)","v":3782489.3039999991}]

{"sheet":"Cashflow Summary","index":5,"n_rows":152,"n_cols":15,"rows_kept":152,"cut":false,"hidden":false,"merged":[[3,2,3,7],[3,9,3,14],[39,3,39,7],[39,10,39,14],[131,3,131,7],[143,3,143,7],[81,3,81,7],[81,10,81,14],[124,3,124,7],[124,10,124,14]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"},null,null,null,"Check",{"$f":"SUM(C123,C129,C152)","v":2.1886080503463745E-8}]
[null,null,{"$f":"'DNSP Inputs General'!J$2","v":2015},{"$f":"'DNSP Inputs General'!K$2","v":2016},{"$f":"'DNSP Inputs General'!L$2","v":2017},{"$f":"'DNSP Inputs General'!M$2","v":2018},{"$f":"'DNSP Inputs General'!N$2","v":2019},{"$f":"'DNSP Inputs General'!O$2","v":2020},null,{"$f":"C2","v":2015},2016,2017,2018,2019,2020]
[]
["Public Lighting - Revenue",null,"Revenue - Nominal ",null,null,null,null,null,null,"Revenue - Real 2015 $ "]
[null,null,{"$f":"C$2","v":2015},2016,2017,2018,2019,2020,null,{"$f":"J$2","v":2015},2016,2017,2018,2019,2020]
[{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"}]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},null,{"$f":"IF('PL Tariffs'!C6=0,\"\",'DNSP Inputs General'!J41*'PL Tariffs'!C6)","v":3560679.0180360484},{"$f":"'DNSP Inputs General'!K41*'PL Tariffs'!D6","v":2804959.9241167726},{"$f":"'DNSP Inputs General'!L41*'PL Tariffs'!E6","v":2830736.2736975914},{"$f":"'DNSP Inputs General'!M41*'PL Tariffs'!F6","v":2882639.6383909956},{"$f":"'DNSP Inputs General'!N41*'PL Tariffs'!G6","v":2895555.6759443199},{"$f":"'DNSP Inputs General'!O41*'PL Tariffs'!H6","v":2892013.1945730094},null,{"$f":"C7","v":3560679.0180360484},{"$f":"D7/'Charges Summary'!D$4","v":2736546.2674309979},{"$f":"E7/'Charges Summary'!E$4","v":2694335.537130367},{"$f":"F7/'Charges Summary'!F$4","v":2676817.4701037961},{"$f":"G7/'Charges Summary'!G$4","v":2623230.5316753471},{"$f":"H7/'Charges Summary'!H$4","v":2556118.2618466513}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},null,{"$f":"IF('PL Tariffs'!C7=0,\"\",'DNSP Inputs General'!J42*'PL Tariffs'!C7)","v":2325911.8196696411},{"$f":"'DNSP Inputs General'!K42*'PL Tariffs'!D7","v":1646008.4374654712},{"$f":"'DNSP Inputs General'!L42*'PL Tariffs'!E7","v":1810582.7544326033},{"$f":"'DNSP Inputs General'!M42*'PL Tariffs'!F7","v":1997497.4009450332},{"$f":"'DNSP Inputs General'!N42*'PL Tariffs'!G7","v":2101573.5699069509},{"$f":"'DNSP Inputs General'!O42*'PL Tariffs'!H7","v":2254479.1862388519},null,2325911.8196696411,{"$f":"D8/'Charges Summary'!D$4","v":1605861.8902102159},{"$f":"E8/'Charges Summary'!E$4","v":1723338.7311672608},{"$f":"F8/'Charges Summary'!F$4","v":1854874.9098312871},{"$f":"G8/'Charges Summary'!G$4","v":1903921.9307513253},{"$f":"H8/'Charges Summary'!H$4","v":1992631.0950836244}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},null,{"$f":"IF('PL Tariffs'!C8=0,\"\",'DNSP Inputs General'!J43*'PL Tariffs'!C8)","v":990422.32406488026},{"$f":"'DNSP Inputs General'!K43*'PL Tariffs'!D8","v":705051.77047166578},{"$f":"'DNSP Inputs General'!L43*'PL Tariffs'!E8","v":775471.40373865247},{"$f":"'DNSP Inputs General'!M43*'PL Tariffs'!F8","v":803210.16298809089},{"$f":"'DNSP Inputs General'!N43*'PL Tariffs'!G8","v":899322.69561336213},{"$f":"'DNSP Inputs General'!O43*'PL Tariffs'!H8","v":964659.78815853188},null,990422.32406488026,{"$f":"D9/'Charges Summary'!D$4","v":687855.3858260155},{"$f":"E9/'Charges Summary'!E$4","v":738104.84591424395},{"$f":"F9/'Charges Summary'!F$4","v":745860.48419549665},{"$f":"G9/'Charges Summary'!G$4","v":814741.97597397922},{"$f":"H9/'Charges Summary'!H$4","v":852618.68984840694}]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},null,{"$f":"IF('PL Tariffs'!C9=0,\"\",'DNSP Inputs General'!J44*'PL Tariffs'!C9)","v":5182.58},{"$f":"'DNSP Inputs General'!K44*'PL Tariffs'!D9","v":4468.7102372718155},{"$f":"'DNSP Inputs General'!L44*'PL Tariffs'!E9","v":4949.331016019124},{"$f":"'DNSP Inputs General'!M44*'PL Tariffs'!F9","v":5549.1225646136445},{"$f":"'DNSP Inputs General'!N44*'PL Tariffs'!G9","v":6160.6493848535274},{"$f":"'DNSP Inputs General'!O44*'PL Tariffs'!H9","v":6832.2592904536978},null,5182.58,{"$f":"D10/'Charges Summary'!D$4","v":4359.7173046554299},{"$f":"E10/'Charges Summary'!E$4","v":4710.8445125702556},{"$f":"F10/'Charges Summary'!F$4","v":5152.9119446217164},{"$f":"G10/'Charges Summary'!G$4","v":5581.2442825932676},{"$f":"H10/'Charges Summary'!H$4","v":6038.7216679274579}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},null,{"$f":"IF('PL Tariffs'!C10=0,\"\",'DNSP Inputs General'!J45*'PL Tariffs'!C10)","v":246.57},{"$f":"'DNSP Inputs General'!K45*'PL Tariffs'!D10","v":209.47079237211636},{"$f":"'DNSP Inputs General'!L45*'PL Tariffs'!E10","v":224.9695916372329},{"$f":"'DNSP Inputs General'!M45*'PL Tariffs'!F10","v":244.81423079177841},{"$f":"'DNSP Inputs General'!N45*'PL Tariffs'!G10","v":264.0278307794369},{"$f":"'DNSP Inputs General'!O45*'PL Tariffs'!H10","v":284.67747043557074},null,246.57,{"$f":"D11/'Charges Summary'!D$4","v":204.36174865572329},{"$f":"E11/'Charges Summary'!E$4","v":214.12929602592067},{"$f":"F11/'Charges Summary'!F$4","v":227.33435049801687},{"$f":"G11/'Charges Summary'!G$4","v":239.19618353971146},{"$f":"H11/'Charges Summary'!H$4","v":251.61340283031078}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},null,{"$f":"IF('PL Tariffs'!C11=0,\"\",'DNSP Inputs General'!J46*'PL Tariffs'!C11)","v":3244.9090847266752},{"$f":"'DNSP Inputs General'!K46*'PL Tariffs'!D11","v":2457.124453400555},{"$f":"'DNSP Inputs General'!L46*'PL Tariffs'!E11","v":2366.7462833235068},{"$f":"'DNSP Inputs General'!M46*'PL Tariffs'!F11","v":2279.3270545824907},{"$f":"'DNSP Inputs General'!N46*'PL Tariffs'!G11","v":2138.7776191639409},{"$f":"'DNSP Inputs General'!O46*'PL Tariffs'!H11","v":1961.6320384664391},null,3244.9090847266752,{"$f":"D12/'Charges Summary'!D$4","v":2397.1945886834687},{"$f":"E12/'Charges Summary'!E$4","v":2252.7031846029809},{"$f":"F12/'Charges Summary'!F$4","v":2116.5817601787471},{"$f":"G12/'Charges Summary'!G$4","v":1937.6269631648572},{"$f":"H12/'Charges Summary'!H$4","v":1733.7968879107596}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},null,{"$f":"IF('PL Tariffs'!C12=0,\"\",'DNSP Inputs General'!J47*'PL Tariffs'!C12)","v":97399.681871047942},{"$f":"'DNSP Inputs General'!K47*'PL Tariffs'!D12","v":73480.860503194315},{"$f":"'DNSP Inputs General'!L47*'PL Tariffs'!E12","v":70455.163573139216},{"$f":"'DNSP Inputs General'!M47*'PL Tariffs'!F12","v":67460.985159984368},{"$f":"'DNSP Inputs General'!N47*'PL Tariffs'!G12","v":62823.683999932116},{"$f":"'DNSP Inputs General'!O47*'PL Tariffs'!H12","v":57028.564078515134},null,97399.681871047942,{"$f":"D13/'Charges Summary'!D$4","v":71688.644393360315},{"$f":"E13/'Charges Summary'!E$4","v":67060.238975028406},{"$f":"F13/'Charges Summary'!F$4","v":62644.231079627403},{"$f":"G13/'Charges Summary'!G$4","v":56915.157028434551},{"$f":"H13/'Charges Summary'!H$4","v":50404.940877009692}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},null,{"$f":"IF('PL Tariffs'!C13=0,\"\",'DNSP Inputs General'!J48*'PL Tariffs'!C13)","v":10080.488622524899},{"$f":"'DNSP Inputs General'!K48*'PL Tariffs'!D13","v":6362.5644585448626},{"$f":"'DNSP Inputs General'!L48*'PL Tariffs'!E13","v":6970.8830502490782},{"$f":"'DNSP Inputs General'!M48*'PL Tariffs'!F13","v":7192.3788601671586},{"$f":"'DNSP Inputs General'!N48*'PL Tariffs'!G13","v":8021.8185479729182},{"$f":"'DNSP Inputs General'!O48*'PL Tariffs'!H13","v":8571.4806858415741},null,10080.488622524899,{"$f":"D14/'Charges Summary'!D$4","v":6207.379959555964},{"$f":"E14/'Charges Summary'!E$4","v":6634.9868414030498},{"$f":"F14/'Charges Summary'!F$4","v":6678.838772662878},{"$f":"G14/'Charges Summary'!G$4","v":7267.3716860026998},{"$f":"H14/'Charges Summary'!H$4","v":7575.9399553432404}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},null,{"$f":"IF('PL Tariffs'!C14=0,\"\",'DNSP Inputs General'!J49*'PL Tariffs'!C14)","v":753.3},{"$f":"'DNSP Inputs General'!K49*'PL Tariffs'!D14","v":534.1464262044226},{"$f":"'DNSP Inputs General'!L49*'PL Tariffs'!E14","v":585.21564583584563},{"$f":"'DNSP Inputs General'!M49*'PL Tariffs'!F14","v":603.81053726018411},{"$f":"'DNSP Inputs General'!N49*'PL Tariffs'!G14","v":673.44319055276605},{"$f":"'DNSP Inputs General'!O49*'PL Tariffs'!H14","v":719.58811662390758},null,753.3,{"$f":"D15/'Charges Summary'!D$4","v":521.11846458968057},{"$f":"E15/'Charges Summary'!E$4","v":557.0166765837912},{"$f":"F15/'Charges Summary'!F$4","v":560.69810920694397},{"$f":"G15/'Charges Summary'!G$4","v":610.10629271728271},{"$f":"H15/'Charges Summary'!H$4","v":636.01104219089802}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},null,{"$f":"IF('PL Tariffs'!C15=0,\"\",'DNSP Inputs General'!J50*'PL Tariffs'!C15)","v":456.9089774486236},{"$f":"'DNSP Inputs General'!K50*'PL Tariffs'!D15","v":356.0976174696151},{"$f":"'DNSP Inputs General'!L50*'PL Tariffs'!E15","v":355.73436744886476},{"$f":"'DNSP Inputs General'!M50*'PL Tariffs'!F15","v":402.54035817345607},{"$f":"'DNSP Inputs General'!N50*'PL Tariffs'!G15","v":409.36514447057795},{"$f":"'DNSP Inputs General'!O50*'PL Tariffs'!H15","v":479.72541108260504},null,456.9089774486236,{"$f":"D16/'Charges Summary'!D$4","v":347.41230972645377},{"$f":"E16/'Charges Summary'!E$4","v":338.59309215834838},{"$f":"F16/'Charges Summary'!F$4","v":373.79873947129602},{"$f":"G16/'Charges Summary'!G$4","v":370.86461659166497},{"$f":"H16/'Charges Summary'!H$4","v":424.00736146059864}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},null,{"$f":"IF('PL Tariffs'!C16=0,\"\",'DNSP Inputs General'!J51*'PL Tariffs'!C16)","v":48189.758852242041},{"$f":"'DNSP Inputs General'!K51*'PL Tariffs'!D16","v":41027.719773955992},{"$f":"'DNSP Inputs General'!L51*'PL Tariffs'!E16","v":44895.400643323461},{"$f":"'DNSP Inputs General'!M51*'PL Tariffs'!F16","v":49760.555939094847},{"$f":"'DNSP Inputs General'!N51*'PL Tariffs'!G16","v":54643.725564836182},{"$f":"'DNSP Inputs General'!O51*'PL Tariffs'!H16","v":59971.149749721051},null,48189.758852242041,{"$f":"D17/'Charges Summary'!D$4","v":40027.04368190829},{"$f":"E17/'Charges Summary'!E$4","v":42732.088655156185},{"$f":"F17/'Charges Summary'!F$4","v":46207.622932082682},{"$f":"G17/'Charges Summary'!G$4","v":49504.518409724194},{"$f":"H17/'Charges Summary'!H$4","v":53005.757839163372}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},null,{"$f":"IF('PL Tariffs'!C17=0,\"\",'DNSP Inputs General'!J52*'PL Tariffs'!C17)","v":98601.958183096445},{"$f":"'DNSP Inputs General'!K52*'PL Tariffs'!D17","v":69977.506630759817},{"$f":"'DNSP Inputs General'!L52*'PL Tariffs'!E17","v":77189.439709277605},{"$f":"'DNSP Inputs General'!M52*'PL Tariffs'!F17","v":85393.631081561456},{"$f":"'DNSP Inputs General'!N52*'PL Tariffs'!G17","v":90089.312650500317},{"$f":"'DNSP Inputs General'!O52*'PL Tariffs'!H17","v":96906.147478452258},null,98601.958183096445,{"$f":"D18/'Charges Summary'!D$4","v":68270.738176351049},{"$f":"E18/'Charges Summary'!E$4","v":73470.019949342168},{"$f":"F18/'Charges Summary'!F$4","v":79296.475518636318},{"$f":"G18/'Charges Summary'!G$4","v":81616.47088528749},{"$f":"H18/'Charges Summary'!H$4","v":85650.913944550222}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},null,{"$f":"IF('PL Tariffs'!C18=0,\"\",'DNSP Inputs General'!J53*'PL Tariffs'!C18)","v":41976.396621134001},{"$f":"'DNSP Inputs General'!K53*'PL Tariffs'!D18","v":29880.388893205938},{"$f":"'DNSP Inputs General'!L53*'PL Tariffs'!E18","v":32864.273573438484},{"$f":"'DNSP Inputs General'!M53*'PL Tariffs'!F18","v":34039.292651659212},{"$f":"'DNSP Inputs General'!N53*'PL Tariffs'!G18","v":38111.844117501641},{"$f":"'DNSP Inputs General'!O53*'PL Tariffs'!H18","v":40880.079611934838},null,41976.396621134001,{"$f":"D19/'Charges Summary'!D$4","v":29151.598920200919},{"$f":"E19/'Charges Summary'!E$4","v":31280.688707615453},{"$f":"F19/'Charges Summary'!F$4","v":31608.86710445568},{"$f":"G19/'Charges Summary'!G$4","v":34527.449752758359},{"$f":"H19/'Charges Summary'!H$4","v":36132.033642827017}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},null,{"$f":"IF('PL Tariffs'!C19=0,\"\",'DNSP Inputs General'!J54*'PL Tariffs'!C19)","v":1187.28},{"$f":"'DNSP Inputs General'!K54*'PL Tariffs'!D19","v":836.95628228268617},{"$f":"'DNSP Inputs General'!L54*'PL Tariffs'!E19","v":917.06457501017451},{"$f":"'DNSP Inputs General'!M54*'PL Tariffs'!F19","v":1007.8342486811887},{"$f":"'DNSP Inputs General'!N54*'PL Tariffs'!G19","v":1056.237074376801},{"$f":"'DNSP Inputs General'!O54*'PL Tariffs'!H19","v":1128.7231553695249},null,1187.28,{"$f":"D20/'Charges Summary'!D$4","v":816.54271442213292},{"$f":"E20/'Charges Summary'!E$4","v":872.8752647330632},{"$f":"F20/'Charges Summary'!F$4","v":935.87428963009938},{"$f":"G20/'Charges Summary'!G$4","v":956.89865859306974},{"$f":"H20/'Charges Summary'!H$4","v":997.62680039749773}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},null,{"$f":"IF('PL Tariffs'!C20=0,\"\",'DNSP Inputs General'!J55*'PL Tariffs'!C20)","v":12532.4},{"$f":"'DNSP Inputs General'!K55*'PL Tariffs'!D20","v":8834.538535206133},{"$f":"'DNSP Inputs General'!L55*'PL Tariffs'!E20","v":9680.1260695518413},{"$f":"'DNSP Inputs General'!M55*'PL Tariffs'!F20","v":10638.25040274588},{"$f":"'DNSP Inputs General'!N55*'PL Tariffs'!G20","v":11149.169118421787},{"$f":"'DNSP Inputs General'!O55*'PL Tariffs'!H20","v":11914.299973344983},null,12532.4,{"$f":"D21/'Charges Summary'!D$4","v":8619.0619855669593},{"$f":"E21/'Charges Summary'!E$4","v":9213.6833499601107},{"$f":"F21/'Charges Summary'!F$4","v":9878.6730572066044},{"$f":"G21/'Charges Summary'!G$4","v":10100.596951815734},{"$f":"H21/'Charges Summary'!H$4","v":10530.50511530692}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},null,{"$f":"IF('PL Tariffs'!C21=0,\"\",'DNSP Inputs General'!J56*'PL Tariffs'!C21)","v":1978.7999999999997},{"$f":"'DNSP Inputs General'!K56*'PL Tariffs'!D21","v":1394.9271371378104},{"$f":"'DNSP Inputs General'!L56*'PL Tariffs'!E21","v":1528.4409583502909},{"$f":"'DNSP Inputs General'!M56*'PL Tariffs'!F21","v":1679.7237478019811},{"$f":"'DNSP Inputs General'!N56*'PL Tariffs'!G21","v":1760.3951239613348},{"$f":"'DNSP Inputs General'!O56*'PL Tariffs'!H21","v":1881.205258949208},null,1978.7999999999997,{"$f":"D22/'Charges Summary'!D$4","v":1360.9045240368882},{"$f":"E22/'Charges Summary'!E$4","v":1454.7921078884387},{"$f":"F22/'Charges Summary'!F$4","v":1559.7904827168322},{"$f":"G22/'Charges Summary'!G$4","v":1594.8310976551159},{"$f":"H22/'Charges Summary'!H$4","v":1662.7113339958296}]
[{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},null,{"$f":"IF('PL Tariffs'!C22=0,\"\",'DNSP Inputs General'!J57*'PL Tariffs'!C22)","v":15872.179999999998},{"$f":"'DNSP Inputs General'!K57*'PL Tariffs'!D22","v":11255.228266450335},{"$f":"'DNSP Inputs General'!L57*'PL Tariffs'!E22","v":12331.329680112463},{"$f":"'DNSP Inputs General'!M57*'PL Tariffs'!F22","v":12723.15060655388},{"$f":"'DNSP Inputs General'!N57*'PL Tariffs'!G22","v":14190.410086647573},{"$f":"'DNSP Inputs General'!O57*'PL Tariffs'!H22","v":15162.749600289484},null,15872.179999999998,{"$f":"D23/'Charges Summary'!D$4","v":10980.710503853987},{"$f":"E23/'Charges Summary'!E$4","v":11737.137113729888},{"$f":"F23/'Charges Summary'!F$4","v":11814.710158289177},{"$f":"G23/'Charges Summary'!G$4","v":12855.811167971317},{"$f":"H23/'Charges Summary'!H$4","v":13401.661246165353}]
[{"$f":"'DNSP Inputs General'!A$58","v":"Metal Halide 400 watt"},null,{"$f":"IF('PL Tariffs'!C23=0,\"\",'DNSP Inputs General'!J58*'PL Tariffs'!C23)","v":14796.099999999999},{"$f":"'DNSP Inputs General'!K58*'PL Tariffs'!D23","v":10492.16194330116},{"$f":"'DNSP Inputs General'!L58*'PL Tariffs'!E23","v":11495.307328918398},{"$f":"'DNSP Inputs General'!M58*'PL Tariffs'!F23","v":11860.564124753617},{"$f":"'DNSP Inputs General'!N58*'PL Tariffs'!G23","v":13228.348385857906},{"$f":"'DNSP Inputs General'!O58*'PL Tariffs'!H23","v":14134.766576541044},null,14796.099999999999,{"$f":"D24/'Charges Summary'!D$4","v":10236.255554440157},{"$f":"E24/'Charges Summary'!E$4","v":10941.399004324472},{"$f":"F24/'Charges Summary'!F$4","v":11013.712859422114},{"$f":"G24/'Charges Summary'!G$4","v":11984.230749803768},{"$f":"H24/'Charges Summary'!H$4","v":12493.074043035498}]
["Twin 24w Fluorescent",null,{"$f":"IF('PL Tariffs'!C24=0,\"\",'DNSP Inputs General'!J59*'PL Tariffs'!C24)","v":6930.1695647472516},{"$f":"'DNSP Inputs General'!K59*'PL Tariffs'!D24","v":10645.697428028654},{"$f":"'DNSP Inputs General'!L59*'PL Tariffs'!E24","v":10525.314635084193},{"$f":"'DNSP Inputs General'!M59*'PL Tariffs'!F24","v":10538.993844339071},{"$f":"'DNSP Inputs General'!N59*'PL Tariffs'!G24","v":10651.879476443235},{"$f":"'DNSP Inputs General'!O59*'PL Tariffs'!H24","v":10869.56480566664},null,6930.1695647472516,{"$f":"D25/'Charges Summary'!D$4","v":10386.046271247469},{"$f":"E25/'Charges Summary'!E$4","v":10018.145994131297},{"$f":"F25/'Charges Summary'!F$4","v":9786.5034755401193},{"$f":"G25/'Charges Summary'!G$4","v":9650.0770800130249},{"$f":"H25/'Charges Summary'!H$4","v":9607.1114579379682}]
["32W Compact Fluorescent",null,{"$f":"IF('PL Tariffs'!C25=0,\"\",'DNSP Inputs General'!J60*'PL Tariffs'!C25)","v":46058.029585178636},{"$f":"'DNSP Inputs General'!K60*'PL Tariffs'!D25","v":70751.493526101927},{"$f":"'DNSP Inputs General'!L60*'PL Tariffs'!E25","v":69951.427353524137},{"$f":"'DNSP Inputs General'!M60*'PL Tariffs'!F25","v":70042.339620341954},{"$f":"'DNSP Inputs General'!N60*'PL Tariffs'!G25","v":70792.579529282011},{"$f":"'DNSP Inputs General'!O60*'PL Tariffs'!H25","v":72239.320080138437},null,46058.029585178636,{"$f":"D26/'Charges Summary'!D$4","v":69025.847342538473},{"$f":"E26/'Charges Summary'!E$4","v":66580.775589315061},{"$f":"F26/'Charges Summary'!F$4","v":65041.275310890524},{"$f":"G26/'Charges Summary'!G$4","v":64134.583071590976},{"$f":"H26/'Charges Summary'!H$4","v":63849.032786826647}]
["42w Compact Fluorescent",null,{"$f":"IF('PL Tariffs'!C26=0,\"\",'DNSP Inputs General'!J61*'PL Tariffs'!C26)","v":9291.3335314974229},{"$f":"'DNSP Inputs General'!K61*'PL Tariffs'!D26","v":14272.771330498594},{"$f":"'DNSP Inputs General'!L61*'PL Tariffs'!E26","v":14111.373161196947},{"$f":"'DNSP Inputs General'!M61*'PL Tariffs'!F26","v":14129.712985994416},{"$f":"'DNSP Inputs General'!N61*'PL Tariffs'!G26","v":14281.059652045573},{"$f":"'DNSP Inputs General'!O61*'PL Tariffs'!H26","v":14572.912106712351},null,9291.3335314974229,{"$f":"D27/'Charges Summary'!D$4","v":13924.654956583994},{"$f":"E27/'Charges Summary'!E$4","v":13431.408124875144},{"$f":"F27/'Charges Summary'!F$4","v":13120.843155259539},{"$f":"G27/'Charges Summary'!G$4","v":12937.935200194452},{"$f":"H27/'Charges Summary'!H$4","v":12880.330848474352}]
[]
[]
[]
[{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"}]
[{"$f":"'DNSP Inputs General'!A$68","v":"T5 2X14W"},null,{"$f":"IF('PL Tariffs'!C31=0,\"\",'DNSP Inputs General'!J68*'PL Tariffs'!C31)","v":733678.4161191351},{"$f":"'DNSP Inputs General'!K68*'PL Tariffs'!D31","v":1217533.8247833154},{"$f":"'DNSP Inputs General'!L68*'PL Tariffs'!E31","v":1285738.1586824832},{"$f":"'DNSP Inputs General'!M68*'PL Tariffs'!F31","v":1363009.605543829},{"$f":"'DNSP Inputs General'!N68*'PL Tariffs'!G31","v":1447652.6996282877},{"$f":"'DNSP Inputs General'!O68*'PL Tariffs'!H31","v":1543493.0921060524},null,{"$f":"C32","v":733678.4161191351},{"$f":"D32/'Charges Summary'!D$4","v":1187837.8778373811},{"$f":"E32/'Charges Summary'!E$4","v":1223784.0891683362},{"$f":"F32/'Charges Summary'!F$4","v":1265689.9167859589},{"$f":"G32/'Charges Summary'!G$4","v":1311501.8966743534},{"$f":"H32/'Charges Summary'!H$4","v":1364222.9873536059}]
[]
[]
[]
[]
["Total Revenue",null,{"$f":"IF(SUM(C7:C36)=0,\"\",SUM(C7:C36))","v":8025470.4227833506},{"$f":"SUM(D7:D36)","v":6730792.321072612},{"$f":"SUM(E7:E36)","v":7073926.1317667691},{"$f":"SUM(F7:F36)","v":7431903.8358870503},{"$f":"SUM(G7:G36)","v":7744551.3675905205},{"$f":"SUM(H7:H36)","v":8070184.1065649856},null,{"$f":"IF(SUM(J7:J36)=0,\"\",SUM(J7:J36))","v":8025470.4227833506},{"$f":"SUM(K7:K36)","v":6566626.6547049899},{"$f":"SUM(L7:L36)","v":6733064.7298196517},{"$f":"SUM(M7:M36)","v":6901261.5240169372},{"$f":"SUM(N7:N36)","v":7016181.3051534565},{"$f":"SUM(O7:O36)","v":7132866.824385643}]
[]
[]
["Public Lighting - O & M",null,null,"Forecast O & M - Nominal ",null,null,null,null,null,null,"Forecast O & M - Real 2015 $ "]
[null,null,null,{"$f":"D$2","v":2016},{"$f":"E$2","v":2017},{"$f":"F$2","v":2018},{"$f":"G$2","v":2019},{"$f":"H$2","v":2020},null,null,{"$f":"K$2","v":2016},{"$f":"L$2","v":2017},{"$f":"M$2","v":2018},{"$f":"N$2","v":2019},{"$f":"O$2","v":2020}]
[]
["Unit cost"]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},null,null,{"$f":"SUM('Charges Summary'!D25,'Charges Summary'!D8)","v":23.843951695552235},{"$f":"SUM('Charges Summary'!E25,'Charges Summary'!E8)","v":25.071040628001295},{"$f":"SUM('Charges Summary'!F25,'Charges Summary'!F8)","v":27.191866228135357},{"$f":"SUM('Charges Summary'!G25,'Charges Summary'!G8)","v":28.914873609727131},{"$f":"SUM('Charges Summary'!H25,'Charges Summary'!H8)","v":30.739174927110131}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},null,null,{"$f":"SUM('Charges Summary'!D49,'Charges Summary'!D8)","v":39.005395901217234},{"$f":"SUM('Charges Summary'!E49,'Charges Summary'!E8)","v":42.857780001256664},{"$f":"SUM('Charges Summary'!F49,'Charges Summary'!F8)","v":47.360919651817667},{"$f":"SUM('Charges Summary'!G49,'Charges Summary'!G8)","v":48.145096650680578},{"$f":"SUM('Charges Summary'!H49,'Charges Summary'!H8)","v":50.644775258653311}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},null,null,{"$f":"SUM('Charges Summary'!D65,'Charges Summary'!D8)","v":39.637243325933383},{"$f":"SUM('Charges Summary'!E65,'Charges Summary'!E8)","v":43.54747471621679},{"$f":"SUM('Charges Summary'!F65,'Charges Summary'!F8)","v":42.928395000402922},{"$f":"SUM('Charges Summary'!G65,'Charges Summary'!G8)","v":48.820518600724732},{"$f":"SUM('Charges Summary'!H65,'Charges Summary'!H8)","v":51.330346407716462}]
[]
[{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"}]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},null,null,{"$f":"D44*'DNSP Inputs General'!K41","v":1235641.2083102281},{"$f":"E44*'DNSP Inputs General'!L41","v":1220840.4654382989},{"$f":"F44*'DNSP Inputs General'!M41","v":1239092.3479287575},{"$f":"G44*'DNSP Inputs General'!N41","v":1227197.5390280923},{"$f":"H44*'DNSP Inputs General'!O41","v":1208510.2641218351},null,null,{"$f":"D49/'Charges Summary'!D$4","v":1205503.6178636372},{"$f":"E49/'Charges Summary'!E$4","v":1162013.5304588212},{"$f":"F49/'Charges Summary'!F$4","v":1150620.4243618126},{"$f":"G49/'Charges Summary'!G$4","v":1111780.4017791727},{"$f":"H49/'Charges Summary'!H$4","v":1068146.9785641939}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},null,null,{"$f":"D45*'DNSP Inputs General'!K42","v":932030.7729903108},{"$f":"E45*'DNSP Inputs General'!L42","v":1028074.0829581964},{"$f":"F45*'DNSP Inputs General'!M42","v":1140495.3399045498},{"$f":"G45*'DNSP Inputs General'!N42","v":1163888.9136909146},{"$f":"H45*'DNSP Inputs General'!O42","v":1229050.4830223238},null,null,{"$f":"D50/'Charges Summary'!D$4","v":909298.31511249847},{"$f":"E50/'Charges Summary'!E$4","v":978535.71251226321},{"$f":"F50/'Charges Summary'!F$4","v":1059063.3007920836},{"$f":"G50/'Charges Summary'!G$4","v":1054425.9118335706},{"$f":"H50/'Charges Summary'!H$4","v":1086301.5391078291}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},null,null,{"$f":"D46*'DNSP Inputs General'!K43","v":395535.91024289478},{"$f":"E46*'DNSP Inputs General'!L43","v":436249.18643818266},{"$f":"F46*'DNSP Inputs General'!M43","v":431712.82859636721},{"$f":"G46*'DNSP Inputs General'!N43","v":492877.24874054239},{"$f":"H46*'DNSP Inputs General'!O43","v":520218.96805370034},null,null,{"$f":"D51/'Charges Summary'!D$4","v":385888.69291989738},{"$f":"E51/'Charges Summary'!E$4","v":415228.25597923395},{"$f":"F51/'Charges Summary'!F$4","v":400888.27832108509},{"$f":"G51/'Charges Summary'!G$4","v":446522.46130362363},{"$f":"H51/'Charges Summary'!H$4","v":459797.76541006152}]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},null,{"$f":"D52/'DNSP Inputs General'!K44","v":30.758697687262384},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!K44","v":1968.5566519847926},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!L44","v":2134.5483990680304},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!M44","v":2385.2705055320334},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!N44","v":2611.0130869583604},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!O44","v":2855.0545672299891},null,null,{"$f":"D52/'Charges Summary'!D$4","v":1920.5430751071149},{"$f":"E52/'Charges Summary'!E$4","v":2031.6938956031224},{"$f":"F52/'Charges Summary'!F$4","v":2214.9607863212977},{"$f":"G52/'Charges Summary'!G$4","v":2365.4489897105254},{"$f":"H52/'Charges Summary'!H$4","v":2523.4522206053603}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},null,{"$f":"D53/'DNSP Inputs General'!K45","v":30.758697687262384},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!K45","v":92.276093061787151},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!L45","v":97.024927230365023},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!M45","v":105.23252230288384},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!N45","v":111.90056086964401},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!O45","v":118.96060696791622},null,null,{"$f":"D53/'Charges Summary'!D$4","v":90.025456645646003},{"$f":"E53/'Charges Summary'!E$4","v":92.34972252741467},{"$f":"F53/'Charges Summary'!F$4","v":97.718858220057257},{"$f":"G53/'Charges Summary'!G$4","v":101.37638527330823},{"$f":"H53/'Charges Summary'!H$4","v":105.14384252522336}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},null,{"$f":"D54/'DNSP Inputs General'!K46","v":35.289048509417306},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!K46","v":1082.4126941936565},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!L46","v":1020.7307762841464},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!M46","v":979.76058961591082},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!N46","v":906.4590443111972},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!O46","v":819.72394087466989},null,null,{"$f":"D54/'Charges Summary'!D$4","v":1056.0123845791773},{"$f":"E54/'Charges Summary'!E$4","v":971.54624750424409},{"$f":"F54/'Charges Summary'!F$4","v":909.80510635972053},{"$f":"G54/'Charges Summary'!G$4","v":821.20715567829882},{"$f":"H54/'Charges Summary'!H$4","v":724.51651979824737}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},null,{"$f":"D55/'DNSP Inputs General'!K47","v":35.289048509417306},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!K47","v":32369.795546520054},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!L47","v":30385.916020642948},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!M47","v":28997.863410401795},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!N47","v":26626.00171632057},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!O47","v":23831.013346116823},null,null,{"$f":"D55/'Charges Summary'!D$4","v":31580.288338068349},{"$f":"E55/'Charges Summary'!E$4","v":28921.752309951647},{"$f":"F55/'Charges Summary'!F$4","v":26927.398880830446},{"$f":"G55/'Charges Summary'!G$4","v":24121.843423340004},{"$f":"H55/'Charges Summary'!H$4","v":21063.143324044981}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},null,{"$f":"D56/'DNSP Inputs General'!K48","v":36.069891426599376},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!K48","v":3569.41550959593},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!L48","v":3921.5399107763387},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!M48","v":3865.7905055734682},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!N48","v":4396.3883877345788},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!O48","v":4622.4035580385662},null,null,{"$f":"D56/'Charges Summary'!D$4","v":3482.356594727737},{"$f":"E56/'Charges Summary'!E$4","v":3732.578142321322},{"$f":"F56/'Charges Summary'!F$4","v":3589.7707862146804},{"$f":"G56/'Charges Summary'!G$4","v":3982.9108946582969},{"$f":"H56/'Charges Summary'!H$4","v":4085.5312038338743}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},null,{"$f":"D57/'DNSP Inputs General'!K49","v":49.942926590676073},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!K49","v":299.65755954405643},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!L49","v":329.21890885459891},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!M49","v":324.53866620304609},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!N49","v":369.083120621479},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!O49","v":388.05741884233646},null,null,{"$f":"D57/'Charges Summary'!D$4","v":292.34883857956726},{"$f":"E57/'Charges Summary'!E$4","v":313.3552969466736},{"$f":"F57/'Charges Summary'!F$4","v":301.36641425682961},{"$f":"G57/'Charges Summary'!G$4","v":334.37109111173464},{"$f":"H57/'Charges Summary'!H$4","v":342.98621348248133}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},null,{"$f":"D58/'DNSP Inputs General'!K50","v":49.942926590676066},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!K50","v":199.77170636270426},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!L50","v":200.12192279364842},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!M50","v":216.35911080203073},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!N50","v":224.35413575248737},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!O50","v":258.70494589489095},null,null,{"$f":"D58/'Charges Summary'!D$4","v":194.8992257197115},{"$f":"E58/'Charges Summary'!E$4","v":190.4789271087671},{"$f":"F58/'Charges Summary'!F$4","v":200.91094283788638},{"$f":"G58/'Charges Summary'!G$4","v":203.25377394845771},{"$f":"H58/'Charges Summary'!H$4","v":228.65747565498754}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},null,{"$f":"D59/'DNSP Inputs General'!K51","v":52.218254213259392},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!K51","v":18073.534954930758},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!L51","v":19362.496720981821},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!M51","v":21389.397159344186},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!N51","v":23159.162883173973},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!O51","v":25060.656763160514},null,null,{"$f":"D59/'Charges Summary'!D$4","v":17632.717029200739},{"$f":"E59/'Charges Summary'!E$4","v":18429.503125265266},{"$f":"F59/'Charges Summary'!F$4","v":19862.181602095559},{"$f":"G59/'Charges Summary'!G$4","v":20981.058547034016},{"$f":"H59/'Charges Summary'!H$4","v":22149.968930429866}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},null,{"$f":"D60/'DNSP Inputs General'!K52","v":42.905935491338958},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!K52","v":39623.848889516899},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!L52","v":43829.237989202622},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!M52","v":48756.528173690051},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!N52","v":49893.067621988834},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!O52","v":52829.29560548444},null,null,{"$f":"D60/'Charges Summary'!D$4","v":38657.413550748199},{"$f":"E60/'Charges Summary'!E$4","v":41717.299692280903},{"$f":"F60/'Charges Summary'!F$4","v":45275.283340580718},{"$f":"G60/'Charges Summary'!G$4","v":45200.656783178565},{"$f":"H60/'Charges Summary'!H$4","v":46693.399432298043}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},null,{"$f":"D61/'DNSP Inputs General'!K53","v":49.942926590676066},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!K53","v":16762.97729368068},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!L53","v":18488.125468165206},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!M53","v":18295.584382795241},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!N53","v":20887.342179495568},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!O53","v":22045.692264492849},null,null,{"$f":"D61/'Charges Summary'!D$4","v":16354.124188956763},{"$f":"E61/'Charges Summary'!E$4","v":17597.263979217329},{"$f":"F61/'Charges Summary'!F$4","v":16989.268880296218},{"$f":"G61/'Charges Summary'!G$4","v":18922.901115667129},{"$f":"H61/'Charges Summary'!H$4","v":19485.179631291972}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},null,{"$f":"D62/'DNSP Inputs General'!K54","v":52.657284466643269},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!K54","v":473.91556019978941},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!L54","v":520.72202701526851},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!M54","v":575.43517376958471},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!N54","v":584.96292430576909},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!O54","v":615.33401939263774},null,null,{"$f":"D62/'Charges Summary'!D$4","v":462.35664409735557},{"$f":"E62/'Charges Summary'!E$4","v":495.63072172779874},{"$f":"F62/'Charges Summary'!F$4","v":534.34876338493962},{"$f":"G62/'Charges Summary'!G$4","v":529.94753845876176},{"$f":"H62/'Charges Summary'!H$4","v":543.86561135218062}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},null,{"$f":"D63/'DNSP Inputs General'!K55","v":52.657284466643269},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!K55","v":5002.4420243311106},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!L55","v":5496.5102851611673},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!M55","v":6074.0379453456162},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!N55","v":6174.6086454497845},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!O55","v":6495.1924269222873},null,null,{"$f":"D63/'Charges Summary'!D$4","v":4880.4312432498646},{"$f":"E63/'Charges Summary'!E$4","v":5231.6576182378749},{"$f":"F63/'Charges Summary'!F$4","v":5640.3480579521402},{"$f":"G63/'Charges Summary'!G$4","v":5593.8906837313743},{"$f":"H63/'Charges Summary'!H$4","v":5740.8036753841288}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},null,{"$f":"D64/'DNSP Inputs General'!K56","v":52.657284466643269},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!K56","v":789.85926699964898},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!L56","v":867.87004502544755},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!M56","v":959.05862294930773},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!N56","v":974.93820717628171},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!O56","v":1025.5566989877295},null,null,{"$f":"D64/'Charges Summary'!D$4","v":770.59440682892591},{"$f":"E64/'Charges Summary'!E$4","v":826.05120287966463},{"$f":"F64/'Charges Summary'!F$4","v":890.58127230823266},{"$f":"G64/'Charges Summary'!G$4","v":883.24589743126955},{"$f":"H64/'Charges Summary'!H$4","v":906.44268558696774}]
[{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},null,{"$f":"D65/'DNSP Inputs General'!K57","v":53.510278490010073},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!K57","v":6314.2128618211882},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!L57","v":6937.1127222933355},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!M57","v":6838.4933235641856},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!N57","v":7777.1086130954509},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!O57","v":8176.9241827492324},null,null,{"$f":"D65/'Charges Summary'!D$4","v":6160.2076700694524},{"$f":"E65/'Charges Summary'!E$4","v":6602.8437570906235},{"$f":"F65/'Charges Summary'!F$4","v":6350.2208718403381},{"$f":"G65/'Charges Summary'!G$4","v":7045.6765627115519},{"$f":"H65/'Charges Summary'!H$4","v":7227.2094983808565}]
[{"$f":"'DNSP Inputs General'!A$58","v":"Metal Halide 400 watt"},null,{"$f":"D66/'DNSP Inputs General'!K58","v":53.510278490010073},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,D$44,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,D$45,D$46))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!K58","v":5886.130633901108},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,E$44,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,E$45,E$46))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!L58","v":6466.7999953581939},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,F$44,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,F$45,F$46))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!M58","v":6374.8666575598345},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,G$44,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,G$45,G$46))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!N58","v":7249.8470122076233},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,H$44,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,H$45,H$46))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!O58","v":7622.5564415458948},null,null,{"$f":"D66/'Charges Summary'!D$4","v":5742.5664720986424},{"$f":"E66/'Charges Summary'!E$4","v":6155.1933328810892},{"$f":"F66/'Charges Summary'!F$4","v":5919.6974229020107},{"$f":"G66/'Charges Summary'!G$4","v":6568.0035754090741},{"$f":"H66/'Charges Summary'!H$4","v":6737.2291934058831}]
["Twin 24w Fluorescent",null,null,{"$f":"('Charges Summary'!D83+'Charges Summary'!D8)*'DNSP Inputs General'!K59","v":8779.6693717334601},{"$f":"('Charges Summary'!E83+'Charges Summary'!E8)*'DNSP Inputs General'!L59","v":8397.6689242429875},{"$f":"('Charges Summary'!F83+'Charges Summary'!F8)*'DNSP Inputs General'!M59","v":8111.0486651882984},{"$f":"('Charges Summary'!G83+'Charges Summary'!G8)*'DNSP Inputs General'!N59","v":7883.956726208442},{"$f":"('Charges Summary'!H83+'Charges Summary'!H8)*'DNSP Inputs General'!O59","v":7715.7927880721454},null,null,{"$f":"D67/'Charges Summary'!D$4","v":8565.5310943741079},{"$f":"E67/'Charges Summary'!E$4","v":7993.0221765548968},{"$f":"F67/'Charges Summary'!F$4","v":7531.9150124352691},{"$f":"G67/'Charges Summary'!G$4","v":7142.4756796819038},{"$f":"H67/'Charges Summary'!H$4","v":6819.6365380441566}]
["32W Compact Fluorescent",null,null,{"$f":"('Charges Summary'!D8+'Charges Summary'!D83)*'DNSP Inputs General'!K60","v":58349.838036918831},{"$f":"('Charges Summary'!E8+'Charges Summary'!E83)*'DNSP Inputs General'!L60","v":55811.056301827288},{"$f":"('Charges Summary'!F8+'Charges Summary'!F83)*'DNSP Inputs General'!M60","v":53906.172987224883},{"$f":"('Charges Summary'!G8+'Charges Summary'!G83)*'DNSP Inputs General'!N60","v":52396.915941438398},{"$f":"('Charges Summary'!H8+'Charges Summary'!H83)*'DNSP Inputs General'!O60","v":51279.29543223168},null,null,{"$f":"D68/'Charges Summary'!D$4","v":56926.671255530571},{"$f":"E68/'Charges Summary'!E$4","v":53121.766854802896},{"$f":"F68/'Charges Summary'!F$4","v":50057.240480875102},{"$f":"G68/'Charges Summary'!G$4","v":47469.019782664676},{"$f":"H68/'Charges Summary'!H$4","v":45323.425133373101}]
["42w Compact Fluorescent",null,null,{"$f":"('Charges Summary'!D83+'Charges Summary'!D8)*'DNSP Inputs General'!K61","v":11770.972653253268},{"$f":"('Charges Summary'!E83+'Charges Summary'!E8)*'DNSP Inputs General'!L61","v":11258.821610821351},{"$f":"('Charges Summary'!F83+'Charges Summary'!F8)*'DNSP Inputs General'!M61","v":10874.547546690505},{"$f":"('Charges Summary'!G83+'Charges Summary'!G8)*'DNSP Inputs General'!N61","v":10570.083575403352},{"$f":"('Charges Summary'!H83+'Charges Summary'!H8)*'DNSP Inputs General'!O61","v":10344.62484418522},null,null,{"$f":"D69/'Charges Summary'!D$4","v":11483.875759271481},{"$f":"E69/'Charges Summary'!E$4","v":10716.308493345725},{"$f":"F69/'Charges Summary'!F$4","v":10098.098445875603},{"$f":"G69/'Charges Summary'!G$4","v":9575.9740307239663},{"$f":"H69/'Charges Summary'!H$4","v":9143.1410222450413}]
[]
[]
[]
[{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"}]
[{"$f":"'DNSP Inputs General'!A$68","v":"T5 2X14W"},null,null,{"$f":"SUM('Charges Summary'!D83,'Charges Summary'!D8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!K68","v":1004118.7533994222},{"$f":"SUM('Charges Summary'!E83,'Charges Summary'!E8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!L68","v":1025831.8876179536},{"$f":"SUM('Charges Summary'!F83,'Charges Summary'!F8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!M68","v":1049003.1026655771},{"$f":"SUM('Charges Summary'!G83,'Charges Summary'!G8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!N68","v":1071475.8145441611},{"$f":"SUM('Charges Summary'!H83,'Charges Summary'!H8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!O68","v":1095653.1454049},null,null,{"$f":"D74/'Charges Summary'!D$4","v":979628.05209699727},{"$f":"E74/'Charges Summary'!E$4","v":976401.55870834377},{"$f":"F74/'Charges Summary'!F$4","v":974103.66318824363},{"$f":"G74/'Charges Summary'!G$4","v":970704.20507362543},{"$f":"H74/'Charges Summary'!H$4","v":968397.73029897455}]
[]
[]
[]
[]
["Total O & M",null,null,{"$f":"SUM(D49:D78)","v":3778735.9322514059},{"$f":"SUM(E49:E78)","v":3926521.1454083771},{"$f":"SUM(F49:F78)","v":4079333.6050438038},{"$f":"SUM(G49:G78)","v":4178236.7103862213},{"$f":"SUM(H49:H78)","v":4279537.7004539492},null,null,{"$f":"SUM(K49:K78)","v":3686571.641220883},{"$f":"SUM(L49:L78)","v":3737319.3531549093},{"$f":"SUM(M49:M78)","v":3788066.7825888116},{"$f":"SUM(N49:N78)","v":3785276.2419004054},{"$f":"SUM(O49:O78)","v":3782487.7455327958}]
[]
[]
["Public Lighting - Capital Charge",null,null,"Capital Charge - Nominal ",null,null,null,null,null,null,"Capital Charge - Real 2015 $ "]
[null,null,null,{"$f":"D$2","v":2016},{"$f":"E$2","v":2017},{"$f":"F$2","v":2018},{"$f":"G$2","v":2019},{"$f":"H$2","v":2020},null,null,{"$f":"K$2","v":2016},{"$f":"L$2","v":2017},{"$f":"M$2","v":2018},{"$f":"N$2","v":2019},{"$f":"O$2","v":2020}]
[]
["Unit cost"]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},null,null,{"$f":"SUM('Charges Summary'!D27,'Charges Summary'!D11)","v":30.282868038844754},{"$f":"SUM('Charges Summary'!E27,'Charges Summary'!E11)","v":33.060636797640278},{"$f":"SUM('Charges Summary'!F27,'Charges Summary'!F11)","v":36.067624932530897},{"$f":"SUM('Charges Summary'!G27,'Charges Summary'!G11)","v":39.309372069713916},{"$f":"SUM('Charges Summary'!H27,'Charges Summary'!H11)","v":42.820894952882313}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},null,null,{"$f":"SUM('Charges Summary'!D51,'Charges Summary'!D11)","v":29.879894821637606},{"$f":"SUM('Charges Summary'!E51,'Charges Summary'!E11)","v":32.620785843202135},{"$f":"SUM('Charges Summary'!F51,'Charges Summary'!F11)","v":35.588401227292501},{"$f":"SUM('Charges Summary'!G51,'Charges Summary'!G11)","v":38.787995890619911},{"$f":"SUM('Charges Summary'!H51,'Charges Summary'!H11)","v":42.254249874640912}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},null,null,{"$f":"SUM('Charges Summary'!D67,'Charges Summary'!D11)","v":31.017045854545799},{"$f":"SUM('Charges Summary'!E67,'Charges Summary'!E11)","v":33.862002246196667},{"$f":"SUM('Charges Summary'!F67,'Charges Summary'!F11)","v":36.940723684806613},{"$f":"SUM('Charges Summary'!G67,'Charges Summary'!G11)","v":40.259268509429518},{"$f":"SUM('Charges Summary'!H67,'Charges Summary'!H11)","v":43.853266902324229}]
[]
[{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"}]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},null,null,{"$f":"D86*'DNSP Inputs General'!K41","v":1569318.7158065448},{"$f":"E86*'DNSP Inputs General'!L41","v":1609895.8082592925},{"$f":"F86*'DNSP Inputs General'!M41","v":1643547.290462238},{"$f":"G86*'DNSP Inputs General'!N41","v":1668358.1369162272},{"$f":"H86*'DNSP Inputs General'!O41","v":1683502.9304511743},null,null,{"$f":"D91/'Charges Summary'!D$4","v":1531042.6495673608},{"$f":"E91/'Charges Summary'!E$4","v":1532322.0066715456},{"$f":"F91/'Charges Summary'!F$4","v":1526197.0457419835},{"$f":"G91/'Charges Summary'!G$4","v":1511450.129896174},{"$f":"H91/'Charges Summary'!H$4","v":1487971.2832824572}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},null,null,{"$f":"D87*'DNSP Inputs General'!K42","v":713977.66447516053},{"$f":"E87*'DNSP Inputs General'!L42","v":782508.67147440673},{"$f":"F87*'DNSP Inputs General'!M42","v":857002.06104048307},{"$f":"G87*'DNSP Inputs General'!N42","v":937684.65621603641},{"$f":"H87*'DNSP Inputs General'!O42","v":1025428.7032165283},null,null,{"$f":"D92/'Charges Summary'!D$4","v":696563.57509771769},{"$f":"E92/'Charges Summary'!E$4","v":744803.01865499758},{"$f":"F92/'Charges Summary'!F$4","v":795811.60903920315},{"$f":"G92/'Charges Summary'!G$4","v":849496.01891775476},{"$f":"H92/'Charges Summary'!H$4","v":906329.55597579561}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},null,null,{"$f":"D88*'DNSP Inputs General'!K43","v":309515.86022877094},{"$f":"E88*'DNSP Inputs General'!L43","v":339222.21730046987},{"$f":"F88*'DNSP Inputs General'!M43","v":371497.33439172356},{"$f":"G88*'DNSP Inputs General'!N43","v":406445.44687281986},{"$f":"H88*'DNSP Inputs General'!O43","v":444440.8201048316},null,null,{"$f":"D93/'Charges Summary'!D$4","v":301966.692906118},{"$f":"E93/'Charges Summary'!E$4","v":322876.58993501001},{"$f":"F93/'Charges Summary'!F$4","v":344972.20587441145},{"$f":"G93/'Charges Summary'!G$4","v":368219.51467035571},{"$f":"H93/'Charges Summary'!H$4","v":392820.92443834554}]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},null,{"$f":"D94/'DNSP Inputs General'!K44","v":39.064899770109733},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!K44","v":2500.1535852870229},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!L44","v":2814.7826169510931},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!M44","v":3163.8520590816106},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!N44","v":3549.6362978951665},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!O44","v":3977.2047232237096},null,null,{"$f":"D94/'Charges Summary'!D$4","v":2439.1742295483155},{"$f":"E94/'Charges Summary'!E$4","v":2679.1506169671325},{"$f":"F94/'Charges Summary'!F$4","v":2937.9511583004178},{"$f":"G94/'Charges Summary'!G$4","v":3215.7952928827413},{"$f":"H94/'Charges Summary'!H$4","v":3515.2694473220986}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},null,{"$f":"D95/'DNSP Inputs General'!K45","v":39.064899770109733},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!K45","v":117.1946993103292},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!L45","v":127.94466440686787},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!M45","v":139.58170848889458},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!N45","v":152.12726990979286},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!O45","v":165.71686346765455},null,null,{"$f":"D95/'Charges Summary'!D$4","v":114.33629201007727},{"$f":"E95/'Charges Summary'!E$4","v":121.77957349850601},{"$f":"F95/'Charges Summary'!F$4","v":129.61549227795962},{"$f":"G95/'Charges Summary'!G$4","v":137.81979826640321},{"$f":"H95/'Charges Summary'!H$4","v":146.46956030508744}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},null,{"$f":"D96/'DNSP Inputs General'!K46","v":44.818644697490235},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!K46","v":1374.7117592068985},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!L46","v":1346.0155070393607},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!M46","v":1299.5664649665798},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!N46","v":1232.3185748527437},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!O46","v":1141.9080975917695},null,null,{"$f":"D96/'Charges Summary'!D$4","v":1341.1822041042913},{"$f":"E96/'Charges Summary'!E$4","v":1281.1569370987372},{"$f":"F96/'Charges Summary'!F$4","v":1206.7766538190265},{"$f":"G96/'Charges Summary'!G$4","v":1116.4198074865583},{"$f":"H96/'Charges Summary'!H$4","v":1009.2803681125125}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},null,{"$f":"D97/'DNSP Inputs General'!K47","v":44.818644697490235},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!K47","v":41111.064956674265},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!L47","v":40069.247552496272},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!M47","v":38463.121749582584},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!N47","v":36197.682283611546},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!O47","v":33197.550732398318},null,null,{"$f":"D97/'Charges Summary'!D$4","v":40108.356055291966},{"$f":"E97/'Charges Summary'!E$4","v":38138.486665076765},{"$f":"F97/'Charges Summary'!F$4","v":35716.832198796968},{"$f":"G97/'Charges Summary'!G$4","v":32793.313605094547},{"$f":"H97/'Charges Summary'!H$4","v":29341.797552964719}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},null,{"$f":"D98/'DNSP Inputs General'!K48","v":28.225511727636679},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!K48","v":2793.1489489489327},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!L48","v":3049.3431394727399},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!M48","v":3326.5883545936899},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!N48","v":3625.4301602383402},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!O48","v":3949.0771278030088},null,null,{"$f":"D98/'Charges Summary'!D$4","v":2725.0233648282274},{"$f":"E98/'Charges Summary'!E$4","v":2902.4086990817277},{"$f":"F98/'Charges Summary'!F$4","v":3089.0679864481967},{"$f":"G98/'Charges Summary'!G$4","v":3284.4607913444033},{"$f":"H98/'Charges Summary'!H$4","v":3490.4087515093665}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},null,{"$f":"D99/'DNSP Inputs General'!K49","v":39.081477776727709},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!K49","v":234.48886666036626},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!L49","v":255.99673698124678},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!M49","v":279.27187105713801},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!N49","v":304.36006993128717},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!O49","v":331.53069778157118},null,null,{"$f":"D99/'Charges Summary'!D$4","v":228.76962601011343},{"$f":"E99/'Charges Summary'!E$4","v":243.6613796371177},{"$f":"F99/'Charges Summary'!F$4","v":259.33169495011441},{"$f":"G99/'Charges Summary'!G$4","v":275.73520160554813},{"$f":"H99/'Charges Summary'!H$4","v":293.02482870841675}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},null,{"$f":"D100/'DNSP Inputs General'!K50","v":39.081477776727709},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!K50","v":156.32591110691084},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!L50","v":155.61244465521636},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!M50","v":186.18124737142534},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!N50","v":185.01100871809064},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!O50","v":221.02046518771411},null,null,{"$f":"D100/'Charges Summary'!D$4","v":152.5130840067423},{"$f":"E100/'Charges Summary'!E$4","v":148.11416504958132},{"$f":"F100/'Charges Summary'!F$4","v":172.88779663340961},{"$f":"G100/'Charges Summary'!G$4","v":167.61084264320732},{"$f":"H100/'Charges Summary'!H$4","v":195.34988580561114}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},null,{"$f":"D101/'DNSP Inputs General'!K51","v":66.319481005070003},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!K51","v":22954.184819025231},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!L51","v":25532.903922341637},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!M51","v":28371.158779750658},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!N51","v":31484.56268166221},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!O51","v":34910.492986560545},null,null,{"$f":"D101/'Charges Summary'!D$4","v":22394.326652707543},{"$f":"E101/'Charges Summary'!E$4","v":24302.585529890912},{"$f":"F101/'Charges Summary'!F$4","v":26345.441329987119},{"$f":"G101/'Charges Summary'!G$4","v":28523.459862690182},{"$f":"H101/'Charges Summary'!H$4","v":30855.788908733517}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},null,{"$f":"D102/'DNSP Inputs General'!K52","v":32.867884303801368},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!K52","v":30353.657741242914},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!L52","v":33360.201720074991},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!M52","v":36637.102907871391},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!N52","v":40196.245028511483},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!O52","v":44076.85187296784},null,null,{"$f":"D102/'Charges Summary'!D$4","v":29613.324625602847},{"$f":"E102/'Charges Summary'!E$4","v":31752.720257061268},{"$f":"F102/'Charges Summary'!F$4","v":34021.192178055593},{"$f":"G102/'Charges Summary'!G$4","v":36415.814102108925},{"$f":"H102/'Charges Summary'!H$4","v":38957.514512252201}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},null,{"$f":"D103/'DNSP Inputs General'!K53","v":39.081477776727709},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!K53","v":13117.411599525258},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!L53","v":14376.14810527328},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!M53","v":15743.708268863971},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!N53","v":17224.501938006077},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!O53","v":18834.387347441992},null,null,{"$f":"D103/'Charges Summary'!D$4","v":12797.474731244156},{"$f":"E103/'Charges Summary'!E$4","v":13683.424728398126},{"$f":"F103/'Charges Summary'!F$4","v":14619.598224159461},{"$f":"G103/'Charges Summary'!G$4","v":15604.548637091235},{"$f":"H103/'Charges Summary'!H$4","v":16646.854011535048}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},null,{"$f":"D104/'DNSP Inputs General'!K54","v":40.33785800921077},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!K54","v":363.04072208289693},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!L54","v":396.342547994906},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!M54","v":432.39907491160392},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!N54","v":471.27415007103195},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!O54","v":513.38913597688713},null,null,{"$f":"D104/'Charges Summary'!D$4","v":354.18607032477752},{"$f":"E104/'Charges Summary'!E$4","v":377.24454300526452},{"$f":"F104/'Charges Summary'!F$4","v":401.52552624515971},{"$f":"G104/'Charges Summary'!G$4","v":426.95112013430793},{"$f":"H104/'Charges Summary'!H$4","v":453.76118904531711}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},null,{"$f":"D105/'DNSP Inputs General'!K55","v":40.33785800921077},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!K55","v":3832.0965108750233},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!L55","v":4183.6157843906749},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!M55","v":4564.2124574002637},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!N55","v":4974.5604729720035},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!O55","v":5419.1075464226979},null,null,{"$f":"D105/'Charges Summary'!D$4","v":3738.6307423170961},{"$f":"E105/'Charges Summary'!E$4","v":3982.0257317222367},{"$f":"F105/'Charges Summary'!F$4","v":4238.3249992544643},{"$f":"G105/'Charges Summary'!G$4","v":4506.706268084361},{"$f":"H105/'Charges Summary'!H$4","v":4789.7014399227919}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},null,{"$f":"D106/'DNSP Inputs General'!K56","v":40.33785800921077},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!K56","v":605.06787013816154},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!L56","v":660.57091332484333},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!M56","v":720.66512485267322},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!N56","v":785.45691678505329},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!O56","v":855.64855996147855},null,null,{"$f":"D106/'Charges Summary'!D$4","v":590.31011720796255},{"$f":"E106/'Charges Summary'!E$4","v":628.74090500877423},{"$f":"F106/'Charges Summary'!F$4","v":669.20921040859957},{"$f":"G106/'Charges Summary'!G$4","v":711.58520022384653},{"$f":"H106/'Charges Summary'!H$4","v":756.26864840886185}]
[{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},null,{"$f":"D107/'DNSP Inputs General'!K57","v":41.873011903636829},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!K57","v":4941.0154046291455},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!L57","v":5394.2169578191288},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!M57","v":5884.6572829896932},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!N57","v":6413.3014735521228},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!O57","v":6985.8254175402499},null,null,{"$f":"D107/'Charges Summary'!D$4","v":4820.5028337845324},{"$f":"E107/'Charges Summary'!E$4","v":5134.2933566392667},{"$f":"F107/'Charges Summary'!F$4","v":5464.4892864488384},{"$f":"G107/'Charges Summary'!G$4","v":5810.1346052597646},{"$f":"H107/'Charges Summary'!H$4","v":6174.4517477844956}]
[{"$f":"'DNSP Inputs General'!A$58","v":"Metal Halide 400 watt"},null,{"$f":"D108/'DNSP Inputs General'!K58","v":41.873011903636829},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,D$86,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,D$87,D$88))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!K58","v":4606.0313094000512},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,E$86,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,E$87,E$88))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!L58","v":5028.5073335602056},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,F$86,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,F$87,F$88))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!M58","v":5485.6974671937824},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,G$86,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,G$87,G$88))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!N58","v":5978.5013736502842},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,H$86,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,H$87,H$88))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!O58","v":6512.2101349951481},null,null,{"$f":"D108/'Charges Summary'!D$4","v":4493.6890823415142},{"$f":"E108/'Charges Summary'!E$4","v":4786.2056714433847},{"$f":"F108/'Charges Summary'!F$4","v":5094.0154365201042},{"$f":"G108/'Charges Summary'!G$4","v":5416.2271743946958},{"$f":"H108/'Charges Summary'!H$4","v":5755.8448496296141}]
["Twin 24w Fluorescent",null,null,{"$f":"('Charges Summary'!D85+'Charges Summary'!D11)*'DNSP Inputs General'!K59","v":1866.028056295193},{"$f":"('Charges Summary'!E85+'Charges Summary'!E11)*'DNSP Inputs General'!L59","v":2127.6457108412042},{"$f":"('Charges Summary'!F85+'Charges Summary'!F11)*'DNSP Inputs General'!M59","v":2427.9451791507727},{"$f":"('Charges Summary'!G85+'Charges Summary'!G11)*'DNSP Inputs General'!N59","v":2767.9227502347926},{"$f":"('Charges Summary'!H85+'Charges Summary'!H11)*'DNSP Inputs General'!O59","v":3153.7720175944937},null,null,{"$f":"D109/'Charges Summary'!D$4","v":1820.5151768733592},{"$f":"E109/'Charges Summary'!E$4","v":2025.1238175763992},{"$f":"F109/'Charges Summary'!F$4","v":2254.5884631048516},{"$f":"G109/'Charges Summary'!G$4","v":2507.6014003311216},{"$f":"H109/'Charges Summary'!H$4","v":2787.4749198938107}]
["32W Compact Fluorescent",null,null,{"$f":"('Charges Summary'!D85+'Charges Summary'!D11)*'DNSP Inputs General'!K60","v":12401.655489183097},{"$f":"('Charges Summary'!E85+'Charges Summary'!E11)*'DNSP Inputs General'!L60","v":14140.371051696851},{"$f":"('Charges Summary'!F85+'Charges Summary'!F11)*'DNSP Inputs General'!M60","v":16136.166633117082},{"$f":"('Charges Summary'!G85+'Charges Summary'!G11)*'DNSP Inputs General'!N60","v":18395.663587843617},{"$f":"('Charges Summary'!H85+'Charges Summary'!H11)*'DNSP Inputs General'!O60","v":20960.024647906761},null,null,{"$f":"D110/'Charges Summary'!D$4","v":12099.1760870079},{"$f":"E110/'Charges Summary'!E$4","v":13459.008734512174},{"$f":"F110/'Charges Summary'!F$4","v":14984.034830015429},{"$f":"G110/'Charges Summary'!G$4","v":16665.5632889263},{"$f":"H110/'Charges Summary'!H$4","v":18525.60765345355}]
["42w Compact Fluorescent",null,null,{"$f":"('Charges Summary'!D11+'Charges Summary'!D85)*'DNSP Inputs General'!K61","v":2501.7986772453255},{"$f":"('Charges Summary'!E11+'Charges Summary'!E85)*'DNSP Inputs General'!L61","v":2852.5515503755964},{"$f":"('Charges Summary'!F11+'Charges Summary'!F85)*'DNSP Inputs General'!M61","v":3255.1654393039121},{"$f":"('Charges Summary'!G11+'Charges Summary'!G85)*'DNSP Inputs General'!N61","v":3710.9760766422214},{"$f":"('Charges Summary'!H11+'Charges Summary'!H85)*'DNSP Inputs General'!O61","v":4228.2872625271302},null,null,{"$f":"D111/'Charges Summary'!D$4","v":2440.7791973125127},{"$f":"E111/'Charges Summary'!E$4","v":2715.0996315294196},{"$f":"F111/'Charges Summary'!F$4","v":3022.7447093839382},{"$f":"G111/'Charges Summary'!G$4","v":3361.9611694704854},{"$f":"H111/'Charges Summary'!H$4","v":3737.1898262293121}]
[]
[]
[]
[{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"}]
[{"$f":"'DNSP Inputs General'!A$68","v":"T5 2X14W"},null,{"$f":"D116/'DNSP Inputs General'!K68","v":7.523342889520519},{"$f":"SUM('Charges Summary'!D85,'Charges Summary'!D11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!K68","v":213415.07138389308},{"$f":"SUM('Charges Summary'!E85,'Charges Summary'!E11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!L68","v":259906.27106452963},{"$f":"SUM('Charges Summary'!F85,'Charges Summary'!F11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!M68","v":314006.50287825201},{"$f":"SUM('Charges Summary'!G85,'Charges Summary'!G11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!N68","v":376176.88508412644},{"$f":"SUM('Charges Summary'!H85,'Charges Summary'!H11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!O68","v":447839.94670115231},null,null,{"$f":"D116/'Charges Summary'!D$4","v":208209.8257403835},{"$f":"E116/'Charges Summary'!E$4","v":247382.53045999253},{"$f":"F116/'Charges Summary'!F$4","v":291586.25359771523},{"$f":"G116/'Charges Summary'!G$4","v":340797.69160072767},{"$f":"H116/'Charges Summary'!H$4","v":395825.25705463113}]
[]
[]
[]
[]
["Total Capital Charge",null,null,{"$f":"SUM(D91:D120)","v":2952056.3888212061},{"$f":"SUM(E91:E120)","v":3147404.9863583967},{"$f":"SUM(F91:F120)","v":3352570.2308432446},{"$f":"SUM(G91:G120)","v":3566314.6572042978},{"$f":"SUM(H91:H120)","v":3790646.406111036},null,null,{"$f":"SUM(K91:K120)","v":2880055.0134841045},{"$f":"SUM(L91:L120)","v":2995745.3766647419},{"$f":"SUM(M91:M120)","v":3113194.7414281233},{"$f":"SUM(N91:N120)","v":3230905.0632530507},{"$f":"SUM(O91:O120)","v":3350379.0788528449}]
[]
["Check",null,{"$f":"SUM(D123:O123)","v":1.4901161193847656E-8},{"$f":"ABS(D37-SUM(D79,D121))","v":0},{"$f":"ABS(E37-SUM(E79,E121))","v":4.6566128730773926E-9},{"$f":"ABS(F37-SUM(F79,F121))","v":1.862645149230957E-9},{"$f":"ABS(G37-SUM(G79,G121))","v":1.862645149230957E-9},{"$f":"ABS(H37-SUM(H79,H121))","v":0},null,null,{"$f":"ABS(K37-SUM(K79,K121))","v":1.862645149230957E-9},{"$f":"ABS(L37-SUM(L79,L121))","v":0},{"$f":"ABS(M37-SUM(M79,M121))","v":1.862645149230957E-9},{"$f":"ABS(N37-SUM(N79,N121))","v":9.3132257461547852E-10},{"$f":"ABS(O37-SUM(O79,O121))","v":1.862645149230957E-9}]
[]
["Public Lighting - Capital Expenditure",null,null,"Forecast Capital Expenditure - Nominal ",null,null,null,null,null,null,"Forecast Capital Expenditure - Real 2015 $ "]
[null,null,null,{"$f":"D$2","v":2016},{"$f":"E$2","v":2017},{"$f":"F$2","v":2018},{"$f":"G$2","v":2019},{"$f":"H$2","v":2020},null,null,{"$f":"K$2","v":2016},{"$f":"L$2","v":2017},{"$f":"M$2","v":2018},{"$f":"N$2","v":2019},{"$f":"O$2","v":2020}]
[]
["Total Capital Expenditure",null,null,{"$f":"K128*'Charges Summary'!D$4","v":2437672.3175022798},{"$f":"L128*'Charges Summary'!E$4","v":2604839.1826690952},{"$f":"M128*'Charges Summary'!F$4","v":2761400.5076132067},{"$f":"N128*'Charges Summary'!G$4","v":2913273.1980599598},{"$f":"O128*'Charges Summary'!H$4","v":3114500.0218930519},null,null,{"$f":"'DNSP Inputs General'!K14","v":2378216.8951241756},{"$f":"'DNSP Inputs General'!L14","v":2479323.4338313816},{"$f":"'DNSP Inputs General'!M14","v":2564234.8846831191},{"$f":"'DNSP Inputs General'!N14","v":2639281.7322602649},{"$f":"'DNSP Inputs General'!O14","v":2752764.1981101092}]
["Check",null,{"$f":"SUM(D129:H129)","v":1.3969838619232178E-9},{"$f":"ABS(D128-D136)","v":0},{"$f":"ABS(E128-E136)","v":4.6566128730773926E-10},{"$f":"ABS(F128-F136)","v":4.6566128730773926E-10},{"$f":"ABS(G128-G136)","v":0},{"$f":"ABS(H128-H136)","v":4.6566128730773926E-10}]
[]
[]
["Public Lighting - RAB",null,null,"RAB - Historical Cost ($)"]
[null,null,null,{"$f":"D$2","v":2016},{"$f":"E$2","v":2017},{"$f":"F$2","v":2018},{"$f":"G$2","v":2019},{"$f":"H$2","v":2020}]
[]
["Opening RAB",null,null,{"$f":"'Total RAB'!N139","v":19675313.563568491},{"$f":"D138","v":20780001.781503528},{"$f":"E138","v":21947441.674216464},{"$f":"F138","v":23161591.85928924},{"$f":"G138","v":24412526.067210846}]
["Capex",null,null,{"$f":"'Total RAB'!N140","v":2437672.3175022798},{"$f":"'Total RAB'!O140","v":2604839.1826690948},{"$f":"'Total RAB'!P140","v":2761400.5076132063},{"$f":"'Total RAB'!Q140","v":2913273.1980599598},{"$f":"'Total RAB'!R140","v":3114500.0218930524}]
["Depreciation",null,null,{"$f":"'Total RAB'!N141","v":1332984.0995672415},{"$f":"'Total RAB'!O141","v":1437399.2899561608},{"$f":"'Total RAB'!P141","v":1547250.322540428},{"$f":"'Total RAB'!Q141","v":1662338.9901383563},{"$f":"'Total RAB'!R141","v":1783331.7710158925}]
["Closing RAB",null,null,{"$f":"D135+D136-D137","v":20780001.781503528},{"$f":"E135+E136-E137","v":21947441.674216464},{"$f":"F135+F136-F137","v":23161591.85928924},{"$f":"G135+G136-G137","v":24412526.067210846},{"$f":"H135+H136-H137","v":25743694.318088006}]
[]
["Average RAB",null,null,{"$f":"SUM(D135,D138)/2","v":20227657.672536008},{"$f":"SUM(E135,E138)/2","v":21363721.727859996},{"$f":"SUM(F135,F138)/2","v":22554516.766752854},{"$f":"SUM(G135,G138)/2","v":23787058.963250041},{"$f":"SUM(H135,H138)/2","v":25078110.192649424}]
[]
[{"$f":"WACC!A$8","v":"Nominal Pre Tax WACC"},null,null,{"$f":"WACC!E$8","v":8.0042500000000016E-2},{"$f":"WACC!F$8","v":8.0042500000000016E-2},{"$f":"WACC!G$8","v":8.0042500000000016E-2},{"$f":"WACC!H$8","v":8.0042500000000016E-2},{"$f":"WACC!I$8","v":8.0042500000000016E-2}]
[]
["Capital Charge",null,null,"Capital Charge - Nominal "]
[null,null,null,{"$f":"D$2","v":2016},{"$f":"E$2","v":2017},{"$f":"F$2","v":2018},{"$f":"G$2","v":2019},{"$f":"H$2","v":2020}]
[]
["Depreciation",null,null,{"$f":"D137","v":1332984.0995672415},{"$f":"E137","v":1437399.2899561608},{"$f":"F137","v":1547250.322540428},{"$f":"G137","v":1662338.9901383563},{"$f":"H137","v":1783331.7710158925}]
["Return",null,null,{"$f":"D142*D140","v":1619072.2892539639},{"$f":"E142*E140","v":1710005.696402234},{"$f":"F142*F140","v":1805319.9083028156},{"$f":"G142*G140","v":1903975.6670659417},{"$f":"H142*H140","v":2007314.6350951418}]
[]
[null,null,null,{"$f":"SUM(D147:D149)","v":2952056.3888212051},{"$f":"SUM(E147:E149)","v":3147404.9863583948},{"$f":"SUM(F147:F149)","v":3352570.2308432437},{"$f":"SUM(G147:G149)","v":3566314.6572042983},{"$f":"SUM(H147:H149)","v":3790646.4061110346}]
[]
["Check",null,{"$f":"SUM(D152:H152)","v":5.5879354476928711E-9},{"$f":"ABS(D121-D150)*IF('DNSP Inputs General'!K73=0,0,1)","v":9.3132257461547852E-10},{"$f":"ABS(E121-E150)*IF('DNSP Inputs General'!L73=0,0,1)","v":1.862645149230957E-9},{"$f":"ABS(F121-F150)*IF('DNSP Inputs General'!M73=0,0,1)","v":9.3132257461547852E-10},{"$f":"ABS(G121-G150)*IF('DNSP Inputs General'!N73=0,0,1)","v":4.6566128730773926E-10},{"$f":"ABS(H121-H150)*IF('DNSP Inputs General'!O73=0,0,1)","v":1.3969838619232178E-9}]

{"sheet":"Submission tables","index":6,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Regulatory Proposal 2016-20 - Tables and Graphs"]
[null,{"$f":"RIGHT(CELL(\"filename\",D2),LEN(CELL(\"filename\",D2))-FIND(\"]\",CELL(\"filename\",D2)))","v":"Submission tables"}]
[]
[null,"Return to Table of Contents"]
[]
[null,"Table 22-1: AER’s classification of public lighting services"]
[]
[null,"Service ","Classification"]
[null,"Operation, maintenance, repair and replacement - shared public lighting assets ","Alternative control (fee-based)"]
[null,"Operation, maintenance and repair - dedicated public lighting assets","Negotiated"]
[null,"Replacement - dedicated public lighting assets","Negotiated"]
[null,"Alteration and relocation of DNSP public lighting assets","Negotiated"]
[null,"New public lights (that is, new lighting types not subject to a regulated charge and new public lighting at greenfield sites)","Negotiated"]
[]
[null,"Table 22‑2: Shared public lighting asset base for 2016 – 2020 ($M, Real 2015)"]
[]
[null,null,2016,2017,2018,2019,2020]
[null,"Opening Public Lighting Regulatory Asset Base",{"$f":"'Total RAB'!N145/1000000","v":19.675313563568491},{"$f":"C23","v":20.753058166431941},{"$f":"D23","v":21.864244263005823},22.99170340963251,24.124988061901156]
[null,"Capex",{"$f":"'DNSP Inputs General'!K14/1000000","v":2.3782168951241758},{"$f":"'DNSP Inputs General'!L14/1000000","v":2.4793234338313814},{"$f":"'DNSP Inputs General'!M14/1000000","v":2.5642348846831191},{"$f":"'DNSP Inputs General'!N14/1000000","v":2.6392817322602649},{"$f":"'DNSP Inputs General'!O14/1000000","v":2.7527641981101092}]
[null,"Less regulatory depreciation",{"$f":"'Total RAB'!N141/1000000/'Total RAB'!N20","v":1.3004722922607235},{"$f":"'Total RAB'!O141/1000000/'Total RAB'!O20","v":1.3681373372574999},{"$f":"'Total RAB'!P141/1000000/'Total RAB'!P20","v":1.4367757380564328},{"$f":"'Total RAB'!Q141/1000000/'Total RAB'!Q20","v":1.5059970799916176},{"$f":"'Total RAB'!R141/1000000/'Total RAB'!R20","v":1.5762054320426702}]
[null,"Less the capital component of the exit fees",0,0,0,0,0]
[null,"Closing Regulatory Asset Base",{"$f":"C19+C20-C21-C22","v":20.753058166431941},{"$f":"D19+D20-D21-D22","v":21.864244263005823},22.99170340963251,24.124988061901156,25.301546827968597]
[]
[null,"Table 22-3: Building block calculation for shared public lighting ($M, Real 2015)   "]
[]
[null,null,2016,2017,2018,2019,2020,"Total"]
[null,"Return on Capital",{"$f":"(C23+C19)/2*WACC!E8","v":1.6179939720992802},{"$f":"(D23+D19)/2*WACC!F8","v":1.7055977148541364},{"$f":"(E23+E19)/2*WACC!G8","v":1.7951910957935775},{"$f":"(F23+F19)/2*WACC!H8","v":1.8856688885551174},{"$f":"(G23+G19)/2*WACC!I8","v":1.9781117094612004},{"$f":"SUM(C28:G28)","v":8.9825633807633114}]
[null,"Depreciation",{"$f":"C21","v":1.3004722922607235},{"$f":"D21","v":1.3681373372574999},1.4367757380564328,1.5059970799916176,1.5762054320426702,{"$f":"SUM(C29:G29)","v":7.1875878796089436}]
[null,"Opex",{"$f":"'DNSP Inputs General'!K20/1000000","v":3.6865716412208829},{"$f":"'DNSP Inputs General'!L20/1000000","v":3.7373193531549092},{"$f":"'DNSP Inputs General'!M20/1000000","v":3.7880667825888117},{"$f":"'DNSP Inputs General'!N20/1000000","v":3.7852762419004056},{"$f":"'DNSP Inputs General'!O20/1000000","v":3.7824877455327957},18.779721764397806]
[null,"Estimated cost of corporate income tax",0,0,0,0,0,0]
[null,"Total Revenue Requirement (unsmoothed)",{"$f":"SUM(C28:C31)","v":6.6050379055808861},{"$f":"SUM(D28:D31)","v":6.8110544052665452},7.0200336164388215,7.176942210447141,7.3368048870366662,34.949873024770056]
[]
[null,"Table 6: OM Cost allowance comparison ($000's, Real 2015)   "]
[]
[null,null,2015,2016,2017,2018,2019,2020,"16 to 20 total"]
[null,"Faults and repairs",{"$f":"3527.6-C38-C39-C40","v":2381.8000000000002},{"$f":"'Submission tables'!C30*1000-'Submission tables'!D38-'Submission tables'!D39-'Submission tables'!D40","v":1856.1345102208834},{"$f":"'Submission tables'!D30*1000-'Submission tables'!E38-'Submission tables'!E39-'Submission tables'!E40","v":1906.882222154909},{"$f":"'Submission tables'!E30*1000-'Submission tables'!F38-'Submission tables'!F39-'Submission tables'!F40","v":1957.6296515888116},{"$f":"'Submission tables'!F30*1000-'Submission tables'!G38-'Submission tables'!G39-'Submission tables'!G40","v":1954.839110900406},{"$f":"'Submission tables'!G30*1000-'Submission tables'!H38-'Submission tables'!H39-'Submission tables'!H40","v":1952.0506145327954},{"$f":"SUM(D37:H37)","v":9627.5361093978063}]
[null,"Bulk lamp change - standard",694.8,{"$f":"'O & M Cost buildup'!C45/1000","v":859.36808099999985},{"$f":"'O & M Cost buildup'!D45/1000","v":859.36808099999985},{"$f":"'O & M Cost buildup'!E45/1000","v":859.36808099999985},{"$f":"'O & M Cost buildup'!F45/1000","v":859.36808099999985},{"$f":"'O & M Cost buildup'!G45/1000","v":859.36808099999985},{"$f":"SUM(D38:H38)","v":4296.840404999999}]
[null,"Bulk lamp change - sustainable",315.60000000000002,{"$f":"'O & M Cost buildup'!C62/1000","v":877.06904999999995},{"$f":"'O & M Cost buildup'!D62/1000","v":877.06904999999995},{"$f":"'O & M Cost buildup'!E62/1000","v":877.06904999999995},{"$f":"'O & M Cost buildup'!F62/1000","v":877.06904999999995},{"$f":"'O & M Cost buildup'!G62/1000","v":877.06904999999995},4385.3452499999994]
[null,"Patrols",135.4,{"$f":"'O & M Cost buildup'!C21/1000","v":94},{"$f":"'O & M Cost buildup'!D21/1000","v":94},{"$f":"'O & M Cost buildup'!E21/1000","v":94},{"$f":"'O & M Cost buildup'!F21/1000","v":94},{"$f":"'O & M Cost buildup'!G21/1000","v":94},470]
[null,"Total Revenue Requirement (unsmoothed)",{"$f":"SUM(C37:C40)","v":3527.6000000000004},{"$f":"SUM(D37:D40)","v":3686.5716412208831},3737.3193531549086,3788.0667825888113,3785.2762419004057,3782.4877455327951,{"$f":"SUM(I37:I40)","v":18779.721764397804}]

{"sheet":"DNSP Inputs General","index":7,"n_rows":105,"n_cols":22,"rows_kept":105,"cut":false,"hidden":false,"merged":[[38,9,38,14],[2,9,2,14],[17,9,17,14],[17,5,17,8],[38,5,38,8],[2,3,2,8]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"Capex",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Capital Expenditue",null,null,"Nominal $ - Actual",null,null,null,null,null,"Real 2015 $ - Forecast"]
["(Net of customer contributions)"]
[]
["Poles and Brackets",null,null,2055145.5744177643,-55718.277021054295,705275.36483141326,101102.25932266032,705275.36483141326,551677.71486248425,1079972.5597216655,{"$f":"'Capex 2016-2020'!B20","v":922304.02115344442},{"$f":"'Capex 2016-2020'!C20","v":1023277.3594305955},{"$f":"'Capex 2016-2020'!D20","v":1108173.9401733668},{"$f":"'Capex 2016-2020'!E20","v":1183093.8209548697},{"$f":"'Capex 2016-2020'!F20","v":1295934.0441638362}]
[]
["Existing Lights"]
["Luminaires",null,null,1519394.9955822362,-110251.94297894542,1144988.3951685843,2027497.1706773397,1144988.3951685843,827055.30513751681,1045107.7834040991,{"$f":"'Capex 2016-2020'!B14","v":1455912.8739707312},{"$f":"'Capex 2016-2020'!C14","v":1456046.0744007858},{"$f":"'Capex 2016-2020'!D14","v":1456060.9445097521},{"$f":"'Capex 2016-2020'!E14","v":1456187.9113053952},{"$f":"'Capex 2016-2020'!F14","v":1456830.153946273}]
[]
["Energy Efficient Lights"]
["Luminaires and Ballasts",null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[]
["Total Net Capex",null,null,{"$f":"SUM(D6,D9,D12)","v":3574540.5700000003},{"$f":"SUM(E6,E9,E12)","v":-165970.21999999971},1850263.7599999974,2128599.4300000002,1850263.7599999974,1378733.0200000009,2125080.3431257643,{"$f":"SUM(K6,K9,K12)","v":2378216.8951241756},2479323.4338313816,2564234.8846831191,{"$f":"SUM(N6,N9,N12)","v":2639281.7322602649},2752764.1981101092]
[]
[]
[null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Operating and Maintenance Expenditure",null,null,null,null,"Nominal $ - Actual",null,null,null,"Real 2015 $ - Forecast"]
[]
["Total O & M",null,null,null,null,2510763.3944557328,2895184.0732160765,2682204.3911102745,3493714.1585676381,3585417.3354352815,{"$f":"'Cashflow Summary'!K79","v":3686571.641220883},{"$f":"'Cashflow Summary'!L79","v":3737319.3531549093},{"$f":"'Cashflow Summary'!M79","v":3788066.7825888116},{"$f":"'Cashflow Summary'!N79","v":3785276.2419004054},{"$f":"'Cashflow Summary'!O79","v":3782487.7455327958}]
[]
[]
[]
["WACC"]
["Regulatoy Period",2016,2017,2018,2019,2020]
["Real Pre Tax WACC",5.3699999999999998E-2,5.3699999999999998E-2,5.3699999999999998E-2,5.3699999999999998E-2,5.3699999999999998E-2]
[]
[]
["CPI Index","CPI Index","Actual CPI","F'cast CPI"]
["2014-09-30",106.4]
["2015-09-30",107,{"$f":"IF(B31=\"\",\"\",B31/B30-1)","v":5.639097744360777E-3},2.5000000000000001E-2]
["2016-09-30",null,{"$f":"IF(B32=\"\",\"\",B32/B31-1)","v":""},2.5000000000000001E-2]
["2017-09-30",null,{"$f":"IF(B33=\"\",\"\",B33/B32-1)","v":""},2.5000000000000001E-2]
["2018-09-30",null,{"$f":"IF(B34=\"\",\"\",B34/B33-1)","v":""},2.5000000000000001E-2]
["2019-09-30",null,{"$f":"IF(B35=\"\",\"\",B35/B34-1)","v":""},2.5000000000000001E-2]
[]
[]
["Number Of Lights",null,null,null,{"$f":"J$2","v":2015},{"$f":"F$2","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,null,null,null,"Actual Prices","Actual Volumes",null,null,null,"Forecast Volumes"]
["Existing Lights","Reference Light",null,"Price Factor"]
["Mercury Vapour 80 watt",{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,1,64.8,71495,70284,65619,58146,54948.750278334082,51821.997632243154,48695.244986152225,45568.492340061297,42441.739693970369,39314.98704787944]
["Sodium High Pressure 150 watt",{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,1,97.72,23577,23585,23639,23706,23801.799218887034,23894.918932516848,23988.038646146662,24080.937369652169,24174.609558592751,24268.060757409025]
["Sodium High Pressure 250 watt",{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,1,99.64,9738,9809,9877,9900,9940.0072668093162,9978.8955299045301,10017.783792999744,10056.579767128847,10095.69875263934,10134.725449183723]
["Fluorescent 2x20 watt",{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,1.29,83.59,60,57,56,60,62,64,66,68,70,72]
["Fluorescent 3x20 watt",{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,1.29,82.19,3,3,3,3,3,3,3,3,3,3]
["Mercury Vapour 50 watt",{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,1.48,95.9,42,39,42,37,33.836382531039362,30.672765062078724,27.509147593118087,24.345530124157449,21.181912655196811,18.018295186236173]
["Mercury Vapour 125 watt",{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,1.48,95.9,1178,1175,1166,1114,1015.6379757147856,917.27595142957125,818.91392714435688,720.5519028591425,622.18987857392813,523.82785428871375]
["Mercury Vapour 250 watt",{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,0.91,90.67,126,126,124,122,111.17777238915737,98.958310336462517,98.958310336462517,98.958310336462517,98.958310336462517,98.958310336462517]
["Mercury Vapour 400 watt",{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,1.26,125.55,6,6,6,6,6,6,6,6,6,6]
["Mercury Vapour 700 watt",{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,1.26,125.55,4,4,0,4,3.6392590796385793,4,3.6472131595946675,4,3.6472131595946675,4]
["Sodium High Pressure 70 watt",{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,2.19,141.91,373,366,327,333,339.57972554606471,346.11526615038537,352.65080675470603,359.18270324011996,365.72735414170745,372.26836092438822]
["Sodium High Pressure 100 watt",{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,1.1000000000000001,107.49,799,848,873,911,917.31284941014462,923.50506837254295,929.69728733494128,935.87955739443271,942.0966486140984,948.30379093085708]
["Sodium High Pressure 400 watt",{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,1.26,125.55,346,338,335,333,334.34007663189169,335.64267130493289,336.94526597797409,338.24476935543998,339.55509226741947,340.86232388382365]
["Metal Halide 70 watt",{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,1.35,131.91999999999999,9,9,9,9,9,9,9,9,9,9]
["Metal Halide 100 watt",{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,1.35,131.91999999999999,97,95,95,95,95,95,95,95,95,95]
["Metal Halide 150 watt",{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,1.35,131.91999999999999,15,15,15,15,15,15,15,15,15,15]
["Metal Halide 250 watt",{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,1.35,134.51,118,118,118,118,118,118,118,118,118,118]
["Metal Halide 400 watt",{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,1.35,134.51,110,110,110,110,110,110,110,110,110,110]
["Twin 24w Fluorescent","T5 2X14W",null,1,29.22,47,96,101,226,237.17212747252745,248.03177041078871,258.89141334904997,269.72528436695939,280.6493571061003,291.54765792488934]
["32W Compact Fluorescent","T5 2X14W",null,1,29.22,182,262,857,1502,1576.2501569191868,1648.4235360929408,1720.5969152666949,1792.5990138016502,1865.2005945724006,1937.6308947043526]
["42w Compact Fluorescent","T5 2X14W",null,1,29.22,182,228,244,303,317.97856028396382,332.53817006402204,347.09777984408026,361.62283700525967,376.26882833251494,390.8802670408914]
[]
[]
[]
["Total Existing Lights",null,null,null,null,{"$f":"SUM(F41:F64)","v":108507},107573,{"$f":"SUM(H41:H64)","v":103616},{"$f":"SUM(I41:I64)","v":97053},93995.481650008835,{"$f":"SUM(K41:K64)","v":91000.975603888262},88017.975492059617,85035.119385325932,82053.523194961861,{"$f":"SUM(O41:O64)","v":79072.071009692794}]
[]
["Energy Efficient Lights","Reference Light",null,"Price Factor"]
["T5 2X14W",{"$f":"A68","v":"T5 2X14W"},null,1,29.22,9508,10834,14997,21810,25108.775363420093,28367.053651265196,31625.3319391103,34883.610226955403,38141.888514800507,41400.16680264561]
[]
[]
["Total Energy Efficient Lights",null,null,null,null,{"$f":"SUM(F68:F70)","v":9508},10834,14997,21810,25108.775363420093,28367.053651265196,31625.3319391103,34883.610226955403,38141.888514800507,41400.16680264561]
[]
["Total Number of Lights",null,null,null,null,{"$f":"SUM(F65,F71)","v":118015},118407,{"$f":"SUM(H65,H71)","v":118613},118863,119104.25701342893,{"$f":"SUM(K65,K71)","v":119368.02925515347},119643.30743116992,119918.72961228134,120195.41170976237,120472.2378123384]
[]
[]
[]
[]
[]
[null,{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,null,null,null,null,null,null,null,{"$f":"K41*E41","v":3358065.4465693561},{"$f":"K41*'PL Tariffs'!D6","v":2804959.9241167726},{"$f":"L41*'PL Tariffs'!E6","v":2830736.2736975914},{"$f":"M41*'PL Tariffs'!F6","v":2882639.6383909956},{"$f":"N41*'PL Tariffs'!G6","v":2895555.6759443199},{"$f":"O41*'PL Tariffs'!H6","v":2892013.1945730094}]
[null,{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,null,null,null,null,null,null,null,{"$f":"K42*E42","v":2335011.4780855463},{"$f":"K42*'PL Tariffs'!D7","v":1646008.4374654712},{"$f":"L42*'PL Tariffs'!E7","v":1810582.7544326033},{"$f":"M42*'PL Tariffs'!F7","v":1997497.4009450332},{"$f":"N42*'PL Tariffs'!G7","v":2101573.5699069509},{"$f":"O42*'PL Tariffs'!H7","v":2254479.1862388519}]
[null,{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,null,null,null,null,null,null,null,994297.15059968736,{"$f":"K43*'PL Tariffs'!D8","v":705051.77047166578},{"$f":"L43*'PL Tariffs'!E8","v":775471.40373865247},{"$f":"M43*'PL Tariffs'!F8","v":803210.16298809089},{"$f":"N43*'PL Tariffs'!G8","v":899322.69561336213},{"$f":"O43*'PL Tariffs'!H8","v":964659.78815853188}]
[null,{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,null,null,null,null,null,null,null,5349.76,{"$f":"K44*'PL Tariffs'!D9","v":4468.7102372718155},{"$f":"L44*'PL Tariffs'!E9","v":4949.331016019124},{"$f":"M44*'PL Tariffs'!F9","v":5549.1225646136445},{"$f":"N44*'PL Tariffs'!G9","v":6160.6493848535274},{"$f":"O44*'PL Tariffs'!H9","v":6832.2592904536978}]
[null,{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,null,null,null,null,null,null,null,246.57,{"$f":"K45*'PL Tariffs'!D10","v":209.47079237211636},{"$f":"L45*'PL Tariffs'!E10","v":224.9695916372329},{"$f":"M45*'PL Tariffs'!F10","v":244.81423079177841},{"$f":"N45*'PL Tariffs'!G10","v":264.0278307794369},{"$f":"O45*'PL Tariffs'!H10","v":284.67747043557074}]
[null,{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,null,null,null,null,null,null,null,2941.5181694533499,{"$f":"K46*'PL Tariffs'!D11","v":2457.124453400555},{"$f":"L46*'PL Tariffs'!E11","v":2366.7462833235068},{"$f":"M46*'PL Tariffs'!F11","v":2279.3270545824907},{"$f":"N46*'PL Tariffs'!G11","v":2138.7776191639409},{"$f":"O46*'PL Tariffs'!H11","v":1961.6320384664391}]
[null,{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,null,null,null,null,null,null,null,87966.763742095893,{"$f":"K47*'PL Tariffs'!D12","v":73480.860503194315},{"$f":"L47*'PL Tariffs'!E12","v":70455.163573139216},{"$f":"M47*'PL Tariffs'!F12","v":67460.985159984368},{"$f":"N47*'PL Tariffs'!G12","v":62823.683999932116},{"$f":"O47*'PL Tariffs'!H12","v":57028.564078515134}]
[null,{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,null,null,null,null,null,null,null,8972.549998207056,{"$f":"K48*'PL Tariffs'!D13","v":6362.5644585448626},{"$f":"L48*'PL Tariffs'!E13","v":6970.8830502490782},{"$f":"M48*'PL Tariffs'!F13","v":7192.3788601671586},{"$f":"N48*'PL Tariffs'!G13","v":8021.8185479729182},{"$f":"O48*'PL Tariffs'!H13","v":8571.4806858415741}]
[null,{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,null,null,null,null,null,null,null,753.3,{"$f":"K49*'PL Tariffs'!D14","v":534.1464262044226},{"$f":"L49*'PL Tariffs'!E14","v":585.21564583584563},{"$f":"M49*'PL Tariffs'!F14","v":603.81053726018411},{"$f":"N49*'PL Tariffs'!G14","v":673.44319055276605},{"$f":"O49*'PL Tariffs'!H14","v":719.58811662390758}]
[null,{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,null,null,null,null,null,null,null,502.2,{"$f":"K50*'PL Tariffs'!D15","v":356.0976174696151},{"$f":"L50*'PL Tariffs'!E15","v":355.73436744886476},{"$f":"M50*'PL Tariffs'!F15","v":402.54035817345607},{"$f":"N50*'PL Tariffs'!G15","v":409.36514447057795},{"$f":"O50*'PL Tariffs'!H15","v":479.72541108260504}]
[null,{"$f":"A$41","v":"Mercury Vapour 80 watt"},null,null,null,null,null,null,null,null,49117.21741940119,{"$f":"K51*'PL Tariffs'!D16","v":41027.719773955992},{"$f":"L51*'PL Tariffs'!E16","v":44895.400643323461},{"$f":"M51*'PL Tariffs'!F16","v":49760.555939094847},{"$f":"N51*'PL Tariffs'!G16","v":54643.725564836182},{"$f":"O51*'PL Tariffs'!H16","v":59971.149749721051}]
[null,{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,null,null,null,null,null,null,null,99267.559799364637,{"$f":"K52*'PL Tariffs'!D17","v":69977.506630759817},{"$f":"L52*'PL Tariffs'!E17","v":77189.439709277605},{"$f":"M52*'PL Tariffs'!F17","v":85393.631081561456},{"$f":"N52*'PL Tariffs'!G17","v":90089.312650500317},{"$f":"O52*'PL Tariffs'!H17","v":96906.147478452258}]
[null,{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,null,null,null,null,null,null,null,42139.937382334327,{"$f":"K53*'PL Tariffs'!D18","v":29880.388893205938},{"$f":"L53*'PL Tariffs'!E18","v":32864.273573438484},{"$f":"M53*'PL Tariffs'!F18","v":34039.292651659212},{"$f":"N53*'PL Tariffs'!G18","v":38111.844117501641},{"$f":"O53*'PL Tariffs'!H18","v":40880.079611934838}]
[null,{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,null,null,null,null,null,null,null,1187.28,{"$f":"K54*'PL Tariffs'!D19","v":836.95628228268617},{"$f":"L54*'PL Tariffs'!E19","v":917.06457501017451},{"$f":"M54*'PL Tariffs'!F19","v":1007.8342486811887},{"$f":"N54*'PL Tariffs'!G19","v":1056.237074376801},{"$f":"O54*'PL Tariffs'!H19","v":1128.7231553695249}]
[null,{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,null,null,null,null,null,null,null,12532.4,{"$f":"K55*'PL Tariffs'!D20","v":8834.538535206133},{"$f":"L55*'PL Tariffs'!E20","v":9680.1260695518413},{"$f":"M55*'PL Tariffs'!F20","v":10638.25040274588},{"$f":"N55*'PL Tariffs'!G20","v":11149.169118421787},{"$f":"O55*'PL Tariffs'!H20","v":11914.299973344983}]
[null,{"$f":"A$42","v":"Sodium High Pressure 150 watt"},null,null,null,null,null,null,null,null,1978.7999999999997,{"$f":"K56*'PL Tariffs'!D21","v":1394.9271371378104},{"$f":"L56*'PL Tariffs'!E21","v":1528.4409583502909},{"$f":"M56*'PL Tariffs'!F21","v":1679.7237478019811},{"$f":"N56*'PL Tariffs'!G21","v":1760.3951239613348},{"$f":"O56*'PL Tariffs'!H21","v":1881.205258949208}]
[null,{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,null,null,null,null,null,null,null,15872.179999999998,{"$f":"K57*'PL Tariffs'!D22","v":11255.228266450335},{"$f":"L57*'PL Tariffs'!E22","v":12331.329680112463},{"$f":"M57*'PL Tariffs'!F22","v":12723.15060655388},{"$f":"N57*'PL Tariffs'!G22","v":14190.410086647573},{"$f":"O57*'PL Tariffs'!H22","v":15162.749600289484}]
[null,{"$f":"A$43","v":"Sodium High Pressure 250 watt"},null,null,null,null,null,null,null,null,14796.099999999999,{"$f":"K58*'PL Tariffs'!D23","v":10492.16194330116},{"$f":"L58*'PL Tariffs'!E23","v":11495.307328918398},{"$f":"M58*'PL Tariffs'!F23","v":11860.564124753617},{"$f":"N58*'PL Tariffs'!G23","v":13228.348385857906},{"$f":"O58*'PL Tariffs'!H23","v":14134.766576541044}]
[null,"T5 2X14W",null,null,null,null,null,null,null,null,7247.4883314032459,{"$f":"K59*'PL Tariffs'!D24","v":10645.697428028654},{"$f":"L59*'PL Tariffs'!E24","v":10525.314635084193},{"$f":"M59*'PL Tariffs'!F24","v":10538.993844339071},{"$f":"N59*'PL Tariffs'!G24","v":10651.879476443235},{"$f":"O59*'PL Tariffs'!H24","v":10869.56480566664}]
[null,"T5 2X14W",null,null,null,null,null,null,null,null,48166.935724635732,{"$f":"K60*'PL Tariffs'!D25","v":70751.493526101927},{"$f":"L60*'PL Tariffs'!E25","v":69951.427353524137},{"$f":"M60*'PL Tariffs'!F25","v":70042.339620341954},{"$f":"N60*'PL Tariffs'!G25","v":70792.579529282011},{"$f":"O60*'PL Tariffs'!H25","v":72239.320080138437}]
[null,"T5 2X14W",null,null,null,null,null,null,null,null,9716.7653292707237,{"$f":"K61*'PL Tariffs'!D26","v":14272.771330498594},{"$f":"L61*'PL Tariffs'!E26","v":14111.373161196947},{"$f":"M61*'PL Tariffs'!F26","v":14129.712985994416},{"$f":"N61*'PL Tariffs'!G26","v":14281.059652045573},{"$f":"O61*'PL Tariffs'!H26","v":14572.912106712351}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K79:K100)","v":7096129.4011507556},{"$f":"SUM(L79:L100)","v":5513258.4962892961},{"$f":"SUM(M79:M100)","v":5788187.9730842859},6068894.2303432208,6296898.6679622326,6526691.0144589329]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K68*E68","v":828885.30768996896},{"$f":"K68*'PL Tariffs'!D31","v":1217533.8247833154},{"$f":"L68*'PL Tariffs'!E31","v":1285738.1586824832},{"$f":"M68*'PL Tariffs'!F31","v":1363009.605543829},{"$f":"N68*'PL Tariffs'!G31","v":1447652.6996282877},{"$f":"O68*'PL Tariffs'!H31","v":1543493.0921060524}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K101:K104)","v":7925014.7088407241},{"$f":"SUM(L101:L104)","v":6730792.321072612},{"$f":"SUM(M101:M104)","v":7073926.1317667691},7431903.8358870503,7744551.3675905205,8070184.1065649856]

{"sheet":"DNSP Inputs O & M","index":8,"n_rows":167,"n_cols":8,"rows_kept":167,"cut":false,"hidden":false,"merged":[[4,2,4,7],[2,2,2,7]]}
["Public Lighting Cost Build-up Model"]
[]
["United Energy",null,"O & M Data Inputs"]
[]
[null,null,"Real 2015 $ "]
[]
["Input parameters",null,2015,2016,2017,2018,2019,2020]
[]
["Inputs - all lamps"]
[]
["Material premium for rural areas",0.05,0.05,0,0,0,0,0]
["Labour rate (per hour)",89.644284718959909,90.24,{"$f":"C12","v":90.24},90.24,90.24,90.24,90.24]
["Labour rate for night patrols (per hour)",103.09092742680389,132,132,132,132,132,132]
["Elevated platform vehicle (per hour) - urban MV,urban T5",39.70489020746119,40.42,40.42,40.42,40.42,40.42,40.42]
["Elevated platform vehicle (per hour) - rural MV, rural T5, S-HP",51.049144552450102,40.42,40.42,40.42,40.42,40.42,40.42]
["Patrol vehicle (per hour)",11.344254344988911,10,10,10,10,10,10]
["Number of hours in a day",8,8,8,8,8,8,8]
["Indirect overheads",0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[]
[]
["Inputs - MV80"]
[]
["Depreciation period",20,20,{"$f":"C24","v":20},{"$f":"D24","v":20},{"$f":"E24","v":20},{"$f":"F24","v":20},{"$f":"G24","v":20}]
["Lamps - bulk change",4,4,4,4,4,4,4]
["PE cells - bulk change",8,8,8,8,8,8,8]
["Proportion of lamps that fail between bulk change",0.19600000000000001,0.19600000000000001,0.19600000000000001,0.19600000000000001,0.19600000000000001,0.19600000000000001,0.19600000000000001]
["Unit cost - lamp",5.5958668520282924,4.9327762599929281,{"$f":"C28","v":4.9327762599929281},4.9327762599929281,4.9327762599929281,4.9327762599929281,4.9327762599929281]
["Unit cost - PE cell",22.591628757094529,19.914599999314994,19.914599999314994,19.914599999314994,19.914599999314994,19.914599999314994,19.914599999314994]
["Unit cost - luminaire",194.14106988820259,171.13603414045488,171.13603414045488,171.13603414045488,171.13603414045488,171.13603414045488,171.13603414045488]
["Unit cost - miscellaneous materials (bulk lamp)",1.2244785234197577,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105]
["Unit cost - miscellaneous materials (repair)",12.244785234197577,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105]
["Number of men in crew",2,2,2,2,2,2,2]
["Number of bulk lamp changes in 1 day - urban",90,90,58.073692931088615,54.832924059452942,51.820638183917453,48.71124273255284,45.511079210800879]
["Number of bulk lamp changes in 1 day - rural",75,75,49.75879283738697,49.832924059452942,46.820638183917453,43.711242732552847,40.511079210800879]
["Number of repairs in 1 day - urban",30,30,43.339973865962165,43.683425114662157,33.692900591080132,32.952403078059533,32.942232684406129]
["Number of repairs in 1 day - rural",25,25,33.396694425978197,33,33,27.676595363921145,27.676367329304735]
["   % of repairs - lamps",0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["   % of repairs - PE cells",0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["   % of repairs - luminaires",0.15,0.15,0.15,0.15,0.15,0.15,0.15]
["   % of repairs - other",0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["Other Maintenance and Repair costs"]
["Traffic control costs",4366.908172159121,3849.4448725826674]
["Other costs : Describe…………………………………….",0,0]
[null,4366.908172159121,{"$f":"SUM(C44:C45)","v":3849.4448725826674},0,0,0,0,0]
["Number of Lights",59619,{"$f":"'DNSP Inputs General'!J41","v":54948.750278334082},{"$f":"'DNSP Inputs General'!K41","v":51821.997632243154},{"$f":"'DNSP Inputs General'!L41","v":48695.244986152225},{"$f":"'DNSP Inputs General'!M41","v":45568.492340061297},{"$f":"'DNSP Inputs General'!N41","v":42441.739693970369},{"$f":"'DNSP Inputs General'!O41","v":39314.98704787944}]
["Unit Cost",7.3246920816503483E-2,{"$f":"IF(C47=0,0,C46/C47)","v":7.0055185114928392E-2},{"$f":"IF(D47=0,0,D46/D47)","v":0},0,0,0,0]
[]
["Location of selected public lighting assets within distributors' areas (%)"]
["Urban",0.84,0.84,0.92,0.92,0.92,0.92,0.92]
["Rural",0.16,0.16,0.08,0.08,0.08,0.08,0.08]
[]
[]
[]
["Inputs - S-HP150"]
[]
["Depreciation period ",20,20,{"$f":"C58","v":20},{"$f":"D58","v":20},{"$f":"E58","v":20},{"$f":"F58","v":20},{"$f":"G58","v":20}]
["Number of patrols per year",3,3,3,3,3,3,3]
["Lamps - frequency of replacement",5,5,5,5,5,5,5]
["PE cells - frequency of replacement",10,10,10,10,10,10,10]
["Unit cost - lamp",40.469015199022984,35.673578860561541,35.67,35.67,35.67,35.67,35.67]
["Unit cost - PE cell",21.979389495384648,19.374908942422987,19.37,19.37,19.37,19.37,19.37]
["Unit cost - miscellaneous materials",2.4489570468395154,2.158764227568021,2.16,2.16,2.16,2.16,2.16]
["Number of men in crew - road patrols",2,2,2,2,2,2,2]
["Number of men in crew - repairs",2,2,2,2,2,2,2]
["Number of lamps patrolled in 1 day - urban",3000,3000,5280.2316309181624,5496.9393051049574,5635.318609423095,5809.8777299712665,5985.8184988128687]
["Number of lamps patrolled in 1 day - rural",2000,2000,2494.354543201182,2505.6958065813928,2537.9178862557828,2601.7949022342559,2670.4784268430881]
["Number of repairs in 1 day - urban",20,20,36.453943286333462,31.305437977278473,27.285609667131144,27.254639974852957,25.87392839031191]
["Number of repairs in 1 day - rural",16,16,26.566607342906973,25.750048756423613,21.809269779797432,25.157352006304528,24.993315593692284]
[]
["Other Maintenance and Repair costs"]
["Traffic control costs",58614.635476923315,51669.006789163817,70000,70000,70000,70000,70000]
["Other costs : Describe…………………………………….",0,0]
[null,58614.635476923315,{"$f":"SUM(C73:C74)","v":51669.006789163817},70000,70000,70000,70000,70000]
["Number of Lights",23779,{"$f":"'DNSP Inputs General'!J42","v":23801.799218887034},{"$f":"'DNSP Inputs General'!K42","v":23894.918932516848},{"$f":"'DNSP Inputs General'!L42","v":23988.038646146662},{"$f":"'DNSP Inputs General'!M42","v":24080.937369652169},{"$f":"'DNSP Inputs General'!N42","v":24174.609558592751},{"$f":"'DNSP Inputs General'!O42","v":24268.060757409025}]
["Unit Cost",2.4649747877086217,{"$f":"IF(C76=0,0,C75/C76)","v":2.1708025647138389},2.9294930942302599,2.9181210282585779,2.9068635878027327,2.8956000232532744,2.8844496764591723]
[]
["Location of selected public lighting assets within distributors' areas (%)"]
["Urban",0.84,0.84,0.92,0.92,0.92,0.92,0.92]
["Rural",0.16,0.16,0.08,0.08,0.08,0.08,0.08]
[]
[]
[]
["Inputs - S-HP250"]
[]
["Depreciation period ",20,{"$f":"C58","v":20},20,20,20,20,20]
["Number of patrols per year",3,3,3,3,3,3,3]
["Lamps - frequency of replacement",5,5,5,5,5,5,5]
["PE cells - frequency of replacement",10,10,10,10,10,10,10]
["Unit cost - lamp",40.664931762770152,35.846279998766988,35.85,35.85,35.85,35.85,35.85]
["Unit cost - PE cell",21.979389495384648,19.374908942422987,19.37,19.37,19.37,19.37,19.37]
["Unit cost - miscellaneous materials",2.4489570468395154,2.158764227568021,2.16,2.16,2.16,2.16,2.16]
["Number of men in crew - road patrols",2,{"$f":"C65","v":2},2,2,2,2,2]
["Number of men in crew - repairs",2,2,2,2,2,2,2]
["Number of lamps patrolled in 1 day - urban",3000,{"$f":"C67","v":3000},4035.586570779356,4072.8096390711826,4247.7347865483089,4358.7568406624905,4477.785404974381]
["Number of lamps patrolled in 1 day - rural",2000,{"$f":"C68","v":2000},2211.9899735511126,2212.9680664878915,2227.0036938874009,2257.0821236193797,2290.3229278110944]
["Number of repairs in 1 day - urban",20,{"$f":"C69","v":20},36.453943286333455,31.305437977278473,33.921976487190214,27.254639974852957,25.87392839031191]
["Number of repairs in 1 day - rural",16,{"$f":"C70","v":16},26.566607342906973,25.750048756423613,25.594505329529539,25.157352006304528,24.993315593692284]
[]
["Other Maintenance and Repair costs"]
["Traffic control costs",24356.619794099995,21470.445789906877,30000,30000,30000,30000,30000]
["Other costs : Describe…………………………………….",0,0]
[null,24356.619794099995,{"$f":"SUM(C102:C103)","v":21470.445789906877},30000,30000,30000,30000,30000]
["Number of Lights",9937,{"$f":"'DNSP Inputs General'!J43","v":9940.0072668093162},{"$f":"'DNSP Inputs General'!K43","v":9978.8955299045301},{"$f":"'DNSP Inputs General'!L43","v":10017.783792999744},{"$f":"'DNSP Inputs General'!M43","v":10056.579767128847},{"$f":"'DNSP Inputs General'!N43","v":10095.69875263934},{"$f":"'DNSP Inputs General'!O43","v":10134.725449183723}]
["Unit Cost",2.4511039341954306,{"$f":"IF(C105=0,0,C104/C105)","v":2.1600030275228121},3.0063447312477289,2.9946743331557513,2.9831215676385967,2.9715625173697893,2.9601196549844651]
[]
["Location of selected public lighting assets within distributors' areas (%)"]
["Urban",0.84,0.84,0.92,0.92,0.92,0.92,0.92]
["Rural",0.16,0.16,0.08,0.08,0.08,0.08,0.08]
[]
[]
[]
["Dedicated street lighting poles"]
[]
["Period of inspection",5,5,5,5,5,5,5]
["Pole inspection rate",75,75,75,75,75,75,75]
["Depreciation of dedicated street lighting pole & bracket",35,35,{"$f":"C118","v":35},{"$f":"D118","v":35},{"$f":"E118","v":35},{"$f":"F118","v":35},{"$f":"G118","v":35}]
["Proportion of lights on dedicated poles",0.2370560408218817,0.2370560408218817,0.2370560408218817,0.2370560408218817,0.2370560408218817,0.2370560408218817,0.2370560408218817]
[]
[]
[]
["Other direct costs"]
["Call centre"]
["Number of calls",2400,2400,2400,2400,2400,2400,2400]
["Average cost per call $",11.344254344988911,11.344254344988911,11.344254344988911,11.344254344988911,11.344254344988911,11.344254344988911,11.344254344988911]
[null,27226.210427973387,{"$f":"C125*C126","v":27226.210427973387},27226.210427973387,27226.210427973387,27226.210427973387,27226.210427973387,27226.210427973387]
[]
["GIS and other",113442.54344988911,113442.54344988911,113442.54344988911,113442.54344988911,113442.54344988911,113442.54344988911,113442.54344988911]
["Complaints handling",34032.763034966731,34032.763034966731,34032.763034966731,34032.763034966731,34032.763034966731,34032.763034966731,34032.763034966731]
[]
[]
[]
["ENERGY EFFICIENT LIGHTS"]
[]
["Inputs - T5 (2 X 14W)"]
[]
["Depreciation period",20,20,{"$f":"C138","v":20},{"$f":"D138","v":20},{"$f":"E138","v":20},{"$f":"F138","v":20},{"$f":"G138","v":20}]
["Lamps - bulk change",4,4,4,4,4,4,4]
["PE cells - bulk change",8,8,8,8,8,8,8]
["Ballast unit life",20,20,{"$f":"C141","v":20},{"$f":"D141","v":20},{"$f":"E141","v":20},{"$f":"F141","v":20},{"$f":"G141","v":20}]
["Proportion of luminaires that fail between bulk change",0.114,0.114,0.114,0.114,0.114,0.114,0.114]
["Unit cost - lamp",9.7958281873580617,8.635056910272084,{"$f":"C143","v":8.635056910272084},8.635056910272084,8.635056910272084,8.635056910272084,8.635056910272084]
["Unit cost - PE cell",16.530460066166729,14.571658536084142,14.571658536084142,14.571658536084142,14.571658536084142,14.571658536084142,14.571658536084142]
["Unit cost - luminaire",236.32435502001323,208.32074796031404,208.32074796031404,208.32074796031404,208.32074796031404,208.32074796031404,208.32074796031404]
["Unit cost - miscellaneous materials (bulk lamp)",1.2244785234197577,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105,1.0793821137840105]
["Unit cost - miscellaneous materials (repair)",12.244785234197577,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105,10.793821137840105]
["Number of men in crew",2,2,2,2,2,2,2]
["Number of bulk lamp changes in 1 day - urban",77,77,34.223417356518041,40.330299408905603,47.149670841062644,54.802782297559247,63.440144959718857]
["Number of bulk lamp changes in 1 day - rural",64,64,34.223417356518041,40.330299408905603,47.149670841062644,54.802782297559247,63.440144959718857]
["Number of repairs in 1 day - urban",26,26,50,49.647234869406951,49.102687595860033,49.378158312905931,49.272200967744098]
["Number of repairs in 1 day - rural",21,21,30.508200928411942,30.450708385166685,28.472361361896507,30.388231548567077,30.363773750068692]
["   % of repairs - lamps",0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["   % of repairs - PE cells",0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["   % of repairs - luminaires",0.15,0.15,0.15,0.15,0.15,0.15,0.15]
["   % of repairs - other",0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["Other Maintenance and Repair costs"]
["Traffic control costs",0,0,0,0,0,0,0]
["Other costs : Describe…………………………………….",0,0]
[null,0,{"$f":"SUM(C159:C160)","v":0},0,0,0,0,0]
["Number of Lights",20997,{"$f":"'DNSP Inputs General'!J68","v":25108.775363420093},{"$f":"'DNSP Inputs General'!K68","v":28367.053651265196},{"$f":"'DNSP Inputs General'!L68","v":31625.3319391103},{"$f":"'DNSP Inputs General'!M68","v":34883.610226955403},{"$f":"'DNSP Inputs General'!N68","v":38141.888514800507},{"$f":"'DNSP Inputs General'!O68","v":41400.16680264561}]
["Unit Cost",0,{"$f":"IF(C162=0,0,C161/C162)","v":0},0,0,0,0,0]
[]
["Location of selected public lighting assets within distributors' areas (%)"]
["Urban",0.84,0.84,0.92,0.92,0.92,0.92,0.92]
["Rural",0.16,0.16,0.08,0.08,0.08,0.08,0.08]

{"sheet":"DNSP Inputs Capex","index":9,"n_rows":92,"n_cols":16,"rows_kept":92,"cut":false,"hidden":false,"merged":[[4,2,4,7],[2,2,2,7]]}
["Public Lighting Cost Build-up Model"]
[]
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"},null,"Capex Data Inputs"]
[]
[null,null,"Real 2015 $ "]
[]
["Input parameters",null,2015,2016,2017,2018,2019,2020]
[]
["Inputs - all lamps"]
[]
["Material premium for rural areas",null,{"$f":"'DNSP Inputs O & M'!C11","v":0.05},{"$f":"'DNSP Inputs O & M'!D11","v":0},{"$f":"'DNSP Inputs O & M'!E11","v":0},{"$f":"'DNSP Inputs O & M'!F11","v":0},{"$f":"'DNSP Inputs O & M'!G11","v":0},{"$f":"'DNSP Inputs O & M'!H11","v":0}]
["Labour rate (per hour)",null,{"$f":"'DNSP Inputs O & M'!C12","v":90.24},{"$f":"'DNSP Inputs O & M'!D12","v":90.24},{"$f":"'DNSP Inputs O & M'!E12","v":90.24},{"$f":"'DNSP Inputs O & M'!F12","v":90.24},{"$f":"'DNSP Inputs O & M'!G12","v":90.24},{"$f":"'DNSP Inputs O & M'!H12","v":90.24}]
["Elevated platform vehicle (per hour) - urban MV,urban T5",null,{"$f":"'DNSP Inputs O & M'!C14","v":40.42},{"$f":"'DNSP Inputs O & M'!D14","v":40.42},{"$f":"'DNSP Inputs O & M'!E14","v":40.42},{"$f":"'DNSP Inputs O & M'!F14","v":40.42},{"$f":"'DNSP Inputs O & M'!G14","v":40.42},{"$f":"'DNSP Inputs O & M'!H14","v":40.42}]
["Elevated platform vehicle (per hour) - rural MV, rural T5, S-HP",null,{"$f":"'DNSP Inputs O & M'!C15","v":40.42},{"$f":"'DNSP Inputs O & M'!D15","v":40.42},{"$f":"'DNSP Inputs O & M'!E15","v":40.42},{"$f":"'DNSP Inputs O & M'!F15","v":40.42},{"$f":"'DNSP Inputs O & M'!G15","v":40.42},{"$f":"'DNSP Inputs O & M'!H15","v":40.42}]
["Number of hours in a day",null,{"$f":"'DNSP Inputs O & M'!C17","v":8},{"$f":"'DNSP Inputs O & M'!D17","v":8},{"$f":"'DNSP Inputs O & M'!E17","v":8},{"$f":"'DNSP Inputs O & M'!F17","v":8},{"$f":"'DNSP Inputs O & M'!G17","v":8},{"$f":"'DNSP Inputs O & M'!H17","v":8}]
[]
[]
[]
["Inputs - MV80"]
[]
["Unit cost - luminaire",null,{"$f":"'DNSP Inputs O & M'!C30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!D30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!E30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!F30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!G30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!H30","v":171.13603414045488}]
["Unit cost - miscellaneous materials (bulk lamp)",null,{"$f":"'DNSP Inputs O & M'!C31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!D31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!E31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!F31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!G31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!H31","v":1.0793821137840105}]
["Number of men in crew",null,{"$f":"'DNSP Inputs O & M'!C33","v":2},{"$f":"'DNSP Inputs O & M'!D33","v":2},{"$f":"'DNSP Inputs O & M'!E33","v":2},{"$f":"'DNSP Inputs O & M'!F33","v":2},{"$f":"'DNSP Inputs O & M'!G33","v":2},{"$f":"'DNSP Inputs O & M'!H33","v":2}]
["Number of luminaires replaced per day - urban",null,16,10,10,10,10,10]
["Number of luminaires replaced per day - rural",null,13,8,8,8,8,8]
[]
["Other Capex unit costs Describe : ",null,0,{"$f":"'DNSP Inputs O & M'!D44/SUM('DNSP Inputs Capex'!D30:D31)","v":0},{"$f":"'DNSP Inputs O & M'!E44/SUM('DNSP Inputs Capex'!E30:E31)","v":0},{"$f":"'DNSP Inputs O & M'!F44/SUM('DNSP Inputs Capex'!F30:F31)","v":0},{"$f":"'DNSP Inputs O & M'!G44/SUM('DNSP Inputs Capex'!G30:G31)","v":0},{"$f":"'DNSP Inputs O & M'!H44/SUM('DNSP Inputs Capex'!H30:H31)","v":0}]
[]
["Forecast Quantities to be replaced"]
["Number of luminaires replaced per year - urban",null,null,1293.52,1293.52,1293.52,1293.52,1293.52]
["Number of luminaires replaced per year - rural",null,null,112.48000000000002,112.48000000000002,112.48000000000002,112.48000000000002,112.48000000000002]
[]
["MV80 Lights replaced with T5 Energy Efficient Lights"]
["Number of Lights MV80 replaced with T5 per year",null,null,3126.7526460909285,3120,3100,3050,3000]
[]
[]
[]
["Inputs - S-HP150"]
[]
["Unit cost - luminaire",null,202.53525983043173,{"$f":"C40","v":202.53525983043173},{"$f":"D40","v":202.53525983043173},{"$f":"E40","v":202.53525983043173},{"$f":"F40","v":202.53525983043173},{"$f":"G40","v":202.53525983043173}]
["Unit cost - miscellaneous materials",null,{"$f":"'DNSP Inputs O & M'!C64","v":2.158764227568021},{"$f":"'DNSP Inputs O & M'!D64","v":2.16},{"$f":"'DNSP Inputs O & M'!E64","v":2.16},{"$f":"'DNSP Inputs O & M'!F64","v":2.16},{"$f":"'DNSP Inputs O & M'!G64","v":2.16},{"$f":"'DNSP Inputs O & M'!H64","v":2.16}]
["Number of men in crew - repairs",null,{"$f":"'DNSP Inputs O & M'!C66","v":2},{"$f":"'DNSP Inputs O & M'!D66","v":2},{"$f":"'DNSP Inputs O & M'!E66","v":2},{"$f":"'DNSP Inputs O & M'!F66","v":2},{"$f":"'DNSP Inputs O & M'!G66","v":2},{"$f":"'DNSP Inputs O & M'!H66","v":2}]
["Number of luminaires replaced per day - urban",null,16,10,10,10,10,10]
["Number of luminaires replaced per day - rural",null,13,8,8,8,8,8]
[]
["Other Capex unit costs Describe : Traffic Management",null,0,152.99999999999997,152.99999999999997,152.99999999999997,152.99999999999997,152.99999999999997]
[]
["Forecast Quantities to be replaced"]
["Number of luminaires replaced per year - urban",null,null,744.64800000000002,744.64800000000002,744.64800000000002,744.64800000000002,744.64800000000002,null,null,null,{"$f":"D49/D43","v":74.464799999999997},{"$f":"E49/E43","v":74.464799999999997},74.464799999999997,74.464799999999997,74.464799999999997]
["Number of luminaires replaced per year - rural",null,null,64.751999999999995,64.751999999999995,64.751999999999995,64.751999999999995,64.751999999999995,null,null,null,{"$f":"D50/D44","v":8.0939999999999994},{"$f":"E50/E44","v":8.0939999999999994},8.0939999999999994,8.0939999999999994,8.0939999999999994]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"1500*SUM(L49:L50)/SUM(D49:D50)","v":152.99999999999997},{"$f":"1500*SUM(M49:M50)/SUM(E49:E50)","v":152.99999999999997},152.99999999999997,152.99999999999997,152.99999999999997]
[]
[]
["Inputs - S-HP250"]
[]
["Unit cost - luminaire",null,205.55752974902697,{"$f":"C56","v":205.55752974902697},{"$f":"D56","v":205.55752974902697},{"$f":"E56","v":205.55752974902697},{"$f":"F56","v":205.55752974902697},{"$f":"G56","v":205.55752974902697}]
["Unit cost - miscellaneous materials",null,{"$f":"'DNSP Inputs O & M'!C93","v":2.158764227568021},{"$f":"'DNSP Inputs O & M'!D93","v":2.16},{"$f":"'DNSP Inputs O & M'!E93","v":2.16},{"$f":"'DNSP Inputs O & M'!F93","v":2.16},{"$f":"'DNSP Inputs O & M'!G93","v":2.16},{"$f":"'DNSP Inputs O & M'!H93","v":2.16}]
["Number of men in crew - repairs",null,{"$f":"'DNSP Inputs O & M'!C95","v":2},{"$f":"'DNSP Inputs O & M'!D95","v":2},{"$f":"'DNSP Inputs O & M'!E95","v":2},{"$f":"'DNSP Inputs O & M'!F95","v":2},{"$f":"'DNSP Inputs O & M'!G95","v":2},{"$f":"'DNSP Inputs O & M'!H95","v":2}]
["Number of luminaires replaced per day - urban",null,16,10,10,10,10,10]
["Number of luminaires replaced per day - rural",null,13,8,8,8,8,8]
[]
["Other Capex unit costs Describe : Traffic Managemement",null,0,153,153,153,153,153]
[]
["Forecast Quantities to be replaced"]
["Number of luminaires replaced per year - urban",null,null,304.15200000000004,304.15200000000004,304.15200000000004,304.15200000000004,304.15200000000004]
["Number of luminaires replaced per year - rural",null,null,26.448000000000004,26.448000000000004,26.448000000000004,26.448000000000004,26.448000000000004]
[]
[]
[]
["Dedicated street lighting poles"]
[]
["Cost of pole & bracket",null,950,{"$f":"C72","v":950},{"$f":"D72","v":950},{"$f":"E72","v":950},{"$f":"F72","v":950},{"$f":"G72","v":950}]
["Number of poles & brackets replaced per day",null,4,4,4,4,4,4]
["Cost of bracket on non-dedicated poles",null,505,{"$f":"C74","v":505},{"$f":"D74","v":505},{"$f":"E74","v":505},{"$f":"F74","v":505},{"$f":"G74","v":505}]
["Number of brackets replaced per day",null,20,15,15,15,15,15]
[]
["Other poles & brackets Capex unit costs Describe :……Traffic",null,0,475,475,475,475,475]
[]
[]
["Forecast Quantities to be replaced"]
["Number of poles & brackets replaced per year - urban",null,null,264.59199999999868,284.46399999999903,304.33599999999933,324.20799999999969,344.08000000000004]
["Number of poles & brackets replaced per year - rural",null,null,23.007999999999868,24.735999999999876,26.463999999999942,28.19199999999995,29.919999999999959]
[]
["Brackets on non-dedicated poles :"]
["Number of brackets replaced per year - urban",null,null,296.83920377791799,356.59920790753819,397.3607530896349,420.81658304998479,500.11599918314181]
["Number of brackets replaced per year - rural",null,null,25.812104676340695,31.008626774568537,34.553108964316081,42.588294972156319,43.488347755055941]
[]
[]
[]
["Luminaire Replacents - Other Light types (excluding T5s)"]
["Number of luminaires replaced per year"]
["Forecast Capex",null,80374.141682574758,54895.962881345295,55002.523225389006,55014.419312562037,55115.992749076569,55629.786861778637]

{"sheet":"PL Tariffs","index":10,"n_rows":59,"n_cols":20,"rows_kept":59,"cut":false,"hidden":false,"merged":[[2,2,2,7],[2,9,2,13],[2,15,2,19]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"},null,null,null,"Global Check",{"$f":"IF(SUM('Total RAB'!F1,'Depn & WACC Post 2004'!F1,'Cashflow Summary'!F1)<1,\"Ok\",\"Error\")","v":"Error"}]
[]
["Public Lighting Tariffs",null,"Nominal Prices",null,null,null,null,null,null,"Nominal Price Movement",null,null,null,null,null,"Real Price Movement (Implied X Factor)"]
[null,null,"Actual"]
[{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},null,{"$f":"'DNSP Inputs General'!J$2","v":2015},{"$f":"'DNSP Inputs General'!K$2","v":2016},{"$f":"'DNSP Inputs General'!L$2","v":2017},{"$f":"'DNSP Inputs General'!M$2","v":2018},{"$f":"'DNSP Inputs General'!N$2","v":2019},{"$f":"'DNSP Inputs General'!O$2","v":2020},null,{"$f":"D5","v":2016},{"$f":"E5","v":2017},{"$f":"F5","v":2018},{"$f":"G5","v":2019},{"$f":"H5","v":2020},null,{"$f":"J5","v":2016},{"$f":"K5","v":2017},{"$f":"L5","v":2018},{"$f":"M5","v":2019},{"$f":"N5","v":2020}]
[{"$f":"'DNSP Inputs General'!A41","v":"Mercury Vapour 80 watt"},null,{"$f":"'DNSP Inputs General'!E41","v":64.8},{"$f":"'Charges Summary'!D$31","v":54.126819734396989},{"$f":"'Charges Summary'!E$31","v":58.13167742564157},{"$f":"'Charges Summary'!F$31","v":63.259491160666251},{"$f":"'Charges Summary'!G$31","v":68.224245679441054},{"$f":"'Charges Summary'!H$31","v":73.56006987999244},null,{"$f":"IF(C6=0,\"\",D6/C6-1)","v":-0.16470957200004643},{"$f":"IF(D6=0,\"\",E6/D6-1)","v":7.3990264177659304E-2},{"$f":"IF(E6=0,\"\",F6/E6-1)","v":8.8210317715050612E-2},{"$f":"IF(F6=0,\"\",G6/F6-1)","v":7.8482365692214229E-2},{"$f":"IF(G6=0,\"\",H6/G6-1)","v":7.8210087153214314E-2},null,{"$f":"IF(C6=0,\"\",(D6/'Charges Summary'!D$4)/C6-1)","v":-0.18508250926833791},{"$f":"IF(D6=0,\"\",(E6/'Charges Summary'!E$4)/(D6/'Charges Summary'!D$4)-1)","v":4.77953796855215E-2},{"$f":"IF(E6=0,\"\",(F6/'Charges Summary'!F$4)/(E6/'Charges Summary'!E$4)-1)","v":6.1668602648829784E-2},{"$f":"IF(F6=0,\"\",(G6/'Charges Summary'!G$4)/(F6/'Charges Summary'!F$4)-1)","v":5.2177917748501779E-2},{"$f":"IF(G6=0,\"\",(H6/'Charges Summary'!H$4)/(G6/'Charges Summary'!G$4)-1)","v":5.1912280149477352E-2}]
[{"$f":"'DNSP Inputs General'!A42","v":"Sodium High Pressure 150 watt"},null,{"$f":"'DNSP Inputs General'!E42","v":97.72},{"$f":"'Charges Summary'!D$55","v":68.885290722854833},{"$f":"'Charges Summary'!E$55","v":75.478565844458799},{"$f":"'Charges Summary'!F$55","v":82.949320879110175},{"$f":"'Charges Summary'!G$55","v":86.933092541300482},{"$f":"'Charges Summary'!H$55","v":92.899025133294217},null,-0.29507479816972126,9.571383168186931E-2,9.8978497419341727E-2,4.8026573574920794E-2,6.8626715300153629E-2,null,{"$f":"IF(C7=0,\"\",(D7/'Charges Summary'!D$4)/C7-1)","v":-0.31226809577533776},{"$f":"IF(D7=0,\"\",(E7/'Charges Summary'!E$4)/(D7/'Charges Summary'!D$4)-1)","v":6.8989104079872465E-2},{"$f":"IF(E7=0,\"\",(F7/'Charges Summary'!F$4)/(E7/'Charges Summary'!E$4)-1)","v":7.2174143823747983E-2},{"$f":"IF(F7=0,\"\",(G7/'Charges Summary'!G$4)/(F7/'Charges Summary'!F$4)-1)","v":2.2464949829191116E-2},{"$f":"IF(G7=0,\"\",(H7/'Charges Summary'!H$4)/(G7/'Charges Summary'!G$4)-1)","v":4.2562649073320635E-2}]
[{"$f":"'DNSP Inputs General'!A43","v":"Sodium High Pressure 250 watt"},null,{"$f":"'DNSP Inputs General'!E43","v":99.64},{"$f":"'Charges Summary'!D$71","v":70.654289180479182},{"$f":"'Charges Summary'!E$71","v":77.40947696241345},{"$f":"'Charges Summary'!F$71","v":79.869118685209543},{"$f":"'Charges Summary'!G$71","v":89.079787110154243},{"$f":"'Charges Summary'!H$71","v":95.183613310040684},null,-0.29090436390526719,9.5609026150964782E-2,3.1774426327546124E-2,0.11532202403843939,6.8520888945755809E-2,null,{"$f":"IF(C8=0,\"\",(D8/'Charges Summary'!D$4)/C8-1)","v":-0.30819937941977282},{"$f":"IF(D8=0,\"\",(E8/'Charges Summary'!E$4)/(D8/'Charges Summary'!D$4)-1)","v":6.8886854781429196E-2},{"$f":"IF(E8=0,\"\",(F8/'Charges Summary'!F$4)/(E8/'Charges Summary'!E$4)-1)","v":6.6091964171182127E-3},{"$f":"IF(F8=0,\"\",(G8/'Charges Summary'!G$4)/(F8/'Charges Summary'!F$4)-1)","v":8.8119047842379894E-2},{"$f":"IF(G8=0,\"\",(H8/'Charges Summary'!H$4)/(G8/'Charges Summary'!G$4)-1)","v":4.2459403849517852E-2}]
[{"$f":"'DNSP Inputs General'!A44","v":"Fluorescent 2x20 watt"},null,{"$f":"'DNSP Inputs General'!E44","v":83.59},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D44","v":69.823597457372117},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D44","v":74.989863879077632},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D44","v":81.604743597259471},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D44","v":88.009276926478961},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D44","v":94.892490145190251},null,-0.16468958658485333,7.3990264177659526E-2,8.8210317715050612E-2,7.8482365692214229E-2,7.8210087153214314E-2,null,{"$f":"IF(C9=0,\"\",(D9/'Charges Summary'!D$4)/C9-1)","v":-0.18506301130229585},{"$f":"IF(D9=0,\"\",(E9/'Charges Summary'!E$4)/(D9/'Charges Summary'!D$4)-1)","v":4.77953796855215E-2},{"$f":"IF(E9=0,\"\",(F9/'Charges Summary'!F$4)/(E9/'Charges Summary'!E$4)-1)","v":6.1668602648830007E-2},{"$f":"IF(F9=0,\"\",(G9/'Charges Summary'!G$4)/(F9/'Charges Summary'!F$4)-1)","v":5.2177917748502001E-2},{"$f":"IF(G9=0,\"\",(H9/'Charges Summary'!H$4)/(G9/'Charges Summary'!G$4)-1)","v":5.1912280149477352E-2}]
[{"$f":"'DNSP Inputs General'!A45","v":"Fluorescent 3x20 watt"},null,{"$f":"'DNSP Inputs General'!E45","v":82.19},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D45","v":69.823597457372117},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D45","v":74.989863879077632},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D45","v":81.604743597259471},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D45","v":88.009276926478961},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D45","v":94.892490145190251},null,-0.15046115759372047,7.3990264177659526E-2,8.8210317715050612E-2,7.8482365692214229E-2,7.8210087153214314E-2,null,{"$f":"IF(C10=0,\"\",(D10/'Charges Summary'!D$4)/C10-1)","v":-0.17118161716460523},{"$f":"IF(D10=0,\"\",(E10/'Charges Summary'!E$4)/(D10/'Charges Summary'!D$4)-1)","v":4.77953796855215E-2},{"$f":"IF(E10=0,\"\",(F10/'Charges Summary'!F$4)/(E10/'Charges Summary'!E$4)-1)","v":6.1668602648830007E-2},{"$f":"IF(F10=0,\"\",(G10/'Charges Summary'!G$4)/(F10/'Charges Summary'!F$4)-1)","v":5.2177917748502001E-2},{"$f":"IF(G10=0,\"\",(H10/'Charges Summary'!H$4)/(G10/'Charges Summary'!G$4)-1)","v":5.1912280149477352E-2}]
[{"$f":"'DNSP Inputs General'!A46","v":"Mercury Vapour 50 watt"},null,{"$f":"'DNSP Inputs General'!E46","v":95.9},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D46","v":80.107693206907541},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D46","v":86.034882589949518},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D46","v":93.624046917786046},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D46","v":100.97188360557276},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D46","v":108.86890342238881},null,-0.16467473194048454,7.3990264177659304E-2,8.8210317715050612E-2,7.8482365692214229E-2,7.8210087153214314E-2,null,{"$f":"IF(C11=0,\"\",(D11/'Charges Summary'!D$4)/C11-1)","v":-0.18504851896632624},{"$f":"IF(D11=0,\"\",(E11/'Charges Summary'!E$4)/(D11/'Charges Summary'!D$4)-1)","v":4.7795379685521278E-2},{"$f":"IF(E11=0,\"\",(F11/'Charges Summary'!F$4)/(E11/'Charges Summary'!E$4)-1)","v":6.1668602648830007E-2},{"$f":"IF(F11=0,\"\",(G11/'Charges Summary'!G$4)/(F11/'Charges Summary'!F$4)-1)","v":5.2177917748502001E-2},{"$f":"IF(G11=0,\"\",(H11/'Charges Summary'!H$4)/(G11/'Charges Summary'!G$4)-1)","v":5.1912280149477352E-2}]
[{"$f":"'DNSP Inputs General'!A47","v":"Mercury Vapour 125 watt"},null,{"$f":"'DNSP Inputs General'!E47","v":95.9},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D47","v":80.107693206907541},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D47","v":86.034882589949518},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D47","v":93.624046917786046},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D47","v":100.97188360557276},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D47","v":108.86890342238881},null,-0.16467473194048454,7.3990264177659304E-2,8.8210317715050612E-2,7.8482365692214229E-2,7.8210087153214314E-2,null,{"$f":"IF(C12=0,\"\",(D12/'Charges Summary'!D$4)/C12-1)","v":-0.18504851896632624},{"$f":"IF(D12=0,\"\",(E12/'Charges Summary'!E$4)/(D12/'Charges Summary'!D$4)-1)","v":4.7795379685521278E-2},{"$f":"IF(E12=0,\"\",(F12/'Charges Summary'!F$4)/(E12/'Charges Summary'!E$4)-1)","v":6.1668602648830007E-2},{"$f":"IF(F12=0,\"\",(G12/'Charges Summary'!G$4)/(F12/'Charges Summary'!F$4)-1)","v":5.2177917748502001E-2},{"$f":"IF(G12=0,\"\",(H12/'Charges Summary'!H$4)/(G12/'Charges Summary'!G$4)-1)","v":5.1912280149477352E-2}]
[{"$f":"'DNSP Inputs General'!A48","v":"Mercury Vapour 250 watt"},null,{"$f":"'DNSP Inputs General'!E48","v":90.67},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D48","v":64.295403154236055},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D48","v":70.442624035796243},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D48","v":72.68089800354069},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D48","v":81.062606270240366},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D48","v":86.617088112137026},null,-0.29088559441671935,9.5609026150965004E-2,3.1774426327546346E-2,0.11532202403843939,6.8520888945755809E-2,null,{"$f":"IF(C13=0,\"\",(D13/'Charges Summary'!D$4)/C13-1)","v":-0.30818106772362863},{"$f":"IF(D13=0,\"\",(E13/'Charges Summary'!E$4)/(D13/'Charges Summary'!D$4)-1)","v":6.8886854781429196E-2},{"$f":"IF(E13=0,\"\",(F13/'Charges Summary'!F$4)/(E13/'Charges Summary'!E$4)-1)","v":6.6091964171182127E-3},{"$f":"IF(F13=0,\"\",(G13/'Charges Summary'!G$4)/(F13/'Charges Summary'!F$4)-1)","v":8.8119047842379894E-2},{"$f":"IF(G13=0,\"\",(H13/'Charges Summary'!H$4)/(G13/'Charges Summary'!G$4)-1)","v":4.2459403849517852E-2}]
[{"$f":"'DNSP Inputs General'!A49","v":"Mercury Vapour 400 watt"},null,{"$f":"'DNSP Inputs General'!E49","v":125.55},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D49","v":89.024404367403775},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D49","v":97.535940972640944},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D49","v":100.63508954336402},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D49","v":112.24053175879435},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D49","v":119.93135277065126},null,-0.29092469639662466,9.5609026150964782E-2,3.1774426327546124E-2,0.11532202403843939,6.8520888945755587E-2,null,{"$f":"IF(C14=0,\"\",(D14/'Charges Summary'!D$4)/C14-1)","v":-0.30821921599670699},{"$f":"IF(D14=0,\"\",(E14/'Charges Summary'!E$4)/(D14/'Charges Summary'!D$4)-1)","v":6.8886854781429196E-2},{"$f":"IF(E14=0,\"\",(F14/'Charges Summary'!F$4)/(E14/'Charges Summary'!E$4)-1)","v":6.6091964171182127E-3},{"$f":"IF(F14=0,\"\",(G14/'Charges Summary'!G$4)/(F14/'Charges Summary'!F$4)-1)","v":8.8119047842380116E-2},{"$f":"IF(G14=0,\"\",(H14/'Charges Summary'!H$4)/(G14/'Charges Summary'!G$4)-1)","v":4.2459403849517852E-2}]
[{"$f":"'DNSP Inputs General'!A50","v":"Mercury Vapour 700 watt"},null,{"$f":"'DNSP Inputs General'!E50","v":125.55},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D50","v":89.024404367403775},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D50","v":97.535940972640944},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D50","v":100.63508954336402},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D50","v":112.24053175879435},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D50","v":119.93135277065126},null,-0.29092469639662466,9.5609026150964782E-2,3.1774426327546124E-2,0.11532202403843939,6.8520888945755587E-2,null,{"$f":"IF(C15=0,\"\",(D15/'Charges Summary'!D$4)/C15-1)","v":-0.30821921599670699},{"$f":"IF(D15=0,\"\",(E15/'Charges Summary'!E$4)/(D15/'Charges Summary'!D$4)-1)","v":6.8886854781429196E-2},{"$f":"IF(E15=0,\"\",(F15/'Charges Summary'!F$4)/(E15/'Charges Summary'!E$4)-1)","v":6.6091964171182127E-3},{"$f":"IF(F15=0,\"\",(G15/'Charges Summary'!G$4)/(F15/'Charges Summary'!F$4)-1)","v":8.8119047842380116E-2},{"$f":"IF(G15=0,\"\",(H15/'Charges Summary'!H$4)/(G15/'Charges Summary'!G$4)-1)","v":4.2459403849517852E-2}]
[{"$f":"'DNSP Inputs General'!A51","v":"Sodium High Pressure 70 watt"},null,{"$f":"'DNSP Inputs General'!E51","v":141.91},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D51","v":118.5377352183294},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D51","v":127.30837356215504},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D51","v":138.53828564185909},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D51","v":149.4110980379759},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D51","v":161.09655303718344},null,-0.16469779988493127,7.3990264177659526E-2,8.8210317715050612E-2,7.8482365692214229E-2,7.8210087153214314E-2,null,{"$f":"IF(C16=0,\"\",(D16/'Charges Summary'!D$4)/C16-1)","v":-0.18507102427798161},{"$f":"IF(D16=0,\"\",(E16/'Charges Summary'!E$4)/(D16/'Charges Summary'!D$4)-1)","v":4.77953796855215E-2},{"$f":"IF(E16=0,\"\",(F16/'Charges Summary'!F$4)/(E16/'Charges Summary'!E$4)-1)","v":6.1668602648830007E-2},{"$f":"IF(F16=0,\"\",(G16/'Charges Summary'!G$4)/(F16/'Charges Summary'!F$4)-1)","v":5.2177917748501779E-2},{"$f":"IF(G16=0,\"\",(H16/'Charges Summary'!H$4)/(G16/'Charges Summary'!G$4)-1)","v":5.1912280149477352E-2}]
[{"$f":"'DNSP Inputs General'!A52","v":"Sodium High Pressure 100 watt"},null,{"$f":"'DNSP Inputs General'!E52","v":107.49},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D52","v":75.773819795140327},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D52","v":83.026422428904681},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D52","v":91.244252967021197},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D52","v":95.626401795430539},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D52","v":102.18892764662364},null,-0.29506168206214223,9.571383168186931E-2,9.8978497419341727E-2,4.8026573574921017E-2,6.8626715300153629E-2,null,{"$f":"IF(C17=0,\"\",(D17/'Charges Summary'!D$4)/C17-1)","v":-0.31225529957282161},{"$f":"IF(D17=0,\"\",(E17/'Charges Summary'!E$4)/(D17/'Charges Summary'!D$4)-1)","v":6.8989104079872465E-2},{"$f":"IF(E17=0,\"\",(F17/'Charges Summary'!F$4)/(E17/'Charges Summary'!E$4)-1)","v":7.2174143823747983E-2},{"$f":"IF(F17=0,\"\",(G17/'Charges Summary'!G$4)/(F17/'Charges Summary'!F$4)-1)","v":2.2464949829191339E-2},{"$f":"IF(G17=0,\"\",(H17/'Charges Summary'!H$4)/(G17/'Charges Summary'!G$4)-1)","v":4.2562649073320635E-2}]
[{"$f":"'DNSP Inputs General'!A53","v":"Sodium High Pressure 400 watt"},null,{"$f":"'DNSP Inputs General'!E53","v":125.55},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D53","v":89.024404367403775},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D53","v":97.535940972640944},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D53","v":100.63508954336402},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D53","v":112.24053175879435},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D53","v":119.93135277065126},null,-0.29092469639662466,9.5609026150964782E-2,3.1774426327546124E-2,0.11532202403843939,6.8520888945755587E-2,null,{"$f":"IF(C18=0,\"\",(D18/'Charges Summary'!D$4)/C18-1)","v":-0.30821921599670699},{"$f":"IF(D18=0,\"\",(E18/'Charges Summary'!E$4)/(D18/'Charges Summary'!D$4)-1)","v":6.8886854781429196E-2},{"$f":"IF(E18=0,\"\",(F18/'Charges Summary'!F$4)/(E18/'Charges Summary'!E$4)-1)","v":6.6091964171182127E-3},{"$f":"IF(F18=0,\"\",(G18/'Charges Summary'!G$4)/(F18/'Charges Summary'!F$4)-1)","v":8.8119047842380116E-2},{"$f":"IF(G18=0,\"\",(H18/'Charges Summary'!H$4)/(G18/'Charges Summary'!G$4)-1)","v":4.2459403849517852E-2}]
[{"$f":"'DNSP Inputs General'!A54","v":"Metal Halide 70 watt"},null,{"$f":"'DNSP Inputs General'!E54","v":131.91999999999999},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D54","v":92.995142475854024},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D54","v":101.89606389001939},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D54","v":111.98158318679874},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D54","v":117.35967493075566},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D54","v":125.4136839299472},null,-0.29506411100777719,9.5713831681869532E-2,9.8978497419341727E-2,4.8026573574920794E-2,6.8626715300153629E-2,null,{"$f":"IF(C19=0,\"\",(D19/'Charges Summary'!D$4)/C19-1)","v":-0.31225766927588006},{"$f":"IF(D19=0,\"\",(E19/'Charges Summary'!E$4)/(D19/'Charges Summary'!D$4)-1)","v":6.8989104079872687E-2},{"$f":"IF(E19=0,\"\",(F19/'Charges Summary'!F$4)/(E19/'Charges Summary'!E$4)-1)","v":7.2174143823747983E-2},{"$f":"IF(F19=0,\"\",(G19/'Charges Summary'!G$4)/(F19/'Charges Summary'!F$4)-1)","v":2.2464949829191339E-2},{"$f":"IF(G19=0,\"\",(H19/'Charges Summary'!H$4)/(G19/'Charges Summary'!G$4)-1)","v":4.2562649073320635E-2}]
[{"$f":"'DNSP Inputs General'!A55","v":"Metal Halide 100 watt"},null,{"$f":"'DNSP Inputs General'!E55","v":131.91999999999999},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D55","v":92.995142475854024},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D55","v":101.89606389001939},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D55","v":111.98158318679874},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D55","v":117.35967493075566},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D55","v":125.4136839299472},null,-0.29506411100777719,9.5713831681869532E-2,9.8978497419341727E-2,4.8026573574920794E-2,6.8626715300153629E-2,null,{"$f":"IF(C20=0,\"\",(D20/'Charges Summary'!D$4)/C20-1)","v":-0.31225766927588006},{"$f":"IF(D20=0,\"\",(E20/'Charges Summary'!E$4)/(D20/'Charges Summary'!D$4)-1)","v":6.8989104079872687E-2},{"$f":"IF(E20=0,\"\",(F20/'Charges Summary'!F$4)/(E20/'Charges Summary'!E$4)-1)","v":7.2174143823747983E-2},{"$f":"IF(F20=0,\"\",(G20/'Charges Summary'!G$4)/(F20/'Charges Summary'!F$4)-1)","v":2.2464949829191339E-2},{"$f":"IF(G20=0,\"\",(H20/'Charges Summary'!H$4)/(G20/'Charges Summary'!G$4)-1)","v":4.2562649073320635E-2}]
[{"$f":"'DNSP Inputs General'!A56","v":"Metal Halide 150 watt"},null,{"$f":"'DNSP Inputs General'!E56","v":131.91999999999999},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D56","v":92.995142475854024},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D56","v":101.89606389001939},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D56","v":111.98158318679874},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D56","v":117.35967493075566},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D56","v":125.4136839299472},null,-0.29506411100777719,9.5713831681869532E-2,9.8978497419341727E-2,4.8026573574920794E-2,6.8626715300153629E-2,null,{"$f":"IF(C21=0,\"\",(D21/'Charges Summary'!D$4)/C21-1)","v":-0.31225766927588006},{"$f":"IF(D21=0,\"\",(E21/'Charges Summary'!E$4)/(D21/'Charges Summary'!D$4)-1)","v":6.8989104079872687E-2},{"$f":"IF(E21=0,\"\",(F21/'Charges Summary'!F$4)/(E21/'Charges Summary'!E$4)-1)","v":7.2174143823747983E-2},{"$f":"IF(F21=0,\"\",(G21/'Charges Summary'!G$4)/(F21/'Charges Summary'!F$4)-1)","v":2.2464949829191339E-2},{"$f":"IF(G21=0,\"\",(H21/'Charges Summary'!H$4)/(G21/'Charges Summary'!G$4)-1)","v":4.2562649073320635E-2}]
[{"$f":"'DNSP Inputs General'!A57","v":"Metal Halide 250 watt"},null,{"$f":"'DNSP Inputs General'!E57","v":134.51},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D57","v":95.383290393646902},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D57","v":104.50279389925817},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D57","v":107.82331022503288},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D57","v":120.25771259870824},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D57","v":128.49787796855495},null,-0.29088327712700235,9.5609026150964782E-2,3.1774426327546124E-2,0.11532202403843939,6.8520888945755809E-2,null,{"$f":"IF(C22=0,\"\",(D22/'Charges Summary'!D$4)/C22-1)","v":-0.30817880695317301},{"$f":"IF(D22=0,\"\",(E22/'Charges Summary'!E$4)/(D22/'Charges Summary'!D$4)-1)","v":6.8886854781428974E-2},{"$f":"IF(E22=0,\"\",(F22/'Charges Summary'!F$4)/(E22/'Charges Summary'!E$4)-1)","v":6.6091964171182127E-3},{"$f":"IF(F22=0,\"\",(G22/'Charges Summary'!G$4)/(F22/'Charges Summary'!F$4)-1)","v":8.8119047842380116E-2},{"$f":"IF(G22=0,\"\",(H22/'Charges Summary'!H$4)/(G22/'Charges Summary'!G$4)-1)","v":4.2459403849518074E-2}]
[{"$f":"'DNSP Inputs General'!A58","v":"Metal Halide 400 watt"},null,{"$f":"'DNSP Inputs General'!E58","v":134.51},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D58","v":95.383290393646902},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D58","v":104.50279389925817},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D58","v":107.82331022503288},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D58","v":120.25771259870824},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D58","v":128.49787796855495},null,-0.29088327712700235,9.5609026150964782E-2,3.1774426327546124E-2,0.11532202403843939,6.8520888945755809E-2,null,{"$f":"IF(C23=0,\"\",(D23/'Charges Summary'!D$4)/C23-1)","v":-0.30817880695317301},{"$f":"IF(D23=0,\"\",(E23/'Charges Summary'!E$4)/(D23/'Charges Summary'!D$4)-1)","v":6.8886854781428974E-2},{"$f":"IF(E23=0,\"\",(F23/'Charges Summary'!F$4)/(E23/'Charges Summary'!E$4)-1)","v":6.6091964171182127E-3},{"$f":"IF(F23=0,\"\",(G23/'Charges Summary'!G$4)/(F23/'Charges Summary'!F$4)-1)","v":8.8119047842380116E-2},{"$f":"IF(G23=0,\"\",(H23/'Charges Summary'!H$4)/(G23/'Charges Summary'!G$4)-1)","v":4.2459403849518074E-2}]
["Twin 24w Fluorescent",null,{"$f":"C31","v":29.22},42.920700886008731,40.655325330907949,39.073066023728209,37.954405405661632,37.282291626115331,null,{"$f":"IF(C24=0,\"\",D24/C24-1)","v":0.4688809338127562},{"$f":"IF(D24=0,\"\",E24/D24-1)","v":-5.2780488396899639E-2},{"$f":"IF(E24=0,\"\",F24/E24-1)","v":-3.8918869651175525E-2},{"$f":"IF(F24=0,\"\",G24/F24-1)","v":-2.8629967696603087E-2},{"$f":"IF(G24=0,\"\",H24/G24-1)","v":-1.7708452348618287E-2},null,{"$f":"IF(C24=0,\"\",(D24/'Charges Summary'!D$4)/C24-1)","v":0.4330545695734207},{"$f":"IF(D24=0,\"\",(E24/'Charges Summary'!E$4)/(D24/'Charges Summary'!D$4)-1)","v":-7.5883403314048525E-2},{"$f":"IF(E24=0,\"\",(F24/'Charges Summary'!F$4)/(E24/'Charges Summary'!E$4)-1)","v":-6.2359872830415108E-2},{"$f":"IF(F24=0,\"\",(G24/'Charges Summary'!G$4)/(F24/'Charges Summary'!F$4)-1)","v":-5.2321919704002684E-2},{"$f":"IF(G24=0,\"\",(H24/'Charges Summary'!H$4)/(G24/'Charges Summary'!G$4)-1)","v":-4.1666782779139822E-2}]
["32W Compact Fluorescent",null,{"$f":"C31","v":29.22},42.920700886008731,40.655325330907949,39.073066023728209,37.954405405661632,37.282291626115331,null,0.4688809338127562,-5.2780488396899639E-2,-3.8918869651175525E-2,-2.8629967696603087E-2,-1.7708452348618287E-2,null,{"$f":"IF(C25=0,\"\",(D25/'Charges Summary'!D$4)/C25-1)","v":0.4330545695734207},{"$f":"IF(D25=0,\"\",(E25/'Charges Summary'!E$4)/(D25/'Charges Summary'!D$4)-1)","v":-7.5883403314048525E-2},{"$f":"IF(E25=0,\"\",(F25/'Charges Summary'!F$4)/(E25/'Charges Summary'!E$4)-1)","v":-6.2359872830415108E-2},{"$f":"IF(F25=0,\"\",(G25/'Charges Summary'!G$4)/(F25/'Charges Summary'!F$4)-1)","v":-5.2321919704002684E-2},{"$f":"IF(G25=0,\"\",(H25/'Charges Summary'!H$4)/(G25/'Charges Summary'!G$4)-1)","v":-4.1666782779139822E-2}]
["42w Compact Fluorescent",null,{"$f":"C31","v":29.22},42.920700886008731,40.655325330907949,39.073066023728209,37.954405405661632,37.282291626115331,null,0.4688809338127562,-5.2780488396899639E-2,-3.8918869651175525E-2,-2.8629967696603087E-2,-1.7708452348618287E-2,null,{"$f":"IF(C26=0,\"\",(D26/'Charges Summary'!D$4)/C26-1)","v":0.4330545695734207},{"$f":"IF(D26=0,\"\",(E26/'Charges Summary'!E$4)/(D26/'Charges Summary'!D$4)-1)","v":-7.5883403314048525E-2},{"$f":"IF(E26=0,\"\",(F26/'Charges Summary'!F$4)/(E26/'Charges Summary'!E$4)-1)","v":-6.2359872830415108E-2},{"$f":"IF(F26=0,\"\",(G26/'Charges Summary'!G$4)/(F26/'Charges Summary'!F$4)-1)","v":-5.2321919704002684E-2},{"$f":"IF(G26=0,\"\",(H26/'Charges Summary'!H$4)/(G26/'Charges Summary'!G$4)-1)","v":-4.1666782779139822E-2}]
[]
[]
[]
[{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"}]
[{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"},null,{"$f":"'DNSP Inputs General'!E68","v":29.22},{"$f":"'Charges Summary'!D$89","v":42.920700886008731},{"$f":"'Charges Summary'!E$89","v":40.655325330907949},{"$f":"'Charges Summary'!F$89","v":39.073066023728209},{"$f":"'Charges Summary'!G$89","v":37.954405405661632},{"$f":"'Charges Summary'!H$89","v":37.282291626115331},null,{"$f":"IF(C31=0,\"\",D31/C31-1)","v":0.4688809338127562},{"$f":"IF(D31=0,\"\",E31/D31-1)","v":-5.2780488396899639E-2},{"$f":"IF(E31=0,\"\",F31/E31-1)","v":-3.8918869651175525E-2},{"$f":"IF(F31=0,\"\",G31/F31-1)","v":-2.8629967696603087E-2},{"$f":"IF(G31=0,\"\",H31/G31-1)","v":-1.7708452348618287E-2},null,{"$f":"IF(C31=0,\"\",(D31/'Charges Summary'!D$4)/C31-1)","v":0.4330545695734207},{"$f":"IF(D31=0,\"\",(E31/'Charges Summary'!E$4)/(D31/'Charges Summary'!D$4)-1)","v":-7.5883403314048525E-2},{"$f":"IF(E31=0,\"\",(F31/'Charges Summary'!F$4)/(E31/'Charges Summary'!E$4)-1)","v":-6.2359872830415108E-2},{"$f":"IF(F31=0,\"\",(G31/'Charges Summary'!G$4)/(F31/'Charges Summary'!F$4)-1)","v":-5.2321919704002684E-2},{"$f":"IF(G31=0,\"\",(H31/'Charges Summary'!H$4)/(G31/'Charges Summary'!G$4)-1)","v":-4.1666782779139822E-2}]
[]
[]
[null,null,null,54.126819734396989,58.13167742564157,63.259491160666251,68.224245679441054,73.56006987999244]
[null,null,null,68.885290722854833,75.478565844458799,82.949320879110175,86.933092541300482,92.899025133294217]
[null,null,null,70.654289180479182,77.40947696241345,79.869118685209543,89.079787110154243,95.183613310040684]
[null,null,null,69.823597457372117,74.989863879077632,81.604743597259471,88.009276926478961,94.892490145190251]
[null,null,null,69.823597457372117,74.989863879077632,81.604743597259471,88.009276926478961,94.892490145190251]
[null,null,null,80.107693206907541,86.034882589949518,93.624046917786046,100.97188360557276,108.86890342238881]
[null,null,null,80.107693206907541,86.034882589949518,93.624046917786046,100.97188360557276,108.86890342238881]
[null,null,null,64.295403154236055,70.442624035796243,72.68089800354069,81.062606270240366,86.617088112137026]
[null,null,null,89.024404367403775,97.535940972640944,100.63508954336402,112.24053175879435,119.93135277065126]
[null,null,null,89.024404367403775,97.535940972640944,100.63508954336402,112.24053175879435,119.93135277065126]
[null,null,null,118.5377352183294,127.30837356215504,138.53828564185909,149.4110980379759,161.09655303718344]
[null,null,null,75.773819795140327,83.026422428904681,91.244252967021197,95.626401795430539,102.18892764662364]
[null,null,null,89.024404367403775,97.535940972640944,100.63508954336402,112.24053175879435,119.93135277065126]
[null,null,null,92.995142475854024,101.89606389001939,111.98158318679874,117.35967493075566,125.4136839299472]
[null,null,null,92.995142475854024,101.89606389001939,111.98158318679874,117.35967493075566,125.4136839299472]
[null,null,null,92.995142475854024,101.89606389001939,111.98158318679874,117.35967493075566,125.4136839299472]
[null,null,null,95.383290393646902,104.50279389925817,107.82331022503288,120.25771259870824,128.49787796855495]
[null,null,null,95.383290393646902,104.50279389925817,107.82331022503288,120.25771259870824,128.49787796855495]
[null,null,null,42.920700886008731,40.655325330907949,39.073066023728209,37.954405405661632,37.282291626115331]
[null,null,null,42.920700886008731,40.655325330907949,39.073066023728209,37.954405405661632,37.282291626115331]
[null,null,null,42.920700886008731,40.655325330907949,39.073066023728209,37.954405405661632,37.282291626115331]
[]
[]
[]
[]
[null,null,null,42.920700886008731,40.655325330907949,39.073066023728209,37.954405405661632,37.282291626115331]

{"sheet":"Charges Summary","index":11,"n_rows":89,"n_cols":8,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"},null,null,{"$f":"'DNSP Inputs General'!K$2","v":2016},{"$f":"'DNSP Inputs General'!L$2","v":2017},{"$f":"'DNSP Inputs General'!M$2","v":2018},{"$f":"'DNSP Inputs General'!N$2","v":2019},{"$f":"'DNSP Inputs General'!O$2","v":2020}]
["Nominal $"]
[]
[{"$f":"'Total RAB'!A20","v":"CPI Index"},null,null,{"$f":"(1+WACC!E6)","v":1.0249999999999999},{"$f":"D4*(1+WACC!F6)","v":1.0506249999999999},{"$f":"E4*(1+WACC!G6)","v":1.0768906249999999},{"$f":"F4*(1+WACC!H6)","v":1.1038128906249998},{"$f":"G4*(1+WACC!I6)","v":1.1314082128906247}]
[]
[{"$f":"'DNSP Inputs General'!$A$6","v":"Poles and Brackets"},null,null,{"$f":"'DNSP Inputs General'!F$2","v":2011},{"$f":"'DNSP Inputs General'!G$2","v":2012},{"$f":"'DNSP Inputs General'!H$2","v":2013},{"$f":"'DNSP Inputs General'!I$2","v":2014},{"$f":"'DNSP Inputs General'!J$2","v":2015}]
["O & M"]
[{"$f":"'O & M 2016-2020'!A$10","v":"Dedicated poles - inspection"},null,null,{"$f":"'O & M 2016-2020'!$B$10*D$4","v":0.64950826587426813},{"$f":"'O & M 2016-2020'!$Q$10*E$4","v":0.66574597252112488},{"$f":"'O & M 2016-2020'!$AF$10*F$4","v":0.68238962183415297},{"$f":"'O & M 2016-2020'!$AU$10*G$4","v":0.69944936238000666},{"$f":"'O & M 2016-2020'!$BJ$10*H$4","v":0.71693559643950677}]
[]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!H$78","v":7.523342889520519},{"$f":"'Depn & WACC Post 2004'!H$125","v":8.2182938526918576},{"$f":"'Depn & WACC Post 2004'!H$172","v":9.0015483155356328},{"$f":"'Depn & WACC Post 2004'!H$219","v":9.8625657966085107},{"$f":"'Depn & WACC Post 2004'!H$266","v":10.817346433312771}]
[]
["Total Charge",null,null,{"$f":"SUM(D8,D11)","v":8.1728511553947865},{"$f":"SUM(E8,E11)","v":8.884039825212982},{"$f":"SUM(F8,F11)","v":9.6839379373697856},{"$f":"SUM(G8,G11)","v":10.562015158988517},{"$f":"SUM(H8,H11)","v":11.534282029752278}]
[]
[]
[]
[]
[{"$f":"'DNSP Inputs General'!$A$8","v":"Existing Lights"}]
[]
[{"$f":"'O & M 2016-2020'!$A$8","v":"MV80"},null,null,{"$f":"D$1","v":2016},{"$f":"E$1","v":2017},{"$f":"F$1","v":2018},{"$f":"G$1","v":2019},{"$f":"H$1","v":2020}]
[]
["O & M Charge"]
[{"$f":"'O & M 2016-2020'!A$9","v":"Bulk change & repairs"},null,null,{"$f":"'O & M 2016-2020'!$B$9*D$4","v":21.694300921227207},{"$f":"'O & M 2016-2020'!$Q$9*E$4","v":22.871186437081626},{"$f":"'O & M 2016-2020'!$AF$9*F$4","v":24.940627216844053},{"$f":"'O & M 2016-2020'!$AU$9*G$4","v":26.611055298174833},{"$f":"'O & M 2016-2020'!$BJ$9*H$4","v":28.381539907891398}]
[{"$f":"'O & M 2016-2020'!A$11","v":"Other costs"},null,null,{"$f":"'O & M 2016-2020'!$B$11*D$4","v":1.5001425084507627},{"$f":"'O & M 2016-2020'!$Q$11*E$4","v":1.5341082183985428},{"$f":"'O & M 2016-2020'!$AF$11*F$4","v":1.5688493894571507},{"$f":"'O & M 2016-2020'!$AU$11*G$4","v":1.6043689491722912},{"$f":"'O & M 2016-2020'!$BJ$11*H$4","v":1.6406994227792271}]
[null,null,null,{"$f":"SUM(D23:D24)","v":23.194443429677968},{"$f":"SUM(E23:E24)","v":24.405294655480169},{"$f":"SUM(F23:F24)","v":26.509476606301202},{"$f":"SUM(G23:G24)","v":28.215424247347123},{"$f":"SUM(H23:H24)","v":30.022239330670626}]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!H$40","v":22.759525149324233},{"$f":"'Depn & WACC Post 2004'!H$87","v":24.84234294494842},{"$f":"'Depn & WACC Post 2004'!H$134","v":27.066076616995264},{"$f":"'Depn & WACC Post 2004'!H$181","v":29.446806273105409},{"$f":"'Depn & WACC Post 2004'!H$228","v":32.003548519569541}]
[]
["Poles & Brackets Charge",null,null,{"$f":"D$13","v":8.1728511553947865},{"$f":"E$13","v":8.884039825212982},{"$f":"F$13","v":9.6839379373697856},{"$f":"G$13","v":10.562015158988517},{"$f":"H$13","v":11.534282029752278}]
[]
["Total Charge",null,null,{"$f":"SUM(D25,D27,D29)","v":54.126819734396989},{"$f":"SUM(E25,E27,E29)","v":58.13167742564157},{"$f":"SUM(F25,F27,F29)","v":63.259491160666251},{"$f":"SUM(G25,G27,G29)","v":68.224245679441054},{"$f":"SUM(H25,H27,H29)","v":73.56006987999244}]
[]
["WDV RAB - MV 80 Luminair"]
["RAB WDV",null,null,{"$f":"'Depn & WACC Post 2004'!$I$8","v":131.64970885234337},{"$f":"'Depn & WACC Post 2004'!I$40","v":141.1878974163042},{"$f":"'Depn & WACC Post 2004'!I$87","v":150.95708621721283},{"$f":"'Depn & WACC Post 2004'!I$134","v":160.98570608023175},{"$f":"'Depn & WACC Post 2004'!I$181","v":171.29372591412658}]
[]
["Avoided Costs - MV 80 O & M"]
["Materials & labour - bulk lamp change",null,null,{"$f":"'O & M 2016-2020'!$G$9*D$4","v":-26.53292020422397},{"$f":"'O & M 2016-2020'!$V$9*E$4","v":-28.236615882943578},{"$f":"'O & M 2016-2020'!$AK$9*F$4","v":-30.174114994604306},{"$f":"'O & M 2016-2020'!$AZ$9*G$4","v":-32.397091587532699},{"$f":"'O & M 2016-2020'!$BO$9*H$4","v":-34.973658425096261}]
["Materials & Labour - repair of faults",null,null,{"$f":"'O & M 2016-2020'!$G$10*D$4","v":-2.0444903174348905},{"$f":"'O & M 2016-2020'!$V$10*E$4","v":-2.0893206040967565},{"$f":"'O & M 2016-2020'!$AK$10*F$4","v":-2.4327221380865445},{"$f":"'O & M 2016-2020'!$AZ$10*G$4","v":-2.5451492223867582},{"$f":"'O & M 2016-2020'!$BO$10*H$4","v":-2.6092013568824939}]
[null,null,null,{"$f":"SUM(D37:D38)","v":-28.577410521658862},{"$f":"SUM(E37:E38)","v":-30.325936487040334},{"$f":"SUM(F37:F38)","v":-32.606837132690849},{"$f":"SUM(G37:G38)","v":-34.942240809919454},{"$f":"SUM(H37:H38)","v":-37.582859781978755}]
[]
[]
[]
[]
[{"$f":"'O & M 2016-2020'!$A$14","v":"S-HP 150"},null,null,{"$f":"D$1","v":2016},{"$f":"E$1","v":2017},{"$f":"F$1","v":2018},{"$f":"G$1","v":2019},{"$f":"H$1","v":2020}]
[]
["O & M Charge"]
[{"$f":"'O & M 2016-2020'!A$15","v":"Patrols and repairs"},null,null,{"$f":"'O & M 2016-2020'!$B$15*D$4","v":36.855745126892202},{"$f":"'O & M 2016-2020'!$Q$15*E$4","v":40.657925810336998},{"$f":"'O & M 2016-2020'!$AF$15*F$4","v":45.109680640526364},{"$f":"'O & M 2016-2020'!$AU$15*G$4","v":45.84127833912828},{"$f":"'O & M 2016-2020'!$BJ$15*H$4","v":48.287140239434578}]
[{"$f":"'O & M 2016-2020'!A$17","v":"Other costs"},null,null,{"$f":"'O & M 2016-2020'!$B$17*D$4","v":1.5001425084507627},{"$f":"'O & M 2016-2020'!$Q$17*E$4","v":1.5341082183985428},{"$f":"'O & M 2016-2020'!$AF$17*F$4","v":1.5688493894571507},{"$f":"'O & M 2016-2020'!$AU$17*G$4","v":1.6043689491722912},{"$f":"'O & M 2016-2020'!$BJ$17*H$4","v":1.6406994227792271}]
[null,null,null,{"$f":"SUM(D47:D48)","v":38.355887635342967},{"$f":"SUM(E47:E48)","v":42.192034028735542},{"$f":"SUM(F47:F48)","v":46.678530029983513},{"$f":"SUM(G47:G48)","v":47.44564728830057},{"$f":"SUM(H47:H48)","v":49.927839662213806}]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!H$41","v":22.356551932117085},{"$f":"'Depn & WACC Post 2004'!H$88","v":24.402491990510278},{"$f":"'Depn & WACC Post 2004'!H$135","v":26.586852911756868},{"$f":"'Depn & WACC Post 2004'!H$182","v":28.925430094011396},{"$f":"'Depn & WACC Post 2004'!H$229","v":31.436903441328141}]
[]
["Poles & Brackets Charge",null,null,{"$f":"D$13","v":8.1728511553947865},{"$f":"E$13","v":8.884039825212982},{"$f":"F$13","v":9.6839379373697856},{"$f":"G$13","v":10.562015158988517},{"$f":"H$13","v":11.534282029752278}]
[]
["Total Charge",null,null,{"$f":"SUM(D49,D51,D53)","v":68.885290722854833},{"$f":"SUM(E49,E51,E53)","v":75.478565844458799},{"$f":"SUM(F49,F51,F53)","v":82.949320879110175},{"$f":"SUM(G49,G51,G53)","v":86.933092541300482},{"$f":"SUM(H49,H51,H53)","v":92.899025133294217}]
[]
[]
[]
[]
[{"$f":"'O & M 2016-2020'!$A$20","v":"S-HP 250"},null,null,{"$f":"D$1","v":2016},{"$f":"E$1","v":2017},{"$f":"F$1","v":2018},{"$f":"G$1","v":2019},{"$f":"H$1","v":2020}]
[]
["O & M Charge"]
[{"$f":"'O & M 2016-2020'!A$21","v":"Patrols and repairs"},null,null,{"$f":"'O & M 2016-2020'!$B$21*D$4","v":37.487592551608351},{"$f":"'O & M 2016-2020'!$Q$21*E$4","v":41.347620525297124},{"$f":"'O & M 2016-2020'!$AF$21*F$4","v":40.677155989111618},{"$f":"'O & M 2016-2020'!$AU$21*G$4","v":46.516700289172434},{"$f":"'O & M 2016-2020'!$BJ$21*H$4","v":48.972711388497729}]
[{"$f":"'O & M 2016-2020'!A$23","v":"Other costs"},null,null,{"$f":"'O & M 2016-2020'!$B$23*D$4","v":1.5001425084507627},{"$f":"'O & M 2016-2020'!$Q$23*E$4","v":1.5341082183985428},{"$f":"'O & M 2016-2020'!$AF$23*F$4","v":1.5688493894571507},{"$f":"'O & M 2016-2020'!$AU$23*G$4","v":1.6043689491722912},{"$f":"'O & M 2016-2020'!$BJ$23*H$4","v":1.6406994227792271}]
[null,null,null,{"$f":"SUM(D63:D64)","v":38.987735060059116},{"$f":"SUM(E63:E64)","v":42.881728743695668},{"$f":"SUM(F63:F64)","v":42.246005378568768},{"$f":"SUM(G63:G64)","v":48.121069238344724},{"$f":"SUM(H63:H64)","v":50.613410811276957}]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!H$42","v":23.493702965025282},{"$f":"'Depn & WACC Post 2004'!H$89","v":25.643708393504809},{"$f":"'Depn & WACC Post 2004'!H$136","v":27.939175369270984},{"$f":"'Depn & WACC Post 2004'!H$183","v":30.396702712821003},{"$f":"'Depn & WACC Post 2004'!H$230","v":33.035920469011458}]
[]
["Poles & Brackets Charge",null,null,{"$f":"D$13","v":8.1728511553947865},{"$f":"E$13","v":8.884039825212982},{"$f":"F$13","v":9.6839379373697856},{"$f":"G$13","v":10.562015158988517},{"$f":"H$13","v":11.534282029752278}]
[]
["Total Charge",null,null,{"$f":"SUM(D65,D67,D69)","v":70.654289180479182},{"$f":"SUM(E65,E67,E69)","v":77.40947696241345},{"$f":"SUM(F65,F67,F69)","v":79.869118685209543},{"$f":"SUM(G65,G67,G69)","v":89.079787110154243},{"$f":"SUM(H65,H67,H69)","v":95.183613310040684}]
[]
[]
[]
[]
[{"$f":"'DNSP Inputs General'!$A$11","v":"Energy Efficient Lights"}]
[]
[{"$f":"'O & M 2016-2020'!$A$26","v":"T5 (2 X 14W)"},null,null,{"$f":"D$1","v":2016},{"$f":"E$1","v":2017},{"$f":"F$1","v":2018},{"$f":"G$1","v":2019},{"$f":"H$1","v":2020}]
[]
["O & M Charge"]
[{"$f":"'O & M 2016-2020'!A$27","v":"Bulk change & repairs"},null,null,{"$f":"'O & M 2016-2020'!$B$27*D$4","v":33.247707222163179},{"$f":"'O & M 2016-2020'!$Q$27*E$4","v":30.237177287296426},{"$f":"'O & M 2016-2020'!$AF$27*F$4","v":27.820278696901276},{"$f":"'O & M 2016-2020'!$AU$27*G$4","v":25.788021297500823},{"$f":"'O & M 2016-2020'!$BJ$27*H$4","v":24.107310173583826}]
[{"$f":"'O & M 2016-2020'!A$29","v":"Other costs"},null,null,{"$f":"'O & M 2016-2020'!$B$29*D$4","v":1.5001425084507627},{"$f":"'O & M 2016-2020'!$Q$29*E$4","v":1.5341082183985428},{"$f":"'O & M 2016-2020'!$AF$29*F$4","v":1.5688493894571507},{"$f":"'O & M 2016-2020'!$AU$29*G$4","v":1.6043689491722912},{"$f":"'O & M 2016-2020'!$BJ$29*H$4","v":1.6406994227792271}]
[null,null,null,{"$f":"SUM(D81:D82)","v":34.747849730613943},{"$f":"SUM(E81:E82)","v":31.771285505694969},{"$f":"SUM(F81:F82)","v":29.389128086358426},{"$f":"SUM(G81:G82)","v":27.392390246673113},{"$f":"SUM(H81:H82)","v":25.748009596363055}]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!$H$69","v":0},{"$f":"'Depn & WACC Post 2004'!$H$116","v":0},{"$f":"'Depn & WACC Post 2004'!$H$163","v":0},{"$f":"'Depn & WACC Post 2004'!$H$210","v":0},{"$f":"'Depn & WACC Post 2004'!$H$257","v":0}]
[]
["Poles & Brackets Charge",null,null,{"$f":"D$13","v":8.1728511553947865},{"$f":"E$13","v":8.884039825212982},{"$f":"F$13","v":9.6839379373697856},{"$f":"G$13","v":10.562015158988517},{"$f":"H$13","v":11.534282029752278}]
[]
["Total Charge",null,null,{"$f":"SUM(D83,D85,D87)","v":42.920700886008731},{"$f":"SUM(E83,E85,E87)","v":40.655325330907949},{"$f":"SUM(F83,F85,F87)","v":39.073066023728209},{"$f":"SUM(G83,G85,G87)","v":37.954405405661632},{"$f":"SUM(H83,H85,H87)","v":37.282291626115331}]

{"sheet":"O & M 2016-2020","index":12,"n_rows":197,"n_cols":74,"rows_kept":197,"cut":false,"hidden":false,"merged":[[105,1,105,6],[105,8,105,13],[64,1,64,6],[64,8,64,13],[64,16,64,21],[64,53,64,58],[64,61,64,66],[64,68,64,73],[105,31,105,36],[105,38,105,43],[105,46,105,51],[105,53,105,58],[105,61,105,66],[105,68,105,73],[64,31,64,36],[64,38,64,43],[137,16,137,21],[137,23,137,28],[137,31,137,36],[137,38,137,43],[64,46,64,51],[64,23,64,28],[105,16,105,21],[105,23,105,28],[137,61,137,66],[137,68,137,73],[171,1,171,6],[171,8,171,13],[171,16,171,21],[171,23,171,28],[171,61,171,66],[171,68,171,73],[137,46,137,51],[137,53,137,58],[171,31,171,36],[171,38,171,43],[171,46,171,51],[171,53,171,58],[137,1,137,6],[137,8,137,13]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"}]
[]
["Public Lighting O & M Costs","Year",2016,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"C3+1","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"R3+1","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"AG3+1","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"AV3+1","v":2020}]
[{"$f":"'DNSP Inputs O & M'!C5","v":"Real 2015 $ "}]
[]
["Summary"]
[]
[{"$f":"$A$69","v":"MV80"},null,null,"Avoided Costs - MV 80 O & M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided Costs - MV 80 O & M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided Costs - MV 80 O & M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided Costs - MV 80 O & M",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided Costs - MV 80 O & M"]
[{"$f":"$A$70","v":"Bulk change & repairs"},{"$f":"G90*C40+N90*C41","v":21.165171630465569},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-((G72+G81)*C40+(N72+N81)*C41)*2","v":-25.885775808998996},null,null,null,null,null,null,null,null,null,{"$f":"V90*R40+AC90*R41","v":21.76912450882249},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-((V72+V81)*R40+(AC72+AC81)*R41)*2","v":-26.876017497150343},null,null,null,null,null,null,null,null,null,{"$f":"AK90*AG40+AR90*AG41","v":23.159851741530442},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-((AK72+AK81)*AG40+(AR72+AR81)*AG41)*2","v":-28.019665409014319},null,null,null,null,null,null,null,null,null,{"$f":"AZ90*AV40+BG90*AV41","v":24.108302706183427},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-((AZ72+AZ81)*AV40+(BG72+BG81)*AV41)*2","v":-29.350166013361967},null,null,null,null,null,null,null,null,null,{"$f":"BO90*BK40+BV90*BK41","v":25.085145736550434},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-((BO72+BO81)*BK40+(BV72+BV81)*BK41)*2","v":-30.911617952412044}]
[{"$f":"A92","v":"Dedicated poles - inspection"},{"$f":"(G93*C40+N93*C41)*C43","v":0.63366660085294457},null,"Materials & Labour - repair of faults",null,null,{"$f":"-((G76+G84+G86)*C40+(N76+N84+N86)*C41)/2","v":-1.9946246999364787},null,null,null,null,null,null,null,null,null,{"$f":"(V93*R40+AC93*R41)*R43","v":0.63366660085294457},null,"Materials & Labour - repair of faults",null,null,{"$f":"-((V76+V84+V86)*R40+(AC76+AC84+AC86)*R41)/2","v":-1.9886454292414102},null,null,null,null,null,null,null,null,null,{"$f":"(AK93*AG40+AR93*AG41)*AG43","v":0.63366660085294457},null,"Materials & Labour - repair of faults",null,null,{"$f":"-((AK76+AK84+AK86)*AG40+(AR76+AR84+AR86)*AG41)/2","v":-2.2590243443585969},null,null,null,null,null,null,null,null,null,{"$f":"(AZ93*AV40+BG93*AV41)*AV43","v":0.63366660085294457},null,"Materials & Labour - repair of faults",null,null,{"$f":"-((AZ76+AZ84+AZ86)*AV40+(BG76+BG84+BG86)*AV41)/2","v":-2.3057795791328788},null,null,null,null,null,null,null,null,null,{"$f":"(BO93*BK40+BV93*BK41)*BK43","v":0.63366660085294457},null,"Materials & Labour - repair of faults",null,null,{"$f":"-((BO76+BO84+BO86)*BK40+(BV76+BV84+BV86)*BK41)/2","v":-2.3061538065171621}]
["Other costs",{"$f":"IF(C51=0,0,C49/C51)","v":1.4635536667812321},null,null,null,null,{"$f":"SUM(G9:G10)","v":-27.880400508935477},null,null,null,null,null,null,null,null,null,{"$f":"IF(R51=0,0,R49/R51)","v":1.460186287589333},null,null,null,null,{"$f":"SUM(V9:V10)","v":-28.864662926391752},null,null,null,null,null,null,null,null,null,{"$f":"IF(AG51=0,0,AG49/AG51)","v":1.4568326188717178},null,null,null,null,{"$f":"SUM(AK9:AK10)","v":-30.278689753372916},null,null,null,null,null,null,null,null,null,{"$f":"IF(AV51=0,0,AV49/AV51)","v":1.4534790839993426},null,null,null,null,{"$f":"SUM(AZ9:AZ10)","v":-31.655945592494845},null,null,null,null,null,null,null,null,null,{"$f":"IF(BK51=0,0,BK49/BK51)","v":1.4501392195018799},null,null,null,null,{"$f":"SUM(BO9:BO10)","v":-33.217771758929203}]
[]
[]
[{"$f":"$A$110","v":"S-HP 150"}]
[{"$f":"$A$111","v":"Patrols and repairs"},{"$f":"G127*E40+N127*E41","v":35.956824514041173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V127*T40+AC127*T41","v":38.69879910561523},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK127*AI40+AR127*AI41","v":41.888822869570781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ127*AX40+BG127*AX41","v":41.529935669778311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO127*BM40+BV127*BM41","v":42.678795937026301}]
[{"$f":"$A$10","v":"Dedicated poles - inspection"},{"$f":"B10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ10","v":0.63366660085294457}]
[{"$f":"$A$11","v":"Other costs"},{"$f":"B11","v":1.4635536667812321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q11","v":1.460186287589333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF11","v":1.4568326188717178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU11","v":1.4534790839993426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ11","v":1.4501392195018799}]
[]
[]
[{"$f":"$A$142","v":"S-HP 250"}]
[{"$f":"$A$143","v":"Patrols and repairs"},{"$f":"G159*G40+N159*G41","v":36.573261025959368},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V159*V40+AC159*V41","v":39.355260464292328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK159*AK40+AR159*AK41","v":37.772783089379779},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ159*AZ40+BG159*AZ41","v":42.14183462093272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO159*BO40+BV159*BO41","v":43.284740936587148}]
[{"$f":"$A$10","v":"Dedicated poles - inspection"},{"$f":"B10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ10","v":0.63366660085294457}]
[{"$f":"$A$11","v":"Other costs"},{"$f":"B11","v":1.4635536667812321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q11","v":1.460186287589333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF11","v":1.4568326188717178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU11","v":1.4534790839993426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ11","v":1.4501392195018799}]
[]
[]
[{"$f":"$A$176","v":"T5 (2 X 14W)"}]
[{"$f":"$A$177","v":"Bulk change & repairs"},{"$f":"$G$197*$I$40+$N$197*$I$41","v":32.436787533817736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$197*$X$40+$AC$197*$X$41","v":28.780180642280953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$197*$AM$40+$AR$197*$AM$41","v":25.833894409565762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AZ$197*$BB$40+$BG$197*$BB$41","v":23.362674522580686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BO$197*$BQ$40+$BV$197*$BQ$41","v":21.307349459654599}]
[{"$f":"$A$10","v":"Dedicated poles - inspection"},{"$f":"B10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU10","v":0.63366660085294457},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ10","v":0.63366660085294457}]
[{"$f":"$A$11","v":"Other costs"},{"$f":"B11","v":1.4635536667812321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q11","v":1.460186287589333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF11","v":1.4568326188717178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU11","v":1.4534790839993426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ11","v":1.4501392195018799}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'DNSP Inputs O & M'!A50","v":"Location of selected public lighting assets within distributors' areas (%)"},null,{"$f":"$A$69","v":"MV80"},null,{"$f":"$A$110","v":"S-HP 150"},null,{"$f":"$A$142","v":"S-HP 250"},null,{"$f":"$A$176","v":"T5 (2 X 14W)"},null,null,null,null,null,null,null,null,{"$f":"$A$69","v":"MV80"},null,{"$f":"$A$110","v":"S-HP 150"},null,{"$f":"$A$142","v":"S-HP 250"},null,{"$f":"$A$176","v":"T5 (2 X 14W)"},null,null,null,null,null,null,null,null,{"$f":"$A$69","v":"MV80"},null,{"$f":"$A$110","v":"S-HP 150"},null,{"$f":"$A$142","v":"S-HP 250"},null,{"$f":"$A$176","v":"T5 (2 X 14W)"},null,null,null,null,null,null,null,null,{"$f":"$A$69","v":"MV80"},null,{"$f":"$A$110","v":"S-HP 150"},null,{"$f":"$A$142","v":"S-HP 250"},null,{"$f":"$A$176","v":"T5 (2 X 14W)"},null,null,null,null,null,null,null,null,{"$f":"$A$69","v":"MV80"},null,{"$f":"$A$110","v":"S-HP 150"},null,{"$f":"$A$142","v":"S-HP 250"},null,{"$f":"$A$176","v":"T5 (2 X 14W)"}]
[{"$f":"'DNSP Inputs O & M'!A51","v":"Urban"},null,{"$f":"'DNSP Inputs O & M'!$D$51","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$D$80","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$D$109","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$D$166","v":0.92},null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$51","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$E$80","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$E$109","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$E$166","v":0.92},null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$51","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$F$80","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$F$109","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$F$166","v":0.92},null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$51","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$G$80","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$G$109","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$G$166","v":0.92},null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$51","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$H$80","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$H$109","v":0.92},null,{"$f":"'DNSP Inputs O & M'!$H$166","v":0.92}]
[{"$f":"'DNSP Inputs O & M'!A52","v":"Rural"},null,{"$f":"'DNSP Inputs O & M'!$D$52","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$D$81","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$D$110","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$D$167","v":0.08},null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$52","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$E$81","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$E$110","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$E$167","v":0.08},null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$52","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$F$81","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$F$110","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$F$167","v":0.08},null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$52","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$G$81","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$G$110","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$G$167","v":0.08},null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$52","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$H$81","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$H$110","v":0.08},null,{"$f":"'DNSP Inputs O & M'!$H$167","v":0.08}]
[]
[{"$f":"'DNSP Inputs O & M'!A119","v":"Proportion of lights on dedicated poles"},null,{"$f":"'DNSP Inputs O & M'!$D$119","v":0.2370560408218817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$119","v":0.2370560408218817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$119","v":0.2370560408218817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$119","v":0.2370560408218817},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$119","v":0.2370560408218817}]
[]
[{"$f":"'DNSP Inputs O & M'!A123","v":"Other direct costs"}]
[{"$f":"'DNSP Inputs O & M'!$A$124","v":"Call centre"},null,{"$f":"'DNSP Inputs O & M'!$D$127","v":27226.210427973387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$127","v":27226.210427973387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$127","v":27226.210427973387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$127","v":27226.210427973387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$127","v":27226.210427973387}]
[{"$f":"'DNSP Inputs O & M'!$A$129","v":"GIS and other"},null,{"$f":"'DNSP Inputs O & M'!$D$129","v":113442.54344988911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$129","v":113442.54344988911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$129","v":113442.54344988911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$129","v":113442.54344988911},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$129","v":113442.54344988911}]
[{"$f":"'DNSP Inputs O & M'!A130","v":"Complaints handling"},null,{"$f":"'DNSP Inputs O & M'!$D$130","v":34032.763034966731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$130","v":34032.763034966731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$130","v":34032.763034966731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$130","v":34032.763034966731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$130","v":34032.763034966731}]
[null,null,{"$f":"SUM(C46:C48)","v":174701.51691282925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R46:R48)","v":174701.51691282925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG46:AG48)","v":174701.51691282925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV46:AV48)","v":174701.51691282925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK46:BK48)","v":174701.51691282925}]
[]
[{"$f":"'DNSP Inputs General'!A73","v":"Total Number of Lights"},null,{"$f":"'DNSP Inputs General'!$K$73","v":119368.02925515347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs General'!$L$73","v":119643.30743116992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs General'!$M$73","v":119918.72961228134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs General'!$N$73","v":120195.41170976237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs General'!$O$73","v":120472.2378123384}]
[]
[]
[]
[]
[]
["Mercury Vapour 80 Watt Standard Light Type - Cost build-up"]
[]
["Addiitonal assumptions"]
["Proportion of lamps that will fail before bulk change",null,null,{"$f":"'DNSP Inputs O & M'!$D$27","v":0.19600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$27","v":0.19600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$27","v":0.19600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$27","v":0.19600000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$27","v":0.19600000000000001}]
["Proportion of lamps that will fail before bulk change (per year)",null,null,{"$f":"D60/'DNSP Inputs O & M'!$D$25","v":4.9000000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S60/'DNSP Inputs O & M'!$E$25","v":4.9000000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH60/'DNSP Inputs O & M'!$F$25","v":4.9000000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW60/'DNSP Inputs O & M'!$G$25","v":4.9000000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL60/'DNSP Inputs O & M'!$H$25","v":4.9000000000000002E-2}]
["Overheads are applied to material and labour components"]
["All costs and charges are exclusive of GST"]
[]
[null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised"]
[null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost"]
["MV80"]
["Bulk change & repairs"]
["Materials - bulk lamp change"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$D$34","v":58.073692931088615},null,{"$f":"B72*C72","v":286.46453382059303},{"$f":"E72/'DNSP Inputs O & M'!$D$25*0.8","v":57.292906764118612},{"$f":"(F72+F73+F74)/C72","v":3.6917566746697621},null,{"$f":"'DNSP Inputs O & M'!$D$28*(1+'DNSP Inputs O & M'!$D$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$D$35","v":49.75879283738697},null,{"$f":"I72*J72","v":245.44899203416861},{"$f":"L72/'DNSP Inputs O & M'!$D$25*0.8","v":49.089798406833722},{"$f":"(M72+M73+M74)/J72","v":3.6917566746697617},null,null,{"$f":"'DNSP Inputs O & M'!$E$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$E$34","v":54.832924059452942},null,{"$f":"Q72*R72","v":270.4785460664645},{"$f":"T72/'DNSP Inputs O & M'!$E$25*0.8","v":54.095709213292906},{"$f":"(U72+U73+U74)/R72","v":3.6917566746697621},null,{"$f":"'DNSP Inputs O & M'!$E$28*(1+'DNSP Inputs O & M'!$E$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$E$35","v":49.832924059452942},null,{"$f":"X72*Y72","v":245.8146647664999},{"$f":"AA72/'DNSP Inputs O & M'!$E$25*0.8","v":49.162932953299986},{"$f":"(AB72+AB73+AB74)/Y72","v":3.6917566746697621},null,null,{"$f":"'DNSP Inputs O & M'!$F$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$F$34","v":51.820638183917453},null,{"$f":"AF72*AG72","v":255.61961381131104},{"$f":"AI72/'DNSP Inputs O & M'!$F$25*0.8","v":51.123922762262211},{"$f":"(AJ72+AJ73+AJ74)/AG72","v":3.6917566746697625},null,{"$f":"'DNSP Inputs O & M'!$F$28*(1+'DNSP Inputs O & M'!$F$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$F$35","v":46.820638183917453},null,{"$f":"AM72*AN72","v":230.95573251134641},{"$f":"AP72/'DNSP Inputs O & M'!$F$25*0.8","v":46.191146502269284},{"$f":"(AQ72+AQ73+AQ74)/AN72","v":3.6917566746697617},null,null,{"$f":"'DNSP Inputs O & M'!$G$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$G$34","v":48.71124273255284},null,{"$f":"AU72*AV72","v":240.28166174588969},{"$f":"AX72/'DNSP Inputs O & M'!$G$25*0.8","v":48.056332349177943},{"$f":"(AY72+AY73+AY74)/AV72","v":3.6917566746697621},null,{"$f":"'DNSP Inputs O & M'!$G$28*(1+'DNSP Inputs O & M'!$G$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$G$35","v":43.711242732552847},null,{"$f":"BB72*BC72","v":215.61778044592509},{"$f":"BE72/'DNSP Inputs O & M'!$G$25*0.8","v":43.123556089185023},{"$f":"(BF72+BF73+BF74)/BC72","v":3.6917566746697621},null,null,{"$f":"'DNSP Inputs O & M'!$H$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$H$34","v":45.511079210800879},null,{"$f":"BJ72*BK72","v":224.49597109769627},{"$f":"BM72/'DNSP Inputs O & M'!$H$25*0.8","v":44.899194219539254},{"$f":"(BN72+BN73+BN74)/BK72","v":3.6917566746697621},null,{"$f":"'DNSP Inputs O & M'!$H$28*(1+'DNSP Inputs O & M'!$H$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$H$35","v":40.511079210800879},null,{"$f":"BQ72*BR72","v":199.83208979773161},{"$f":"BT72/'DNSP Inputs O & M'!$H$25*0.8","v":39.966417959546327},{"$f":"(BU72+BU73+BU74)/BR72","v":3.6917566746697621}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$29","v":19.914599999314994},{"$f":"C72*'DNSP Inputs O & M'!$D$25/'DNSP Inputs O & M'!$D$26","v":29.036846465544308},null,{"$f":"B73*C73","v":578.25718260283827},{"$f":"E73/'DNSP Inputs O & M'!$D$25","v":144.56429565070957},null,null,{"$f":"'DNSP Inputs O & M'!$D$29*(1+'DNSP Inputs O & M'!$D$11)","v":19.914599999314994},{"$f":"J72*'DNSP Inputs O & M'!$D$25/'DNSP Inputs O & M'!$D$26","v":24.879396418693485},null,{"$f":"I73*J73","v":495.46322790267072},{"$f":"L73/'DNSP Inputs O & M'!$D$25","v":123.86580697566768},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$29","v":19.914599999314994},{"$f":"R72*'DNSP Inputs O & M'!$E$25/'DNSP Inputs O & M'!$E$26","v":27.416462029726471},null,{"$f":"Q73*R73","v":545.98787471841035},{"$f":"T73/'DNSP Inputs O & M'!$E$25","v":136.49696867960259},null,null,{"$f":"'DNSP Inputs O & M'!$E$29*(1+'DNSP Inputs O & M'!$E$11)","v":19.914599999314994},{"$f":"Y72*'DNSP Inputs O & M'!$E$25/'DNSP Inputs O & M'!$E$26","v":24.916462029726471},null,{"$f":"X73*Y73","v":496.20137472012289},{"$f":"AA73/'DNSP Inputs O & M'!$E$25","v":124.05034368003072},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$29","v":19.914599999314994},{"$f":"AG72*'DNSP Inputs O & M'!$F$25/'DNSP Inputs O & M'!$F$26","v":25.910319091958726},null,{"$f":"AF73*AG73","v":515.9936405709725},{"$f":"AI73/'DNSP Inputs O & M'!$F$25","v":128.99841014274313},null,null,{"$f":"'DNSP Inputs O & M'!$F$29*(1+'DNSP Inputs O & M'!$F$11)","v":19.914599999314994},{"$f":"AN72*'DNSP Inputs O & M'!$F$25/'DNSP Inputs O & M'!$F$26","v":23.410319091958726},null,{"$f":"AM73*AN73","v":466.20714057268503},{"$f":"AP73/'DNSP Inputs O & M'!$F$25","v":116.55178514317126},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$29","v":19.914599999314994},{"$f":"AV72*'DNSP Inputs O & M'!$G$25/'DNSP Inputs O & M'!$G$26","v":24.35562136627642},null,{"$f":"AU73*AV73","v":485.03245724416468},{"$f":"AX73/'DNSP Inputs O & M'!$G$25","v":121.25811431104117},null,null,{"$f":"'DNSP Inputs O & M'!$G$29*(1+'DNSP Inputs O & M'!$G$11)","v":19.914599999314994},{"$f":"BC72*'DNSP Inputs O & M'!$G$25/'DNSP Inputs O & M'!$G$26","v":21.855621366276424},null,{"$f":"BB73*BC73","v":435.24595724587726},{"$f":"BE73/'DNSP Inputs O & M'!$G$25","v":108.81148931146932},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$29","v":19.914599999314994},{"$f":"BK72*'DNSP Inputs O & M'!$H$25/'DNSP Inputs O & M'!$H$26","v":22.75553960540044},null,{"$f":"BJ73*BK73","v":453.16746901011993},{"$f":"BM73/'DNSP Inputs O & M'!$H$25","v":113.29186725252998},null,null,{"$f":"'DNSP Inputs O & M'!$H$29*(1+'DNSP Inputs O & M'!$H$11)","v":19.914599999314994},{"$f":"BR72*'DNSP Inputs O & M'!$H$25/'DNSP Inputs O & M'!$H$26","v":20.25553960540044},null,{"$f":"BQ73*BR73","v":403.38096901183246},{"$f":"BT73/'DNSP Inputs O & M'!$H$25","v":100.84524225295812}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$D$34","v":58.073692931088615},null,{"$f":"B74*C74","v":62.683705431201979},{"$f":"E74/'DNSP Inputs O & M'!$D$25*0.8","v":12.536741086240397},null,null,{"$f":"'DNSP Inputs O & M'!$D$31*(1+'DNSP Inputs O & M'!$D$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$D$35","v":49.75879283738697},null,{"$f":"I74*J74","v":53.70875099215943},{"$f":"L74/'DNSP Inputs O & M'!$D$25*0.8","v":10.741750198431887},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$E$34","v":54.832924059452942},null,{"$f":"Q74*R74","v":59.18567747625044},{"$f":"T74/'DNSP Inputs O & M'!$E$25*0.8","v":11.837135495250088},null,null,{"$f":"'DNSP Inputs O & M'!$E$31*(1+'DNSP Inputs O & M'!$E$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$E$35","v":49.832924059452942},null,{"$f":"X74*Y74","v":53.788766907330391},{"$f":"AA74/'DNSP Inputs O & M'!$E$25*0.8","v":10.757753381466079},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$F$34","v":51.820638183917453},null,{"$f":"AF74*AG74","v":55.934269980593228},{"$f":"AI74/'DNSP Inputs O & M'!$F$25*0.8","v":11.186853996118646},null,null,{"$f":"'DNSP Inputs O & M'!$F$31*(1+'DNSP Inputs O & M'!$F$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$F$35","v":46.820638183917453},null,{"$f":"AM74*AN74","v":50.537359411673172},{"$f":"AP74/'DNSP Inputs O & M'!$F$25*0.8","v":10.107471882334636},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$G$34","v":48.71124273255284},null,{"$f":"AU74*AV74","v":52.578044145708901},{"$f":"AX74/'DNSP Inputs O & M'!$G$25*0.8","v":10.515608829141781},null,null,{"$f":"'DNSP Inputs O & M'!$G$31*(1+'DNSP Inputs O & M'!$G$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$G$35","v":43.711242732552847},null,{"$f":"BB74*BC74","v":47.181133576788859},{"$f":"BE74/'DNSP Inputs O & M'!$G$25*0.8","v":9.4362267153577726},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$31","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$H$34","v":45.511079210800879},null,{"$f":"BJ74*BK74","v":49.123844879145793},{"$f":"BM74/'DNSP Inputs O & M'!$H$25*0.8","v":9.8247689758291585},null,null,{"$f":"'DNSP Inputs O & M'!$H$31*(1+'DNSP Inputs O & M'!$H$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$H$35","v":40.511079210800879},null,{"$f":"BQ74*BR74","v":43.726934310225737},{"$f":"BT74/'DNSP Inputs O & M'!$H$25*0.8","v":8.745386862045148}]
["Materials - repair of faults"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$D$36*'DNSP Inputs O & M'!$D$38","v":26.003984319577299},null,{"$f":"B76*C76","v":128.27183651683924},{"$f":"(E76+E77+E78+E79)/'DNSP Inputs O & M'!$D$36","v":39.666752990505493},{"$f":"F76*D61","v":1.9436708965347693},null,{"$f":"'DNSP Inputs O & M'!$D$28*(1+'DNSP Inputs O & M'!$D$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$D$37*'DNSP Inputs O & M'!$D$38","v":20.038016655586919},null,{"$f":"I76*J76","v":98.843052856022041},{"$f":"(L76+L77+L78+L79)/'DNSP Inputs O & M'!$D$37","v":39.666752990505493},{"$f":"M76*D61","v":1.9436708965347693},null,null,{"$f":"'DNSP Inputs O & M'!$E$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$E$36*'DNSP Inputs O & M'!$E$38","v":26.210055068797292},null,{"$f":"Q76*R76","v":129.2883374164706},{"$f":"(T76+T77+T78+T79)/'DNSP Inputs O & M'!$E$36","v":39.666752990505493},{"$f":"U76*S61","v":1.9436708965347693},null,{"$f":"'DNSP Inputs O & M'!$E$28*(1+'DNSP Inputs O & M'!$E$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$E$37*'DNSP Inputs O & M'!$E$38","v":19.8},null,{"$f":"X76*Y76","v":97.668969947859978},{"$f":"(AA76+AA77+AA78+AA79)/'DNSP Inputs O & M'!$E$37","v":39.666752990505493},{"$f":"AB76*S61","v":1.9436708965347693},null,null,{"$f":"'DNSP Inputs O & M'!$F$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$F$36*'DNSP Inputs O & M'!$F$38","v":20.21574035464808},null,{"$f":"AF76*AG76","v":99.719724099589072},{"$f":"(AI76+AI77+AI78+AI79)/'DNSP Inputs O & M'!$F$36","v":39.666752990505501},{"$f":"AJ76*AH61","v":1.9436708965347695},null,{"$f":"'DNSP Inputs O & M'!$F$28*(1+'DNSP Inputs O & M'!$F$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$F$37*'DNSP Inputs O & M'!$F$38","v":19.8},null,{"$f":"AM76*AN76","v":97.668969947859978},{"$f":"(AP76+AP77+AP78+AP79)/'DNSP Inputs O & M'!$F$37","v":39.666752990505493},{"$f":"AQ76*AH61","v":1.9436708965347693},null,null,{"$f":"'DNSP Inputs O & M'!$G$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$G$36*'DNSP Inputs O & M'!$G$38","v":19.771441846835717},null,{"$f":"AU76*AV76","v":97.528098967901968},{"$f":"(AX76+AX77+AX78+AX79)/'DNSP Inputs O & M'!$G$36","v":39.666752990505493},{"$f":"AY76*AW61","v":1.9436708965347693},null,{"$f":"'DNSP Inputs O & M'!$G$28*(1+'DNSP Inputs O & M'!$G$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$G$37*'DNSP Inputs O & M'!$G$38","v":16.605957218352685},null,{"$f":"BB76*BC76","v":81.913471541148326},{"$f":"(BE76+BE77+BE78+BE79)/'DNSP Inputs O & M'!$G$37","v":39.666752990505501},{"$f":"BF76*AW61","v":1.9436708965347695},null,null,{"$f":"'DNSP Inputs O & M'!$H$28","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$H$36*'DNSP Inputs O & M'!$H$38","v":19.765339610643675},null,{"$f":"BJ76*BK76","v":97.49799800208099},{"$f":"(BM76+BM77+BM78+BM79)/'DNSP Inputs O & M'!$H$36","v":39.666752990505493},{"$f":"BN76*BL61","v":1.9436708965347693},null,{"$f":"'DNSP Inputs O & M'!$H$28*(1+'DNSP Inputs O & M'!$H$11)","v":4.9327762599929281},{"$f":"'DNSP Inputs O & M'!$H$37*'DNSP Inputs O & M'!$H$38","v":16.605820397582839},null,{"$f":"BQ76*BR76","v":81.912796634902961},{"$f":"(BT76+BT77+BT78+BT79)/'DNSP Inputs O & M'!$H$37","v":39.666752990505493},{"$f":"BU76*BL61","v":1.9436708965347693}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$29","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$D$36*'DNSP Inputs O & M'!$D$39","v":21.669986932981082},null,{"$f":"B77*C77","v":431.54912176070098},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$29*(1+'DNSP Inputs O & M'!$D$11)","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$D$37*'DNSP Inputs O & M'!$D$39","v":16.698347212989098},null,{"$f":"I77*J77","v":332.54090539635422},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$29","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$E$36*'DNSP Inputs O & M'!$E$39","v":21.841712557331078},null,{"$f":"Q77*R77","v":434.9689688792638},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$29*(1+'DNSP Inputs O & M'!$E$11)","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$E$37*'DNSP Inputs O & M'!$E$39","v":16.5},null,{"$f":"X77*Y77","v":328.5908999886974},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$29","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$F$36*'DNSP Inputs O & M'!$F$39","v":16.846450295540066},null,{"$f":"AF77*AG77","v":335.49031904402227},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$29*(1+'DNSP Inputs O & M'!$F$11)","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$F$37*'DNSP Inputs O & M'!$F$39","v":16.5},null,{"$f":"AM77*AN77","v":328.5908999886974},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$29","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$G$36*'DNSP Inputs O & M'!$G$39","v":16.476201539029766},null,{"$f":"AU77*AV77","v":328.11696315787589},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$29*(1+'DNSP Inputs O & M'!$G$11)","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$G$37*'DNSP Inputs O & M'!$G$39","v":13.838297681960572},null,{"$f":"BB77*BC77","v":275.58416300769272},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$29","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$H$36*'DNSP Inputs O & M'!$H$39","v":16.471116342203064},null,{"$f":"BJ77*BK77","v":328.01569349715436},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$29*(1+'DNSP Inputs O & M'!$H$11)","v":19.914599999314994},{"$f":"'DNSP Inputs O & M'!$H$37*'DNSP Inputs O & M'!$H$39","v":13.838183664652368},null,{"$f":"BQ77*BR77","v":275.58189239860678}]
["Luminaire",{"$f":"'DNSP Inputs O & M'!$D$30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$D$36*'DNSP Inputs O & M'!$D$40","v":6.5009960798943247},null,{"$f":"B78*C78","v":1112.5546870757585},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$30*(1+'DNSP Inputs O & M'!$D$11)","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$D$37*'DNSP Inputs O & M'!$D$40","v":5.0095041638967297},null,{"$f":"I78*J78","v":857.30667561938162},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$E$36*'DNSP Inputs O & M'!$E$40","v":6.552513767199323},null,{"$f":"Q78*R78","v":1121.3712197692239},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$30*(1+'DNSP Inputs O & M'!$E$11)","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$E$37*'DNSP Inputs O & M'!$E$40","v":4.95},null,{"$f":"X78*Y78","v":847.12336899525167},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$F$36*'DNSP Inputs O & M'!$F$40","v":5.05393508866202},null,{"$f":"AF78*AG78","v":864.91040787690633},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$30*(1+'DNSP Inputs O & M'!$F$11)","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$F$37*'DNSP Inputs O & M'!$F$40","v":4.95},null,{"$f":"AM78*AN78","v":847.12336899525167},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$G$36*'DNSP Inputs O & M'!$G$40","v":4.9428604617089293},null,{"$f":"AU78*AV78","v":845.90153672652389},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$30*(1+'DNSP Inputs O & M'!$G$11)","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$G$37*'DNSP Inputs O & M'!$G$40","v":4.1514893045881713},null,{"$f":"BB78*BC78","v":710.46941536373458},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$30","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$H$36*'DNSP Inputs O & M'!$H$40","v":4.9413349026609188},null,{"$f":"BJ78*BK78","v":845.64045860120029},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$30*(1+'DNSP Inputs O & M'!$H$11)","v":171.13603414045488},{"$f":"'DNSP Inputs O & M'!$H$37*'DNSP Inputs O & M'!$H$40","v":4.1514550993957098},null,{"$f":"BQ78*BR78","v":710.46356162274969}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$32","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$D$36*'DNSP Inputs O & M'!$D$41","v":4.3339973865962165},null,{"$f":"B79*C79","v":46.780392602786016},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$32*(1+'DNSP Inputs O & M'!$D$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$D$37*'DNSP Inputs O & M'!$D$41","v":3.3396694425978199},null,{"$f":"I79*J79","v":36.047794622911027},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$32","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$E$36*'DNSP Inputs O & M'!$E$41","v":4.3683425114662162},null,{"$f":"Q79*R79","v":47.151107737589577},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$32*(1+'DNSP Inputs O & M'!$E$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$E$37*'DNSP Inputs O & M'!$E$41","v":3.3000000000000003},null,{"$f":"X79*Y79","v":35.61960975487235},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$32","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$F$36*'DNSP Inputs O & M'!$F$41","v":3.3692900591080135},null,{"$f":"AF79*AG79","v":36.367514259514614},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$32*(1+'DNSP Inputs O & M'!$F$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$F$37*'DNSP Inputs O & M'!$F$41","v":3.3000000000000003},null,{"$f":"AM79*AN79","v":35.61960975487235},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$32","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$G$36*'DNSP Inputs O & M'!$G$41","v":3.2952403078059533},null,{"$f":"AU79*AV79","v":35.568234488658632},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$32*(1+'DNSP Inputs O & M'!$G$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$G$37*'DNSP Inputs O & M'!$G$41","v":2.7676595363921148},null,{"$f":"BB79*BC79","v":29.873622006253953},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$32","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$H$36*'DNSP Inputs O & M'!$H$41","v":3.294223268440613},null,{"$f":"BJ79*BK79","v":35.557256747659004},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$32*(1+'DNSP Inputs O & M'!$H$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$H$37*'DNSP Inputs O & M'!$H$41","v":2.7676367329304736},null,{"$f":"BQ79*BR79","v":29.873375869767674}]
["Labour - bulk lamp change"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$33","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B81*C81*D81","v":1443.84},{"$f":"E81/'DNSP Inputs O & M'!$D$25*(C72+C73)/C72*0.8","v":433.15200000000004},{"$f":"(F81+F82)/C72","v":9.1290905269120444},null,{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$33","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I81*J81*K81","v":1443.84},{"$f":"L81/'DNSP Inputs O & M'!$D$25*(J72+J73)/J72*0.8","v":433.15199999999999},{"$f":"(M81+M82)/J72","v":10.654599313383198},null,null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$33","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q81*R81*S81","v":1443.84},{"$f":"T81/'DNSP Inputs O & M'!$E$25*(R72+R73)/R72*0.8","v":433.15199999999999},{"$f":"(U81+U82)/R72","v":9.6686435949534744},null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$33","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X81*Y81*Z81","v":1443.84},{"$f":"AA81/'DNSP Inputs O & M'!$E$25*(Y72+Y73)/Y72*0.8","v":433.15199999999999},{"$f":"(AB81+AB82)/Y72","v":10.638749581852652},null,null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$33","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF81*AG81*AH81","v":1443.84},{"$f":"AI81/'DNSP Inputs O & M'!$F$25*(AG72+AG73)/AG72*0.8","v":433.15200000000004},{"$f":"(AJ81+AJ82)/AG72","v":10.230672924528655},null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$33","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM81*AN81*AO81","v":1443.84},{"$f":"AP81/'DNSP Inputs O & M'!$F$25*(AN72+AN73)/AN72*0.8","v":433.15199999999999},{"$f":"(AQ81+AQ82)/AN72","v":11.323211740887933},null,null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$33","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU81*AV81*AW81","v":1443.84},{"$f":"AX81/'DNSP Inputs O & M'!$G$25*(AV72+AV73)/AV72*0.8","v":433.15199999999999},{"$f":"(AY81+AY82)/AV72","v":10.883729715351805},null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$33","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB81*BC81*BD81","v":1443.84},{"$f":"BE81/'DNSP Inputs O & M'!$G$25*(BC72+BC73)/BC72*0.8","v":433.15199999999999},{"$f":"(BF81+BF82)/BC72","v":12.128687423594494},null,null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$33","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ81*BK81*BL81","v":1443.84},{"$f":"BM81/'DNSP Inputs O & M'!$H$25*(BK72+BK73)/BK72*0.8","v":433.15199999999999},{"$f":"(BN81+BN82)/BK72","v":11.649031602708735},null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$33","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ81*BR81*BS81","v":1443.84},{"$f":"BT81/'DNSP Inputs O & M'!$H$25*(BR72+BR73)/BR72*0.8","v":433.15199999999999},{"$f":"(BU81+BU82)/BR72","v":13.086790338052785}]
["Elevated platform costs",{"$f":"'DNSP Inputs O & M'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B82*C82*D82","v":323.36},{"$f":"E82/'DNSP Inputs O & M'!$D$25*(C72+C73)/C72*0.8","v":97.008000000000024},null,null,{"$f":"'DNSP Inputs O & M'!$D$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I82*J82*K82","v":323.36},{"$f":"L82/'DNSP Inputs O & M'!$D$25*(J72+J73)/J72*0.8","v":97.007999999999996},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q82*R82*S82","v":323.36},{"$f":"T82/'DNSP Inputs O & M'!$E$25*(R72+R73)/R72*0.8","v":97.00800000000001},null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X82*Y82*Z82","v":323.36},{"$f":"AA82/'DNSP Inputs O & M'!$E$25*(Y72+Y73)/Y72*0.8","v":97.00800000000001},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF82*AG82*AH82","v":323.36},{"$f":"AI82/'DNSP Inputs O & M'!$F$25*(AG72+AG73)/AG72*0.8","v":97.00800000000001},null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM82*AN82*AO82","v":323.36},{"$f":"AP82/'DNSP Inputs O & M'!$F$25*(AN72+AN73)/AN72*0.8","v":97.007999999999996},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU82*AV82*AW82","v":323.36},{"$f":"AX82/'DNSP Inputs O & M'!$G$25*(AV72+AV73)/AV72*0.8","v":97.00800000000001},null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB82*BC82*BD82","v":323.36},{"$f":"BE82/'DNSP Inputs O & M'!$G$25*(BC72+BC73)/BC72*0.8","v":97.00800000000001},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ82*BK82*BL82","v":323.36},{"$f":"BM82/'DNSP Inputs O & M'!$H$25*(BK72+BK73)/BK72*0.8","v":97.00800000000001},null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ82*BR82*BS82","v":323.36},{"$f":"BT82/'DNSP Inputs O & M'!$H$25*(BR72+BR73)/BR72*0.8","v":97.00800000000001}]
["Labour - repair of faults"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$33","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B84*C84*D84","v":1443.84},{"$f":"(E84+E85)/'DNSP Inputs O & M'!$D$36","v":40.775289931309864},{"$f":"F84*D61","v":1.9979892066341833},null,{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$33","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I84*J84*K84","v":1443.84},{"$f":"(L84+L85)/'DNSP Inputs O & M'!$D$37","v":52.915416641515058},{"$f":"M84*D61","v":2.5928554154342378},null,null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$33","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q84*R84*S84","v":1443.84},{"$f":"(T84+T85)/'DNSP Inputs O & M'!$E$36","v":40.454703250978518},{"$f":"U84*S61","v":1.9822804592979475},null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$33","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X84*Y84*Z84","v":1443.84},{"$f":"(AA84+AA85)/'DNSP Inputs O & M'!$E$37","v":53.551515151515147},{"$f":"AB84*S61","v":2.6240242424242424},null,null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$33","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF84*AG84*AH84","v":1443.84},{"$f":"(AI84+AI85)/'DNSP Inputs O & M'!$F$36","v":52.450218562300002},{"$f":"AJ84*AH61","v":2.5700607095527004},null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$33","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM84*AN84*AO84","v":1443.84},{"$f":"(AP84+AP85)/'DNSP Inputs O & M'!$F$37","v":53.551515151515147},{"$f":"AQ84*AH61","v":2.6240242424242424},null,null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$33","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU84*AV84*AW84","v":1443.84},{"$f":"(AX84+AX85)/'DNSP Inputs O & M'!$G$36","v":53.628865725323756},{"$f":"AY84*AW61","v":2.6278144205408642},null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$33","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB84*BC84*BD84","v":1443.84},{"$f":"(BE84+BE85)/'DNSP Inputs O & M'!$G$37","v":63.851784396273651},{"$f":"BF84*AW61","v":3.1287374354174089},null,null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$33","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ84*BK84*BL84","v":1443.84},{"$f":"(BM84+BM85)/'DNSP Inputs O & M'!$H$36","v":53.645422789953749},{"$f":"BN84*BL61","v":2.6286257167077336},null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$33","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ84*BR84*BS84","v":1443.84},{"$f":"(BT84+BT85)/'DNSP Inputs O & M'!$H$37","v":63.852310491949019},{"$f":"BU84*BL61","v":3.128763214105502}]
["Elevated platform costs",{"$f":"'DNSP Inputs O & M'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B85*C85*D85","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I85*J85*K85","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q85*R85*S85","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X85*Y85*Z85","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF85*AG85*AH85","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM85*AN85*AO85","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU85*AV85*AW85","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB85*BC85*BD85","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ85*BK85*BL85","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ85*BR85*BS85","v":323.36}]
["Other Maintenance and Repair costs",null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$48","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$48","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$48","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$48","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$48","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$48","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$48","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$48","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$48","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$48","v":0}]
[]
["Overheads",{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,null,null,{"$f":"B88*SUM(G72:G86)","v":4.1906268261876898},null,{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,null,null,{"$f":"I88*SUM(N72:N86)","v":4.7207205750054912},null,null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,null,null,{"$f":"Q88*SUM(V72:V86)","v":4.3215879063639884},null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,null,null,{"$f":"X88*SUM(AC72:AC86)","v":4.7245503488703564},null,null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,null,null,{"$f":"AF88*SUM(AK72:AK86)","v":4.609040301321472},null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,null,null,{"$f":"AM88*SUM(AR72:AR86)","v":4.8956658886291766},null,null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,null,null,{"$f":"AU88*SUM(AZ72:AZ86)","v":4.7867429267743002},null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,null,null,{"$f":"BB88*SUM(BG72:BG86)","v":5.2232131075541091},null,null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,null,null,{"$f":"BJ88*SUM(BO72:BO86)","v":4.9782712226552501},null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,null,null,{"$f":"BQ88*SUM(BV72:BV86)","v":5.4627452808407044}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G72,G76,G81,G84,G86,G88)","v":20.953134130938448},null,null,null,null,null,null,{"$f":"SUM(N72,N76,N81,N84,N86,N88)","v":23.603602875027455},null,null,null,null,null,null,null,{"$f":"SUM(V72,V76,V81,V84,V86,V88)","v":21.607939531819941},null,null,null,null,null,null,{"$f":"SUM(AC72,AC76,AC81,AC84,AC86,AC88)","v":23.622751744351781},null,null,null,null,null,null,null,{"$f":"SUM(AK72,AK76,AK81,AK84,AK86,AK88)","v":23.045201506607359},null,null,null,null,null,null,{"$f":"SUM(AR72,AR76,AR81,AR84,AR86,AR88)","v":24.478329443145881},null,null,null,null,null,null,null,{"$f":"SUM(AZ72,AZ76,AZ81,AZ84,AZ86,AZ88)","v":23.933714633871503},null,null,null,null,null,null,{"$f":"SUM(BG72,BG76,BG81,BG84,BG86,BG88)","v":26.116065537770545},null,null,null,null,null,null,null,{"$f":"SUM(BO72,BO76,BO81,BO84,BO86,BO88)","v":24.891356113276252},null,null,null,null,null,null,{"$f":"SUM(BV72,BV76,BV81,BV84,BV86,BV88)","v":27.313726404203521}]
[]
["Dedicated poles - inspection"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B93*C93*D93","v":721.92},{"$f":"(E93+E94+E95)/'DNSP Inputs O & M'!$D$116","v":200.48},{"$f":"F93/'DNSP Inputs O & M'!$D$117","v":2.6730666666666667},null,{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I93*J93*K93","v":721.92},{"$f":"(L93+L94+L95)/'DNSP Inputs O & M'!$D$116","v":200.48},{"$f":"M93/'DNSP Inputs O & M'!$D$117","v":2.6730666666666667},null,null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q93*R93*S93","v":721.92},{"$f":"(T93+T94+T95)/'DNSP Inputs O & M'!$E$116","v":200.48},{"$f":"U93/'DNSP Inputs O & M'!$E$117","v":2.6730666666666667},null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X93*Y93*Z93","v":721.92},{"$f":"(AA93+AA94+AA95)/'DNSP Inputs O & M'!$E$116","v":200.48},{"$f":"AB93/'DNSP Inputs O & M'!$E$117","v":2.6730666666666667},null,null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF93*AG93*AH93","v":721.92},{"$f":"(AI93+AI94+AI95)/'DNSP Inputs O & M'!$F$116","v":200.48},{"$f":"AJ93/'DNSP Inputs O & M'!$F$117","v":2.6730666666666667},null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM93*AN93*AO93","v":721.92},{"$f":"(AP93+AP94+AP95)/'DNSP Inputs O & M'!$F$116","v":200.48},{"$f":"AQ93/'DNSP Inputs O & M'!$F$117","v":2.6730666666666667},null,null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU93*AV93*AW93","v":721.92},{"$f":"(AX93+AX94+AX95)/'DNSP Inputs O & M'!$G$116","v":200.48},{"$f":"AY93/'DNSP Inputs O & M'!$G$117","v":2.6730666666666667},null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB93*BC93*BD93","v":721.92},{"$f":"(BE93+BE94+BE95)/'DNSP Inputs O & M'!$G$116","v":200.48},{"$f":"BF93/'DNSP Inputs O & M'!$G$117","v":2.6730666666666667},null,null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ93*BK93*BL93","v":721.92},{"$f":"(BM93+BM94+BM95)/'DNSP Inputs O & M'!$H$116","v":200.48},{"$f":"BN93/'DNSP Inputs O & M'!$H$117","v":2.6730666666666667},null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ93*BR93*BS93","v":721.92},{"$f":"(BT93+BT94+BT95)/'DNSP Inputs O & M'!$H$116","v":200.48},{"$f":"BU93/'DNSP Inputs O & M'!$H$117","v":2.6730666666666667}]
["Vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B94*C94*D94","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I94*J94*K94","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q94*R94*S94","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X94*Y94*Z94","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF94*AG94*AH94","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM94*AN94*AO94","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU94*AV94*AW94","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB94*BC94*BD94","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ94*BK94*BL94","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ94*BR94*BS94","v":80}]
["Overheads",{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,{"$f":"B95*(E93+E94)","v":200.48},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,{"$f":"I95*(L93+L94)","v":200.48},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,{"$f":"Q95*(T93+T94)","v":200.48},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,{"$f":"X95*(AA93+AA94)","v":200.48},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,{"$f":"AF95*(AI93+AI94)","v":200.48},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,{"$f":"AM95*(AP93+AP94)","v":200.48},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,{"$f":"AU95*(AX93+AX94)","v":200.48},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,{"$f":"BB95*(BE93+BE94)","v":200.48},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,{"$f":"BJ95*(BM93+BM94)","v":200.48},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,{"$f":"BQ95*(BT93+BT94)","v":200.48}]
[]
[]
[]
[]
["Sodium High Pressure 150 Watt Standard Light Type - Cost build-up"]
[]
["Addiitonal assumptions"]
["Overheads are applied to material and labour components"]
["All costs and charges are exclusive of GST"]
[]
[null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised"]
[null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost"]
["S-HP 150"]
["Patrols and repairs"]
["Materials"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$62","v":35.67},{"$f":"'DNSP Inputs O & M'!$D$69","v":36.453943286333462},null,{"$f":"B113*C113","v":1300.3121570235146},{"$f":"(E113+E114+E115)/'DNSP Inputs O & M'!$D$69","v":47.515000000000008},{"$f":"F113/'DNSP Inputs O & M'!$D$60","v":9.5030000000000019},null,{"$f":"'DNSP Inputs O & M'!$D$62*(1+'DNSP Inputs O & M'!$D$11)","v":35.67},{"$f":"'DNSP Inputs O & M'!$D$70","v":26.566607342906973},null,{"$f":"I113*J113","v":947.63088392149177},{"$f":"(L113+L114+L115)/'DNSP Inputs O & M'!$D$70","v":47.515000000000008},{"$f":"M113/'DNSP Inputs O & M'!$D$60","v":9.5030000000000019},null,null,{"$f":"'DNSP Inputs O & M'!$E$62","v":35.67},{"$f":"'DNSP Inputs O & M'!$E$69","v":31.305437977278473},null,{"$f":"Q113*R113","v":1116.6649726495232},{"$f":"(T113+T114+T115)/'DNSP Inputs O & M'!$E$69","v":47.515000000000008},{"$f":"U113/'DNSP Inputs O & M'!$E$60","v":9.5030000000000019},null,{"$f":"'DNSP Inputs O & M'!$E$62*(1+'DNSP Inputs O & M'!$E$11)","v":35.67},{"$f":"'DNSP Inputs O & M'!$E$70","v":25.750048756423613},null,{"$f":"X113*Y113","v":918.50423914163036},{"$f":"(AA113+AA114+AA115)/'DNSP Inputs O & M'!$E$70","v":47.515000000000001},{"$f":"AB113/'DNSP Inputs O & M'!$E$60","v":9.5030000000000001},null,null,{"$f":"'DNSP Inputs O & M'!$F$62","v":35.67},{"$f":"'DNSP Inputs O & M'!$F$69","v":27.285609667131144},null,{"$f":"AF113*AG113","v":973.27769682656799},{"$f":"(AI113+AI114+AI115)/'DNSP Inputs O & M'!$F$69","v":47.515000000000008},{"$f":"AJ113/'DNSP Inputs O & M'!$F$60","v":9.5030000000000019},null,{"$f":"'DNSP Inputs O & M'!$F$62*(1+'DNSP Inputs O & M'!$F$11)","v":35.67},{"$f":"'DNSP Inputs O & M'!$F$70","v":21.809269779797432},null,{"$f":"AM113*AN113","v":777.93665304537444},{"$f":"(AP113+AP114+AP115)/'DNSP Inputs O & M'!$F$70","v":47.515000000000008},{"$f":"AQ113/'DNSP Inputs O & M'!$F$60","v":9.5030000000000019},null,null,{"$f":"'DNSP Inputs O & M'!$G$62","v":35.67},{"$f":"'DNSP Inputs O & M'!$G$69","v":27.254639974852957},null,{"$f":"AU113*AV113","v":972.17300790300499},{"$f":"(AX113+AX114+AX115)/'DNSP Inputs O & M'!$G$69","v":47.515000000000001},{"$f":"AY113/'DNSP Inputs O & M'!$G$60","v":9.5030000000000001},null,{"$f":"'DNSP Inputs O & M'!$G$62*(1+'DNSP Inputs O & M'!$G$11)","v":35.67},{"$f":"'DNSP Inputs O & M'!$G$70","v":25.157352006304528},null,{"$f":"BB113*BC113","v":897.36274606488257},{"$f":"(BE113+BE114+BE115)/'DNSP Inputs O & M'!$G$70","v":47.515000000000008},{"$f":"BF113/'DNSP Inputs O & M'!$G$60","v":9.5030000000000019},null,null,{"$f":"'DNSP Inputs O & M'!$H$62","v":35.67},{"$f":"'DNSP Inputs O & M'!$H$69","v":25.87392839031191},null,{"$f":"BJ113*BK113","v":922.92302568242587},{"$f":"(BM113+BM114+BM115)/'DNSP Inputs O & M'!$H$69","v":47.515000000000008},{"$f":"BN113/'DNSP Inputs O & M'!$H$60","v":9.5030000000000019},null,{"$f":"'DNSP Inputs O & M'!$H$62*(1+'DNSP Inputs O & M'!$H$11)","v":35.67},{"$f":"'DNSP Inputs O & M'!$H$70","v":24.993315593692284},null,{"$f":"BQ113*BR113","v":891.51156722700375},{"$f":"(BT113+BT114+BT115)/'DNSP Inputs O & M'!$H$70","v":47.515000000000001},{"$f":"BU113/'DNSP Inputs O & M'!$H$60","v":9.5030000000000001}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$63","v":19.37},{"$f":"C113*'DNSP Inputs O & M'!$D$60/'DNSP Inputs O & M'!$D$61","v":18.226971643166731},null,{"$f":"B114*C114","v":353.05644072813959},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$63*(1+'DNSP Inputs O & M'!$D$11)","v":19.37},{"$f":"J113*'DNSP Inputs O & M'!$D$60/'DNSP Inputs O & M'!$D$61","v":13.283303671453487},null,{"$f":"I114*J114","v":257.29759211605403},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$63","v":19.37},{"$f":"R113*'DNSP Inputs O & M'!$E$60/'DNSP Inputs O & M'!$E$61","v":15.652718988639236},null,{"$f":"Q114*R114","v":303.193166809942},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$63*(1+'DNSP Inputs O & M'!$E$11)","v":19.37},{"$f":"Y113*'DNSP Inputs O & M'!$E$60/'DNSP Inputs O & M'!$E$61","v":12.875024378211808},null,{"$f":"X114*Y114","v":249.38922220596274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$63","v":19.37},{"$f":"AG113*'DNSP Inputs O & M'!$F$60/'DNSP Inputs O & M'!$F$61","v":13.642804833565572},null,{"$f":"AF114*AG114","v":264.26112962616514},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$63*(1+'DNSP Inputs O & M'!$F$11)","v":19.37},{"$f":"AN113*'DNSP Inputs O & M'!$F$60/'DNSP Inputs O & M'!$F$61","v":10.904634889898716},null,{"$f":"AM114*AN114","v":211.22277781733814},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$63","v":19.37},{"$f":"AV113*'DNSP Inputs O & M'!$G$60/'DNSP Inputs O & M'!$G$61","v":13.627319987426478},null,{"$f":"AU114*AV114","v":263.96118815645087},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$63*(1+'DNSP Inputs O & M'!$G$11)","v":19.37},{"$f":"BC113*'DNSP Inputs O & M'!$G$60/'DNSP Inputs O & M'!$G$61","v":12.578676003152264},null,{"$f":"BB114*BC114","v":243.64895418105937},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$63","v":19.37},{"$f":"BK113*'DNSP Inputs O & M'!$H$60/'DNSP Inputs O & M'!$H$61","v":12.936964195155955},null,{"$f":"BJ114*BK114","v":250.58899646017088},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$63*(1+'DNSP Inputs O & M'!$H$11)","v":19.37},{"$f":"BR113*'DNSP Inputs O & M'!$H$60/'DNSP Inputs O & M'!$H$61","v":12.496657796846142},null,{"$f":"BQ114*BR114","v":242.06026152490978}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$64","v":2.16},{"$f":"'DNSP Inputs O & M'!$D$69","v":36.453943286333462},null,{"$f":"B115*C115","v":78.740517498480287},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$64*(1+'DNSP Inputs O & M'!$D$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$D$70","v":26.566607342906973},null,{"$f":"I115*J115","v":57.383871860679065},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$64","v":2.16},{"$f":"'DNSP Inputs O & M'!$E$69","v":31.305437977278473},null,{"$f":"Q115*R115","v":67.619746030921505},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$64*(1+'DNSP Inputs O & M'!$E$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$E$70","v":25.750048756423613},null,{"$f":"X115*Y115","v":55.620105313875008},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$64","v":2.16},{"$f":"'DNSP Inputs O & M'!$F$69","v":27.285609667131144},null,{"$f":"AF115*AG115","v":58.936916881003278},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$64*(1+'DNSP Inputs O & M'!$F$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$F$70","v":21.809269779797432},null,{"$f":"AM115*AN115","v":47.108022724362456},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$64","v":2.16},{"$f":"'DNSP Inputs O & M'!$G$69","v":27.254639974852957},null,{"$f":"AU115*AV115","v":58.870022345682393},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$64*(1+'DNSP Inputs O & M'!$G$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$G$70","v":25.157352006304528},null,{"$f":"BB115*BC115","v":54.339880333617785},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$64","v":2.16},{"$f":"'DNSP Inputs O & M'!$H$69","v":25.87392839031191},null,{"$f":"BJ115*BK115","v":55.887685323073732},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$64*(1+'DNSP Inputs O & M'!$H$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$H$70","v":24.993315593692284},null,{"$f":"BQ115*BR115","v":53.985561682375334}]
["Labour - Patrol"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$13","v":132},{"$f":"'DNSP Inputs O & M'!$D$65","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B117*C117*D117","v":2112},{"$f":"(E117+E118)/'DNSP Inputs O & M'!$D$67","v":0.41513330346434824},{"$f":"F117*'DNSP Inputs O & M'!$D$59","v":1.2453999103930447},null,{"$f":"'DNSP Inputs O & M'!$D$13","v":132},{"$f":"'DNSP Inputs O & M'!$D$65","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I117*J117*K117","v":2112},{"$f":"(L117+L118)/'DNSP Inputs O & M'!$D$68","v":0.87878445587244025},{"$f":"M117*'DNSP Inputs O & M'!$D$59","v":2.6363533676173208},null,null,{"$f":"'DNSP Inputs O & M'!$E$13","v":132},{"$f":"'DNSP Inputs O & M'!$E$65","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q117*R117*S117","v":2112},{"$f":"(T117+T118)/'DNSP Inputs O & M'!$E$67","v":0.39876736458856471},{"$f":"U117*'DNSP Inputs O & M'!$E$59","v":1.1963020937656941},null,{"$f":"'DNSP Inputs O & M'!$E$13","v":132},{"$f":"'DNSP Inputs O & M'!$E$65","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X117*Y117*Z117","v":2112},{"$f":"(AA117+AA118)/'DNSP Inputs O & M'!$E$68","v":0.87480690762324465},{"$f":"AB117*'DNSP Inputs O & M'!$E$59","v":2.624420722869734},null,null,{"$f":"'DNSP Inputs O & M'!$F$13","v":132},{"$f":"'DNSP Inputs O & M'!$F$65","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF117*AG117*AH117","v":2112},{"$f":"(AI117+AI118)/'DNSP Inputs O & M'!$F$67","v":0.38897534494937841},{"$f":"AJ117*'DNSP Inputs O & M'!$F$59","v":1.1669260348481352},null,{"$f":"'DNSP Inputs O & M'!$F$13","v":132},{"$f":"'DNSP Inputs O & M'!$F$65","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM117*AN117*AO117","v":2112},{"$f":"(AP117+AP118)/'DNSP Inputs O & M'!$F$68","v":0.86370012673415564},{"$f":"AQ117*'DNSP Inputs O & M'!$F$59","v":2.5911003802024668},null,null,{"$f":"'DNSP Inputs O & M'!$G$13","v":132},{"$f":"'DNSP Inputs O & M'!$G$65","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU117*AV117*AW117","v":2112},{"$f":"(AX117+AX118)/'DNSP Inputs O & M'!$G$67","v":0.37728849071851994},{"$f":"AY117*'DNSP Inputs O & M'!$G$59","v":1.1318654721555599},null,{"$f":"'DNSP Inputs O & M'!$G$13","v":132},{"$f":"'DNSP Inputs O & M'!$G$65","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB117*BC117*BD117","v":2112},{"$f":"(BE117+BE118)/'DNSP Inputs O & M'!$G$68","v":0.84249530895677049},{"$f":"BF117*'DNSP Inputs O & M'!$G$59","v":2.5274859268703116},null,null,{"$f":"'DNSP Inputs O & M'!$H$13","v":132},{"$f":"'DNSP Inputs O & M'!$H$65","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ117*BK117*BL117","v":2112},{"$f":"(BM117+BM118)/'DNSP Inputs O & M'!$H$67","v":0.36619887496333647},{"$f":"BN117*'DNSP Inputs O & M'!$H$59","v":1.0985966248900094},null,{"$f":"'DNSP Inputs O & M'!$H$13","v":132},{"$f":"'DNSP Inputs O & M'!$H$65","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ117*BR117*BS117","v":2112},{"$f":"(BT117+BT118)/'DNSP Inputs O & M'!$H$68","v":0.82082670204951913},{"$f":"BU117*'DNSP Inputs O & M'!$H$59","v":2.4624801061485573}]
["Vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B118*C118*D118","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I118*J118*K118","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q118*R118*S118","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X118*Y118*Z118","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF118*AG118*AH118","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM118*AN118*AO118","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU118*AV118*AW118","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB118*BC118*BD118","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ118*BK118*BL118","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ118*BR118*BS118","v":80}]
["Labour - Repair of faults"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$66","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B120*C120*D120","v":1443.84},{"$f":"(E120+E121)/'DNSP Inputs O & M'!$D$69*(C113+C114)/C113","v":72.716413123783553},{"$f":"F120/'DNSP Inputs O & M'!$D$60","v":14.54328262475671},null,{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$66","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I120*J120*K120","v":1443.84},{"$f":"(L120+L121)/'DNSP Inputs O & M'!$D$70*(J113+J114)/J113","v":99.779394703469265},{"$f":"M120/'DNSP Inputs O & M'!$D$60","v":19.955878940693854},null,null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$66","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q120*R120*S120","v":1443.84},{"$f":"(T120+T121)/'DNSP Inputs O & M'!$E$69*(R113+R114)/R113","v":84.675384574525154},{"$f":"U120/'DNSP Inputs O & M'!$E$60","v":16.935076914905032},null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$66","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X120*Y120*Z120","v":1443.84},{"$f":"(AA120+AA121)/'DNSP Inputs O & M'!$E$70*(Y113+Y114)/Y113","v":102.9434944016846},{"$f":"AB120/'DNSP Inputs O & M'!$E$60","v":20.588698880336921},null,null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$66","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF120*AG120*AH120","v":1443.84},{"$f":"(AI120+AI121)/'DNSP Inputs O & M'!$F$69*(AG113+AG114)/AG113","v":97.15011071177247},{"$f":"AJ120/'DNSP Inputs O & M'!$F$60","v":19.430022142354495},null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$66","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM120*AN120*AO120","v":1443.84},{"$f":"(AP120+AP121)/'DNSP Inputs O & M'!$F$70*(AN113+AN114)/AN113","v":121.54464715070441},{"$f":"AQ120/'DNSP Inputs O & M'!$F$60","v":24.308929430140882},null,null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$66","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU120*AV120*AW120","v":1443.84},{"$f":"(AX120+AX121)/'DNSP Inputs O & M'!$G$69*(AV113+AV114)/AV113","v":97.260503255438849},{"$f":"AY120/'DNSP Inputs O & M'!$G$60","v":19.452100651087768},null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$66","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB120*BC120*BD120","v":1443.84},{"$f":"(BE120+BE121)/'DNSP Inputs O & M'!$G$70*(BC113+BC114)/BC113","v":105.36880031474293},{"$f":"BF120/'DNSP Inputs O & M'!$G$60","v":21.073760062948587},null,null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$66","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ120*BK120*BL120","v":1443.84},{"$f":"(BM120+BM121)/'DNSP Inputs O & M'!$H$69*(BK113+BK114)/BK113","v":102.45061979040456},{"$f":"BN120/'DNSP Inputs O & M'!$H$60","v":20.490123958080911},null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$66","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ120*BR120*BS120","v":1443.84},{"$f":"(BT120+BT121)/'DNSP Inputs O & M'!$H$70*(BR113+BR114)/BR113","v":106.06035802104617},{"$f":"BU120/'DNSP Inputs O & M'!$H$60","v":21.212071604209235}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B121*C121*D121","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I121*J121*K121","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q121*R121*S121","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X121*Y121*Z121","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF121*AG121*AH121","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM121*AN121*AO121","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU121*AV121*AW121","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB121*BC121*BD121","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ121*BK121*BL121","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ121*BR121*BS121","v":323.36}]
[]
["Other Maintenance and Repair costs",null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$77","v":2.9294930942302599},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$77","v":2.9294930942302599},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$77","v":2.9181210282585779},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$77","v":2.9181210282585779},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$77","v":2.9068635878027327},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$77","v":2.9068635878027327},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$77","v":2.8956000232532744},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$77","v":2.8956000232532744},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$77","v":2.8844496764591723},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$77","v":2.8844496764591723}]
[]
["Overheads",{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,null,null,{"$f":"B125*(G113+G117+G120+G123)","v":7.0552939073450043},null,{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,null,null,{"$f":"I125*(N113+N117+N120+N123)","v":8.7561813506353587},null,null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,null,null,{"$f":"Q125*(V113+V117+V120+V123)","v":7.6381250092323265},null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,null,null,{"$f":"X125*(AC113+AC117+AC120+AC123)","v":8.9085601578663081},null,null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,null,null,{"$f":"AF125*(AK113+AK117+AK120+AK123)","v":8.2517029412513416},null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,null,null,{"$f":"AM125*(AR113+AR117+AR120+AR123)","v":9.8274733495365219},null,null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,null,null,{"$f":"AU125*(AZ113+AZ117+AZ120+AZ123)","v":8.2456415366241504},null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,null,null,{"$f":"BB125*(BG113+BG117+BG120+BG123)","v":8.9999615032680431},null,null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,null,null,{"$f":"BJ125*(BO113+BO117+BO120+BO123)","v":8.4940425648575228},null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,null,null,{"$f":"BQ125*(BV113+BV117+BV120+BV123)","v":9.0155003467042398}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G113,G117,G120,G123,G125)","v":35.276469536725024},null,null,null,null,null,null,{"$f":"SUM(N113,N117,N120,N123,N125)","v":43.780906753176794},null,null,null,null,null,null,null,{"$f":"SUM(V113,V117,V120,V123,V125)","v":38.190625046161635},null,null,null,null,null,null,{"$f":"SUM(AC113,AC117,AC120,AC123,AC125)","v":44.542800789331537},null,null,null,null,null,null,null,{"$f":"SUM(AK113,AK117,AK120,AK123,AK125)","v":41.258514706256705},null,null,null,null,null,null,{"$f":"SUM(AR113,AR117,AR120,AR123,AR125)","v":49.137366747682606},null,null,null,null,null,null,null,{"$f":"SUM(AZ113,AZ117,AZ120,AZ123,AZ125)","v":41.22820768312075},null,null,null,null,null,null,{"$f":"SUM(BG113,BG117,BG120,BG123,BG125)","v":44.999807516340212},null,null,null,null,null,null,null,{"$f":"SUM(BO113,BO117,BO120,BO123,BO125)","v":42.470212824287614},null,null,null,null,null,null,{"$f":"SUM(BV113,BV117,BV120,BV123,BV125)","v":45.077501733521203}]
[]
[]
[]
[]
["Sodium High Pressure 250 Watt Standard Light Type - Cost build-up"]
[]
["Addiitonal assumptions"]
["Overheads are applied to material and labour components"]
["All costs and charges are exclusive of GST"]
[]
[null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised"]
[null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost"]
["S-HP 250"]
["Patrols and repairs"]
["Materials"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$91","v":35.85},{"$f":"'DNSP Inputs O & M'!$D$98","v":36.453943286333455},null,{"$f":"B145*C145","v":1306.8738668150545},{"$f":"(E145+E146+E147)/'DNSP Inputs O & M'!$D$98","v":47.695000000000007},{"$f":"F145/'DNSP Inputs O & M'!$D$60","v":9.5390000000000015},null,{"$f":"'DNSP Inputs O & M'!$D$91*(1+'DNSP Inputs O & M'!$D$11)","v":35.85},{"$f":"'DNSP Inputs O & M'!$D$99","v":26.566607342906973},null,{"$f":"I145*J145","v":952.41287324321502},{"$f":"(L145+L146+L147)/'DNSP Inputs O & M'!$D$99","v":47.695000000000007},{"$f":"M145/'DNSP Inputs O & M'!$D$60","v":9.5390000000000015},null,null,{"$f":"'DNSP Inputs O & M'!$E$91","v":35.85},{"$f":"'DNSP Inputs O & M'!$E$98","v":31.305437977278473},null,{"$f":"Q145*R145","v":1122.2999514854332},{"$f":"(T145+T146+T147)/'DNSP Inputs O & M'!$E$98","v":47.694999999999993},{"$f":"U145/'DNSP Inputs O & M'!$E$60","v":9.5389999999999979},null,{"$f":"'DNSP Inputs O & M'!$E$91*(1+'DNSP Inputs O & M'!$E$11)","v":35.85},{"$f":"'DNSP Inputs O & M'!$E$99","v":25.750048756423613},null,{"$f":"X145*Y145","v":923.13924791778652},{"$f":"(AA145+AA146+AA147)/'DNSP Inputs O & M'!$E$99","v":47.695},{"$f":"AB145/'DNSP Inputs O & M'!$E$60","v":9.5389999999999997},null,null,{"$f":"'DNSP Inputs O & M'!$F$91","v":35.85},{"$f":"'DNSP Inputs O & M'!$F$98","v":33.921976487190214},null,{"$f":"AF145*AG145","v":1216.1028570657693},{"$f":"(AI145+AI146+AI147)/'DNSP Inputs O & M'!$F$98","v":47.695},{"$f":"AJ145/'DNSP Inputs O & M'!$F$60","v":9.5389999999999997},null,{"$f":"'DNSP Inputs O & M'!$F$91*(1+'DNSP Inputs O & M'!$F$11)","v":35.85},{"$f":"'DNSP Inputs O & M'!$F$99","v":25.594505329529539},null,{"$f":"AM145*AN145","v":917.563016063634},{"$f":"(AP145+AP146+AP147)/'DNSP Inputs O & M'!$F$99","v":47.695000000000007},{"$f":"AQ145/'DNSP Inputs O & M'!$F$60","v":9.5390000000000015},null,null,{"$f":"'DNSP Inputs O & M'!$G$91","v":35.85},{"$f":"'DNSP Inputs O & M'!$G$98","v":27.254639974852957},null,{"$f":"AU145*AV145","v":977.0788430984785},{"$f":"(AX145+AX146+AX147)/'DNSP Inputs O & M'!$G$98","v":47.695},{"$f":"AY145/'DNSP Inputs O & M'!$G$60","v":9.5389999999999997},null,{"$f":"'DNSP Inputs O & M'!$G$91*(1+'DNSP Inputs O & M'!$G$11)","v":35.85},{"$f":"'DNSP Inputs O & M'!$G$99","v":25.157352006304528},null,{"$f":"BB145*BC145","v":901.89106942601734},{"$f":"(BE145+BE146+BE147)/'DNSP Inputs O & M'!$G$99","v":47.695000000000007},{"$f":"BF145/'DNSP Inputs O & M'!$G$60","v":9.5390000000000015},null,null,{"$f":"'DNSP Inputs O & M'!$H$91","v":35.85},{"$f":"'DNSP Inputs O & M'!$H$98","v":25.87392839031191},null,{"$f":"BJ145*BK145","v":927.58033279268204},{"$f":"(BM145+BM146+BM147)/'DNSP Inputs O & M'!$H$98","v":47.695000000000007},{"$f":"BN145/'DNSP Inputs O & M'!$H$60","v":9.5390000000000015},null,{"$f":"'DNSP Inputs O & M'!$H$91*(1+'DNSP Inputs O & M'!$H$11)","v":35.85},{"$f":"'DNSP Inputs O & M'!$H$99","v":24.993315593692284},null,{"$f":"BQ145*BR145","v":896.01036403386843},{"$f":"(BT145+BT146+BT147)/'DNSP Inputs O & M'!$H$99","v":47.695},{"$f":"BU145/'DNSP Inputs O & M'!$H$60","v":9.5389999999999997}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$92","v":19.37},{"$f":"C145*'DNSP Inputs O & M'!$D$60/'DNSP Inputs O & M'!$D$61","v":18.226971643166728},null,{"$f":"B146*C146","v":353.05644072813953},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$92*(1+'DNSP Inputs O & M'!$D$11)","v":19.37},{"$f":"J145*'DNSP Inputs O & M'!$D$60/'DNSP Inputs O & M'!$D$61","v":13.283303671453487},null,{"$f":"I146*J146","v":257.29759211605403},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$92","v":19.37},{"$f":"R145*'DNSP Inputs O & M'!$E$60/'DNSP Inputs O & M'!$E$61","v":15.652718988639236},null,{"$f":"Q146*R146","v":303.193166809942},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$92*(1+'DNSP Inputs O & M'!$E$11)","v":19.37},{"$f":"Y145*'DNSP Inputs O & M'!$E$60/'DNSP Inputs O & M'!$E$61","v":12.875024378211808},null,{"$f":"X146*Y146","v":249.38922220596274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$92","v":19.37},{"$f":"AG145*'DNSP Inputs O & M'!$F$60/'DNSP Inputs O & M'!$F$61","v":16.960988243595107},null,{"$f":"AF146*AG146","v":328.53434227843724},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$92*(1+'DNSP Inputs O & M'!$F$11)","v":19.37},{"$f":"AN145*'DNSP Inputs O & M'!$F$60/'DNSP Inputs O & M'!$F$61","v":12.79725266476477},null,{"$f":"AM146*AN146","v":247.88278411649361},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$92","v":19.37},{"$f":"AV145*'DNSP Inputs O & M'!$G$60/'DNSP Inputs O & M'!$G$61","v":13.627319987426478},null,{"$f":"AU146*AV146","v":263.96118815645087},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$92*(1+'DNSP Inputs O & M'!$G$11)","v":19.37},{"$f":"BC145*'DNSP Inputs O & M'!$G$60/'DNSP Inputs O & M'!$G$61","v":12.578676003152264},null,{"$f":"BB146*BC146","v":243.64895418105937},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$92","v":19.37},{"$f":"BK145*'DNSP Inputs O & M'!$H$60/'DNSP Inputs O & M'!$H$61","v":12.936964195155955},null,{"$f":"BJ146*BK146","v":250.58899646017088},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$92*(1+'DNSP Inputs O & M'!$H$11)","v":19.37},{"$f":"BR145*'DNSP Inputs O & M'!$H$60/'DNSP Inputs O & M'!$H$61","v":12.496657796846142},null,{"$f":"BQ146*BR146","v":242.06026152490978}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$93","v":2.16},{"$f":"'DNSP Inputs O & M'!$D$98","v":36.453943286333455},null,{"$f":"B147*C147","v":78.740517498480273},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$93*(1+'DNSP Inputs O & M'!$D$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$D$99","v":26.566607342906973},null,{"$f":"I147*J147","v":57.383871860679065},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$93","v":2.16},{"$f":"'DNSP Inputs O & M'!$E$98","v":31.305437977278473},null,{"$f":"Q147*R147","v":67.619746030921505},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$93*(1+'DNSP Inputs O & M'!$E$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$E$99","v":25.750048756423613},null,{"$f":"X147*Y147","v":55.620105313875008},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$93","v":2.16},{"$f":"'DNSP Inputs O & M'!$F$98","v":33.921976487190214},null,{"$f":"AF147*AG147","v":73.271469212330871},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$93*(1+'DNSP Inputs O & M'!$F$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$F$99","v":25.594505329529539},null,{"$f":"AM147*AN147","v":55.284131511783812},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$93","v":2.16},{"$f":"'DNSP Inputs O & M'!$G$98","v":27.254639974852957},null,{"$f":"AU147*AV147","v":58.870022345682393},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$93*(1+'DNSP Inputs O & M'!$G$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$G$99","v":25.157352006304528},null,{"$f":"BB147*BC147","v":54.339880333617785},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$93","v":2.16},{"$f":"'DNSP Inputs O & M'!$H$98","v":25.87392839031191},null,{"$f":"BJ147*BK147","v":55.887685323073732},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$93*(1+'DNSP Inputs O & M'!$H$11)","v":2.16},{"$f":"'DNSP Inputs O & M'!$H$99","v":24.993315593692284},null,{"$f":"BQ147*BR147","v":53.985561682375334}]
["Labour - Patrol"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$13","v":132},{"$f":"'DNSP Inputs O & M'!$D$65","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B149*C149*D149","v":2112},{"$f":"(E149+E150)/'DNSP Inputs O & M'!$D$96","v":0.54316763165773918},{"$f":"F149*'DNSP Inputs O & M'!$D$59","v":1.6295028949732175},null,{"$f":"'DNSP Inputs O & M'!$D$13","v":132},{"$f":"'DNSP Inputs O & M'!$D$65","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I149*J149*K149","v":2112},{"$f":"(L149+L150)/'DNSP Inputs O & M'!$D$97","v":0.9909629004696523},{"$f":"M149*'DNSP Inputs O & M'!$D$59","v":2.9728887014089569},null,null,{"$f":"'DNSP Inputs O & M'!$E$13","v":132},{"$f":"'DNSP Inputs O & M'!$E$65","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q149*R149*S149","v":2112},{"$f":"(T149+T150)/'DNSP Inputs O & M'!$E$96","v":0.53820340115377763},{"$f":"U149*'DNSP Inputs O & M'!$E$59","v":1.614610203461333},null,{"$f":"'DNSP Inputs O & M'!$E$13","v":132},{"$f":"'DNSP Inputs O & M'!$E$65","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X149*Y149*Z149","v":2112},{"$f":"(AA149+AA150)/'DNSP Inputs O & M'!$E$97","v":0.99052491230875783},{"$f":"AB149*'DNSP Inputs O & M'!$E$59","v":2.9715747369262733},null,null,{"$f":"'DNSP Inputs O & M'!$F$13","v":132},{"$f":"'DNSP Inputs O & M'!$F$65","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF149*AG149*AH149","v":2112},{"$f":"(AI149+AI150)/'DNSP Inputs O & M'!$F$96","v":0.51603975063170315},{"$f":"AJ149*'DNSP Inputs O & M'!$F$59","v":1.5481192518951095},null,{"$f":"'DNSP Inputs O & M'!$F$13","v":132},{"$f":"'DNSP Inputs O & M'!$F$65","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM149*AN149*AO149","v":2112},{"$f":"(AP149+AP150)/'DNSP Inputs O & M'!$F$97","v":0.98428215723957813},{"$f":"AQ149*'DNSP Inputs O & M'!$F$59","v":2.9528464717187344},null,null,{"$f":"'DNSP Inputs O & M'!$G$13","v":132},{"$f":"'DNSP Inputs O & M'!$G$65","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU149*AV149*AW149","v":2112},{"$f":"(AX149+AX150)/'DNSP Inputs O & M'!$G$96","v":0.50289568336343271},{"$f":"AY149*'DNSP Inputs O & M'!$G$59","v":1.5086870500902982},null,{"$f":"'DNSP Inputs O & M'!$G$13","v":132},{"$f":"'DNSP Inputs O & M'!$G$65","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB149*BC149*BD149","v":2112},{"$f":"(BE149+BE150)/'DNSP Inputs O & M'!$G$97","v":0.97116537190281038},{"$f":"BF149*'DNSP Inputs O & M'!$G$59","v":2.9134961157084311},null,null,{"$f":"'DNSP Inputs O & M'!$H$13","v":132},{"$f":"'DNSP Inputs O & M'!$H$65","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ149*BK149*BL149","v":2112},{"$f":"(BM149+BM150)/'DNSP Inputs O & M'!$H$96","v":0.48952770214599894},{"$f":"BN149*'DNSP Inputs O & M'!$H$59","v":1.4685831064379968},null,{"$f":"'DNSP Inputs O & M'!$H$13","v":132},{"$f":"'DNSP Inputs O & M'!$H$65","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ149*BR149*BS149","v":2112},{"$f":"(BT149+BT150)/'DNSP Inputs O & M'!$H$97","v":0.9570702774629849},{"$f":"BU149*'DNSP Inputs O & M'!$H$59","v":2.8712108323889547}]
["Vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B150*C150*D150","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I150*J150*K150","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q150*R150*S150","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X150*Y150*Z150","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF150*AG150*AH150","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM150*AN150*AO150","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU150*AV150*AW150","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB150*BC150*BD150","v":80},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ150*BK150*BL150","v":80},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$16","v":10},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ150*BR150*BS150","v":80}]
["Labour - Repair of faults"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$66","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B152*C152*D152","v":1443.84},{"$f":"(E152+E153)/'DNSP Inputs O & M'!$D$98*(C145+C146)/C145","v":72.716413123783568},{"$f":"F152/'DNSP Inputs O & M'!$D$60","v":14.543282624756714},null,{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$66","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I152*J152*K152","v":1443.84},{"$f":"(L152+L153)/'DNSP Inputs O & M'!$D$99*(J145+J146)/J145","v":99.779394703469265},{"$f":"M152/'DNSP Inputs O & M'!$D$60","v":19.955878940693854},null,null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$66","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q152*R152*S152","v":1443.84},{"$f":"(T152+T153)/'DNSP Inputs O & M'!$E$98*(R145+R146)/R145","v":84.675384574525154},{"$f":"U152/'DNSP Inputs O & M'!$E$60","v":16.935076914905032},null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$66","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X152*Y152*Z152","v":1443.84},{"$f":"(AA152+AA153)/'DNSP Inputs O & M'!$E$99*(Y145+Y146)/Y145","v":102.9434944016846},{"$f":"AB152/'DNSP Inputs O & M'!$E$60","v":20.588698880336921},null,null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$66","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF152*AG152*AH152","v":1443.84},{"$f":"(AI152+AI153)/'DNSP Inputs O & M'!$F$98*(AG145+AG146)/AG145","v":78.144031524843712},{"$f":"AJ152/'DNSP Inputs O & M'!$F$60","v":15.628806304968743},null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$66","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM152*AN152*AO152","v":1443.84},{"$f":"(AP152+AP153)/'DNSP Inputs O & M'!$F$99*(AN145+AN146)/AN145","v":103.56910461331135},{"$f":"AQ152/'DNSP Inputs O & M'!$F$60","v":20.713820922662272},null,null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$66","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU152*AV152*AW152","v":1443.84},{"$f":"(AX152+AX153)/'DNSP Inputs O & M'!$G$98*(AV145+AV146)/AV145","v":97.260503255438849},{"$f":"AY152/'DNSP Inputs O & M'!$G$60","v":19.452100651087768},null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$66","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB152*BC152*BD152","v":1443.84},{"$f":"(BE152+BE153)/'DNSP Inputs O & M'!$G$99*(BC145+BC146)/BC145","v":105.36880031474293},{"$f":"BF152/'DNSP Inputs O & M'!$G$60","v":21.073760062948587},null,null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$66","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ152*BK152*BL152","v":1443.84},{"$f":"(BM152+BM153)/'DNSP Inputs O & M'!$H$98*(BK145+BK146)/BK145","v":102.45061979040456},{"$f":"BN152/'DNSP Inputs O & M'!$H$60","v":20.490123958080911},null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$66","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ152*BR152*BS152","v":1443.84},{"$f":"(BT152+BT153)/'DNSP Inputs O & M'!$H$99*(BR145+BR146)/BR145","v":106.06035802104617},{"$f":"BU152/'DNSP Inputs O & M'!$H$60","v":21.212071604209235}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B153*C153*D153","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I153*J153*K153","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q153*R153*S153","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X153*Y153*Z153","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF153*AG153*AH153","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM153*AN153*AO153","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU153*AV153*AW153","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB153*BC153*BD153","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ153*BK153*BL153","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ153*BR153*BS153","v":323.36}]
[]
["Other Maintenance and Repair costs",null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$106","v":3.0063447312477289},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$106","v":3.0063447312477289},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$106","v":2.9946743331557513},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$106","v":2.9946743331557513},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$106","v":2.9831215676385967},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$106","v":2.9831215676385967},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$106","v":2.9715625173697893},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$106","v":2.9715625173697893},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$106","v":2.9601196549844651},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$106","v":2.9601196549844651}]
[]
["Overheads",{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,null,null,{"$f":"B157*(G145+G149+G152+G155)","v":7.1795325627444155},null,{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,null,null,{"$f":"I157*(N145+N149+N152+N155)","v":8.8685280933376358},null,null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,null,null,{"$f":"Q157*(V145+V149+V152+V155)","v":7.770840362880528},null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,null,null,{"$f":"X157*(AC145+AC149+AC152+AC155)","v":9.0234869876047359},null,null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,null,null,{"$f":"AF157*(AK145+AK149+AK152+AK155)","v":7.4247617811256124},null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,null,null,{"$f":"AM157*(AR145+AR149+AR152+AR155)","v":9.0471972405049019},null,null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,null,null,{"$f":"AU157*(AZ145+AZ149+AZ152+AZ155)","v":8.3678375546369637},null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,null,null,{"$f":"BB157*(BG145+BG149+BG152+BG155)","v":9.124454674006703},null,null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,null,null,{"$f":"BJ157*(BO145+BO149+BO152+BO155)","v":8.6144566798758433},null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,null,null,{"$f":"BQ157*(BV145+BV149+BV152+BV155)","v":9.1456005228956645}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G145,G149,G152,G155,G157)","v":35.897662813722079},null,null,null,null,null,null,{"$f":"SUM(N145,N149,N152,N155,N157)","v":44.342640466688181},null,null,null,null,null,null,null,{"$f":"SUM(V145,V149,V152,V155,V157)","v":38.854201814402643},null,null,null,null,null,null,{"$f":"SUM(AC145,AC149,AC152,AC155,AC157)","v":45.117434938023678},null,null,null,null,null,null,null,{"$f":"SUM(AK145,AK149,AK152,AK155,AK157)","v":37.12380890562806},null,null,null,null,null,null,{"$f":"SUM(AR145,AR149,AR152,AR155,AR157)","v":45.235986202524508},null,null,null,null,null,null,null,{"$f":"SUM(AZ145,AZ149,AZ152,AZ155,AZ157)","v":41.839187773184818},null,null,null,null,null,null,{"$f":"SUM(BG145,BG149,BG152,BG155,BG157)","v":45.622273370033511},null,null,null,null,null,null,null,{"$f":"SUM(BO145,BO149,BO152,BO155,BO157)","v":43.072283399379216},null,null,null,null,null,null,{"$f":"SUM(BV145,BV149,BV152,BV155,BV157)","v":45.728002614478321}]
[]
[]
[]
[]
["T5 (2 X 14W) - Cost build-up"]
[]
["Addiitonal assumptions"]
["Proportion of luminaire that will fail before bulk change",null,null,{"$f":"'DNSP Inputs O & M'!$D$142","v":0.114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$142","v":0.114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$142","v":0.114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$142","v":0.114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$142","v":0.114}]
["Proportion of lamps that will fail before bulk change (per year)",null,null,{"$f":"D167/'DNSP Inputs O & M'!$D$139","v":2.8500000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S167/'DNSP Inputs O & M'!$E$139","v":2.8500000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH167/'DNSP Inputs O & M'!$F$139","v":2.8500000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW167/'DNSP Inputs O & M'!$G$139","v":2.8500000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL167/'DNSP Inputs O & M'!$H$139","v":2.8500000000000001E-2}]
["Overheads are applied to material and labour components"]
["All costs and charges are exclusive of GST"]
[]
[null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Rural"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised","Annualised"]
[null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null," cost","unit cost"]
["T5 (2 X 14W)"]
["Bulk change & repairs"]
["Materials - bulk lamp change"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$D$149","v":34.223417356518041},null,{"$f":"B179*C179","v":295.52115653752668},{"$f":"E179/'DNSP Inputs O & M'!$D$139","v":73.88028913438167},{"$f":"(F179+F180+F181)/C179","v":4.2500670730245416},null,{"$f":"'DNSP Inputs O & M'!$D$143*(1+'DNSP Inputs O & M'!$D$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$D$150","v":34.223417356518041},null,{"$f":"I179*J179","v":295.52115653752668},{"$f":"L179/'DNSP Inputs O & M'!$D$139","v":73.88028913438167},{"$f":"(M179+M180+M181)/J179","v":4.2500670730245416},null,null,{"$f":"'DNSP Inputs O & M'!$E$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$E$149","v":40.330299408905603},null,{"$f":"Q179*R179","v":348.25443060421247},{"$f":"T179/'DNSP Inputs O & M'!$E$139","v":87.063607651053118},{"$f":"(U179+U180+U181)/R179","v":4.2500670730245416},null,{"$f":"'DNSP Inputs O & M'!$E$143*(1+'DNSP Inputs O & M'!$E$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$E$150","v":40.330299408905603},null,{"$f":"X179*Y179","v":348.25443060421247},{"$f":"AA179/'DNSP Inputs O & M'!$E$139","v":87.063607651053118},{"$f":"(AB179+AB180+AB181)/Y179","v":4.2500670730245416},null,null,{"$f":"'DNSP Inputs O & M'!$F$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$F$149","v":47.149670841062644},null,{"$f":"AF179*AG179","v":407.14009101317214},{"$f":"AI179/'DNSP Inputs O & M'!$F$139","v":101.78502275329303},{"$f":"(AJ179+AJ180+AJ181)/AG179","v":4.2500670730245416},null,{"$f":"'DNSP Inputs O & M'!$F$143*(1+'DNSP Inputs O & M'!$F$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$F$150","v":47.149670841062644},null,{"$f":"AM179*AN179","v":407.14009101317214},{"$f":"AP179/'DNSP Inputs O & M'!$F$139","v":101.78502275329303},{"$f":"(AQ179+AQ180+AQ181)/AN179","v":4.2500670730245416},null,null,{"$f":"'DNSP Inputs O & M'!$G$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$G$149","v":54.802782297559247},null,{"$f":"AU179*AV179","v":473.22514398067563},{"$f":"AX179/'DNSP Inputs O & M'!$G$139","v":118.30628599516891},{"$f":"(AY179+AY180+AY181)/AV179","v":4.2500670730245416},null,{"$f":"'DNSP Inputs O & M'!$G$143*(1+'DNSP Inputs O & M'!$G$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$G$150","v":54.802782297559247},null,{"$f":"BB179*BC179","v":473.22514398067563},{"$f":"BE179/'DNSP Inputs O & M'!$G$139","v":118.30628599516891},{"$f":"(BF179+BF180+BF181)/BC179","v":4.2500670730245416},null,null,{"$f":"'DNSP Inputs O & M'!$H$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$H$149","v":63.440144959718857},null,{"$f":"BJ179*BK179","v":547.80926212308304},{"$f":"BM179/'DNSP Inputs O & M'!$H$139","v":136.95231553077076},{"$f":"(BN179+BN180+BN181)/BK179","v":4.2500670730245416},null,{"$f":"'DNSP Inputs O & M'!$H$143*(1+'DNSP Inputs O & M'!$H$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$H$150","v":63.440144959718857},null,{"$f":"BQ179*BR179","v":547.80926212308304},{"$f":"BT179/'DNSP Inputs O & M'!$H$139","v":136.95231553077076},{"$f":"(BU179+BU180+BU181)/BR179","v":4.2500670730245416}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$144","v":14.571658536084142},{"$f":"C179*'DNSP Inputs O & M'!$D$139/'DNSP Inputs O & M'!$D$140","v":17.111708678259021},null,{"$f":"B180*C180","v":249.34597582853814},{"$f":"E180/'DNSP Inputs O & M'!$D$139","v":62.336493957134536},null,null,{"$f":"'DNSP Inputs O & M'!$D$144*(1+'DNSP Inputs O & M'!$D$11)","v":14.571658536084142},{"$f":"J179*'DNSP Inputs O & M'!$D$139/'DNSP Inputs O & M'!$D$140","v":17.111708678259021},null,{"$f":"I180*J180","v":249.34597582853814},{"$f":"L180/'DNSP Inputs O & M'!$D$139","v":62.336493957134536},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$144","v":14.571658536084142},{"$f":"R179*'DNSP Inputs O & M'!$E$139/'DNSP Inputs O & M'!$E$140","v":20.165149704452801},null,{"$f":"Q180*R180","v":293.83967582230429},{"$f":"T180/'DNSP Inputs O & M'!$E$139","v":73.459918955576072},null,null,{"$f":"'DNSP Inputs O & M'!$E$144*(1+'DNSP Inputs O & M'!$E$11)","v":14.571658536084142},{"$f":"Y179*'DNSP Inputs O & M'!$E$139/'DNSP Inputs O & M'!$E$140","v":20.165149704452801},null,{"$f":"X180*Y180","v":293.83967582230429},{"$f":"AA180/'DNSP Inputs O & M'!$E$139","v":73.459918955576072},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$144","v":14.571658536084142},{"$f":"AG179*'DNSP Inputs O & M'!$F$139/'DNSP Inputs O & M'!$F$140","v":23.574835420531322},null,{"$f":"AF180*AG180","v":343.524451792364},{"$f":"AI180/'DNSP Inputs O & M'!$F$139","v":85.881112948091001},null,null,{"$f":"'DNSP Inputs O & M'!$F$144*(1+'DNSP Inputs O & M'!$F$11)","v":14.571658536084142},{"$f":"AN179*'DNSP Inputs O & M'!$F$139/'DNSP Inputs O & M'!$F$140","v":23.574835420531322},null,{"$f":"AM180*AN180","v":343.524451792364},{"$f":"AP180/'DNSP Inputs O & M'!$F$139","v":85.881112948091001},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$144","v":14.571658536084142},{"$f":"AV179*'DNSP Inputs O & M'!$G$139/'DNSP Inputs O & M'!$G$140","v":27.401391148779624},null,{"$f":"AU180*AV180","v":399.28371523369503},{"$f":"AX180/'DNSP Inputs O & M'!$G$139","v":99.820928808423758},null,null,{"$f":"'DNSP Inputs O & M'!$G$144*(1+'DNSP Inputs O & M'!$G$11)","v":14.571658536084142},{"$f":"BC179*'DNSP Inputs O & M'!$G$139/'DNSP Inputs O & M'!$G$140","v":27.401391148779624},null,{"$f":"BB180*BC180","v":399.28371523369503},{"$f":"BE180/'DNSP Inputs O & M'!$G$139","v":99.820928808423758},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$144","v":14.571658536084142},{"$f":"BK179*'DNSP Inputs O & M'!$H$139/'DNSP Inputs O & M'!$H$140","v":31.720072479859429},null,{"$f":"BJ180*BK180","v":462.21406491635133},{"$f":"BM180/'DNSP Inputs O & M'!$H$139","v":115.55351622908783},null,null,{"$f":"'DNSP Inputs O & M'!$H$144*(1+'DNSP Inputs O & M'!$H$11)","v":14.571658536084142},{"$f":"BR179*'DNSP Inputs O & M'!$H$139/'DNSP Inputs O & M'!$H$140","v":31.720072479859429},null,{"$f":"BQ180*BR180","v":462.21406491635133},{"$f":"BT180/'DNSP Inputs O & M'!$H$139","v":115.55351622908783}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$146","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$D$149","v":34.223417356518041},null,{"$f":"B181*C181","v":36.940144567190835},{"$f":"E181/'DNSP Inputs O & M'!$D$139","v":9.2350361417977087},null,null,{"$f":"'DNSP Inputs O & M'!$D$146*(1+'DNSP Inputs O & M'!$D$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$D$150","v":34.223417356518041},null,{"$f":"I181*J181","v":36.940144567190835},{"$f":"L181/'DNSP Inputs O & M'!$D$139","v":9.2350361417977087},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$146","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$E$149","v":40.330299408905603},null,{"$f":"Q181*R181","v":43.531803825526559},{"$f":"T181/'DNSP Inputs O & M'!$E$139","v":10.88295095638164},null,null,{"$f":"'DNSP Inputs O & M'!$E$146*(1+'DNSP Inputs O & M'!$E$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$E$150","v":40.330299408905603},null,{"$f":"X181*Y181","v":43.531803825526559},{"$f":"AA181/'DNSP Inputs O & M'!$E$139","v":10.88295095638164},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$146","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$F$149","v":47.149670841062644},null,{"$f":"AF181*AG181","v":50.892511376646517},{"$f":"AI181/'DNSP Inputs O & M'!$F$139","v":12.723127844161629},null,null,{"$f":"'DNSP Inputs O & M'!$F$146*(1+'DNSP Inputs O & M'!$F$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$F$150","v":47.149670841062644},null,{"$f":"AM181*AN181","v":50.892511376646517},{"$f":"AP181/'DNSP Inputs O & M'!$F$139","v":12.723127844161629},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$146","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$G$149","v":54.802782297559247},null,{"$f":"AU181*AV181","v":59.153142997584453},{"$f":"AX181/'DNSP Inputs O & M'!$G$139","v":14.788285749396113},null,null,{"$f":"'DNSP Inputs O & M'!$G$146*(1+'DNSP Inputs O & M'!$G$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$G$150","v":54.802782297559247},null,{"$f":"BB181*BC181","v":59.153142997584453},{"$f":"BE181/'DNSP Inputs O & M'!$G$139","v":14.788285749396113},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$146","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$H$149","v":63.440144959718857},null,{"$f":"BJ181*BK181","v":68.476157765385381},{"$f":"BM181/'DNSP Inputs O & M'!$H$139","v":17.119039441346345},null,null,{"$f":"'DNSP Inputs O & M'!$H$146*(1+'DNSP Inputs O & M'!$H$11)","v":1.0793821137840105},{"$f":"'DNSP Inputs O & M'!$H$150","v":63.440144959718857},null,{"$f":"BQ181*BR181","v":68.476157765385381},{"$f":"BT181/'DNSP Inputs O & M'!$H$139","v":17.119039441346345}]
["Materials - repair of faults"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$D$151*'DNSP Inputs O & M'!$D$153","v":30},null,{"$f":"B183*C183","v":259.05170730816252},{"$f":"(E183+E184+E185+E186)/'DNSP Inputs O & M'!$D$151","v":44.794357722036438},{"$f":"F183*D168","v":1.2766391950780385},null,{"$f":"'DNSP Inputs O & M'!$D$143*(1+'DNSP Inputs O & M'!$D$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$D$152*'DNSP Inputs O & M'!$D$153","v":18.304920557047165},null,{"$f":"I183*J183","v":158.06403074811163},{"$f":"(L183+L184+L185+L186)/'DNSP Inputs O & M'!$D$152","v":44.794357722036438},{"$f":"M183*D168","v":1.2766391950780385},null,null,{"$f":"'DNSP Inputs O & M'!$E$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$E$151*'DNSP Inputs O & M'!$E$153","v":29.788340921644171},null,{"$f":"Q183*R183","v":257.22401912098417},{"$f":"(T183+T184+T185+T186)/'DNSP Inputs O & M'!$E$151","v":44.794357722036438},{"$f":"U183*S168","v":1.2766391950780385},null,{"$f":"'DNSP Inputs O & M'!$E$143*(1+'DNSP Inputs O & M'!$E$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$E$152*'DNSP Inputs O & M'!$E$153","v":18.270425031100011},null,{"$f":"X183*Y183","v":157.76615991840819},{"$f":"(AA183+AA184+AA185+AA186)/'DNSP Inputs O & M'!$E$152","v":44.79435772203643},{"$f":"AB183*S168","v":1.2766391950780382},null,null,{"$f":"'DNSP Inputs O & M'!$F$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$F$151*'DNSP Inputs O & M'!$F$153","v":29.46161255751602},null,{"$f":"AF183*AG183","v":254.40270110253752},{"$f":"(AI183+AI184+AI185+AI186)/'DNSP Inputs O & M'!$F$151","v":44.794357722036445},{"$f":"AJ183*AH168","v":1.2766391950780387},null,{"$f":"'DNSP Inputs O & M'!$F$143*(1+'DNSP Inputs O & M'!$F$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$F$152*'DNSP Inputs O & M'!$F$153","v":17.083416817137902},null,{"$f":"AM183*AN183","v":147.51627643788498},{"$f":"(AP183+AP184+AP185+AP186)/'DNSP Inputs O & M'!$F$152","v":44.79435772203643},{"$f":"AQ183*AH168","v":1.2766391950780382},null,null,{"$f":"'DNSP Inputs O & M'!$G$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$G$151*'DNSP Inputs O & M'!$G$153","v":29.626894987743558},null,{"$f":"AU183*AV183","v":255.82992429382037},{"$f":"(AX183+AX184+AX185+AX186)/'DNSP Inputs O & M'!$G$151","v":44.79435772203643},{"$f":"AY183*AW168","v":1.2766391950780382},null,{"$f":"'DNSP Inputs O & M'!$G$143*(1+'DNSP Inputs O & M'!$G$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$G$152*'DNSP Inputs O & M'!$G$153","v":18.232938929140246},null,{"$f":"BB183*BC183","v":157.44246529464138},{"$f":"(BE183+BE184+BE185+BE186)/'DNSP Inputs O & M'!$G$152","v":44.794357722036445},{"$f":"BF183*AW168","v":1.2766391950780387},null,null,{"$f":"'DNSP Inputs O & M'!$H$143","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$H$151*'DNSP Inputs O & M'!$H$153","v":29.563320580646458},null,{"$f":"BJ183*BK183","v":255.28095567050011},{"$f":"(BM183+BM184+BM185+BM186)/'DNSP Inputs O & M'!$H$151","v":44.79435772203643},{"$f":"BN183*BL168","v":1.2766391950780382},null,{"$f":"'DNSP Inputs O & M'!$H$143*(1+'DNSP Inputs O & M'!$H$11)","v":8.635056910272084},{"$f":"'DNSP Inputs O & M'!$H$152*'DNSP Inputs O & M'!$H$153","v":18.218264250041216},null,{"$f":"BQ183*BR183","v":157.31574860548128},{"$f":"(BT183+BT184+BT185+BT186)/'DNSP Inputs O & M'!$H$152","v":44.794357722036452},{"$f":"BU183*BL168","v":1.2766391950780389}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$144","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$D$151*'DNSP Inputs O & M'!$D$154","v":25},null,{"$f":"B184*C184","v":364.29146340210355},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$144*(1+'DNSP Inputs O & M'!$D$11)","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$D$152*'DNSP Inputs O & M'!$D$154","v":15.254100464205971},null,{"$f":"I184*J184","v":222.27754323953201},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$144","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$E$151*'DNSP Inputs O & M'!$E$154","v":24.823617434703475},null,{"$f":"Q184*R184","v":361.72127688888401},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$144*(1+'DNSP Inputs O & M'!$E$11)","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$E$152*'DNSP Inputs O & M'!$E$154","v":15.225354192583342},null,{"$f":"X184*Y184","v":221.85866238526154},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$144","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$F$151*'DNSP Inputs O & M'!$F$154","v":24.551343797930016},null,{"$f":"AF184*AG184","v":357.75379842544339},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$144*(1+'DNSP Inputs O & M'!$F$11)","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$F$152*'DNSP Inputs O & M'!$F$154","v":14.236180680948253},null,{"$f":"AM184*AN184","v":207.44476374077576},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$144","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$G$151*'DNSP Inputs O & M'!$G$154","v":24.689079156452966},null,{"$f":"AU184*AV184","v":359.7608310381849},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$144*(1+'DNSP Inputs O & M'!$G$11)","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$G$152*'DNSP Inputs O & M'!$G$154","v":15.194115774283539},null,{"$f":"BB184*BC184","v":221.40346682058944},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$144","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$H$151*'DNSP Inputs O & M'!$H$154","v":24.636100483872049},null,{"$f":"BJ184*BK184","v":358.9888439116408},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$144*(1+'DNSP Inputs O & M'!$H$11)","v":14.571658536084142},{"$f":"'DNSP Inputs O & M'!$H$152*'DNSP Inputs O & M'!$H$154","v":15.181886875034346},null,{"$f":"BQ184*BR184","v":221.22527147645803}]
["Luminaire",{"$f":"'DNSP Inputs O & M'!$D$145","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$D$151*'DNSP Inputs O & M'!$D$155","v":7.5},null,{"$f":"B185*C185","v":1562.4056097023554},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$145*(1+'DNSP Inputs O & M'!$D$11)","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$D$152*'DNSP Inputs O & M'!$D$155","v":4.5762301392617912},null,{"$f":"I185*J185","v":953.32368544954841},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$145","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$E$151*'DNSP Inputs O & M'!$E$155","v":7.4470852304110426},null,{"$f":"Q185*R185","v":1551.382365323436},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$145*(1+'DNSP Inputs O & M'!$E$11)","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$E$152*'DNSP Inputs O & M'!$E$155","v":4.5676062577750027},null,{"$f":"X185*Y185","v":951.52715200789953},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$145","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$F$151*'DNSP Inputs O & M'!$F$155","v":7.3654031393790049},null,{"$f":"AF185*AG185","v":1534.3662910246794},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$145*(1+'DNSP Inputs O & M'!$F$11)","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$F$152*'DNSP Inputs O & M'!$F$155","v":4.2708542042844755},null,{"$f":"AM185*AN185","v":889.70754226599377},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$145","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$G$151*'DNSP Inputs O & M'!$G$155","v":7.4067237469358895},null,{"$f":"AU185*AV185","v":1542.9742308971042},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$145*(1+'DNSP Inputs O & M'!$G$11)","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$G$152*'DNSP Inputs O & M'!$G$155","v":4.5582347322850616},null,{"$f":"BB185*BC185","v":949.57486880830584},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$145","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$H$151*'DNSP Inputs O & M'!$H$155","v":7.3908301451616145},null,{"$f":"BJ185*BK185","v":1539.6632638877038},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$145*(1+'DNSP Inputs O & M'!$H$11)","v":208.32074796031404},{"$f":"'DNSP Inputs O & M'!$H$152*'DNSP Inputs O & M'!$H$155","v":4.5545660625103039},null,{"$f":"BQ185*BR185","v":948.81060877680898}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$147","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$D$151*'DNSP Inputs O & M'!$D$156","v":5},null,{"$f":"B186*C186","v":53.969105689200525},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$147*(1+'DNSP Inputs O & M'!$D$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$D$152*'DNSP Inputs O & M'!$D$156","v":3.0508200928411942},null,{"$f":"I186*J186","v":32.930006405856595},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$147","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$E$151*'DNSP Inputs O & M'!$E$156","v":4.9647234869406951},null,{"$f":"Q186*R186","v":53.588337316871709},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$147*(1+'DNSP Inputs O & M'!$E$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$E$152*'DNSP Inputs O & M'!$E$156","v":3.0450708385166685},null,{"$f":"X186*Y186","v":32.867949983001708},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$147","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$F$151*'DNSP Inputs O & M'!$F$156","v":4.9102687595860033},null,{"$f":"AF186*AG186","v":53.000562729695318},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$147*(1+'DNSP Inputs O & M'!$F$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$F$152*'DNSP Inputs O & M'!$F$156","v":2.8472361361896508},null,{"$f":"AM186*AN186","v":30.73255759122604},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$147","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$G$151*'DNSP Inputs O & M'!$G$156","v":4.9378158312905933},null,{"$f":"AU186*AV186","v":53.297900894545919},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$147*(1+'DNSP Inputs O & M'!$G$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$G$152*'DNSP Inputs O & M'!$G$156","v":3.0388231548567077},null,{"$f":"BB186*BC186","v":32.800513603050284},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$147","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$H$151*'DNSP Inputs O & M'!$H$156","v":4.92722009677441},null,{"$f":"BJ186*BK186","v":53.183532431354195},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$147*(1+'DNSP Inputs O & M'!$H$11)","v":10.793821137840105},{"$f":"'DNSP Inputs O & M'!$H$152*'DNSP Inputs O & M'!$H$156","v":3.0363773750068694},null,{"$f":"BQ186*BR186","v":32.774114292808598}]
["Labour - bulk lamp change"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$148","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B188*C188*D188","v":1443.84},{"$f":"E188/'DNSP Inputs O & M'!$D$139*(C179+C180)/C179","v":541.43999999999994},{"$f":"(F188+F189)/C179","v":19.36393414767462},null,{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$148","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I188*J188*K188","v":1443.84},{"$f":"L188/'DNSP Inputs O & M'!$D$139*(J179+J180)/J179","v":541.43999999999994},{"$f":"(M188+M189)/J179","v":19.36393414767462},null,null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$148","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q188*R188*S188","v":1443.84},{"$f":"T188/'DNSP Inputs O & M'!$E$139*(R179+R180)/R179","v":541.43999999999994},{"$f":"(U188+U189)/R179","v":16.431814534301839},null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$148","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X188*Y188*Z188","v":1443.84},{"$f":"AA188/'DNSP Inputs O & M'!$E$139*(Y179+Y180)/Y179","v":541.43999999999994},{"$f":"(AB188+AB189)/Y179","v":16.431814534301839},null,null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$148","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF188*AG188*AH188","v":1443.84},{"$f":"AI188/'DNSP Inputs O & M'!$F$139*(AG179+AG180)/AG179","v":541.43999999999994},{"$f":"(AJ188+AJ189)/AG179","v":14.055241281193728},null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$148","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM188*AN188*AO188","v":1443.84},{"$f":"AP188/'DNSP Inputs O & M'!$F$139*(AN179+AN180)/AN179","v":541.43999999999994},{"$f":"(AQ188+AQ189)/AN179","v":14.055241281193728},null,null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$148","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU188*AV188*AW188","v":1443.84},{"$f":"AX188/'DNSP Inputs O & M'!$G$139*(AV179+AV180)/AV179","v":541.43999999999994},{"$f":"(AY188+AY189)/AV179","v":12.092451737245366},null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$148","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB188*BC188*BD188","v":1443.84},{"$f":"BE188/'DNSP Inputs O & M'!$G$139*(BC179+BC180)/BC179","v":541.43999999999994},{"$f":"(BF188+BF189)/BC179","v":12.092451737245366},null,null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$148","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ188*BK188*BL188","v":1443.84},{"$f":"BM188/'DNSP Inputs O & M'!$H$139*(BK179+BK180)/BK179","v":541.43999999999994},{"$f":"(BN188+BN189)/BK179","v":10.446066925300682},null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$148","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ188*BR188*BS188","v":1443.84},{"$f":"BT188/'DNSP Inputs O & M'!$H$139*(BR179+BR180)/BR179","v":541.43999999999994},{"$f":"(BU188+BU189)/BR179","v":10.446066925300682}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B189*C189*D189","v":323.36},{"$f":"E189/'DNSP Inputs O & M'!$D$139*(C179+C180)/C179","v":121.26},null,null,{"$f":"'DNSP Inputs O & M'!$D$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I189*J189*K189","v":323.36},{"$f":"L189/'DNSP Inputs O & M'!$D$139*(J179+J180)/J179","v":121.26},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q189*R189*S189","v":323.36},{"$f":"T189/'DNSP Inputs O & M'!$E$139*(R179+R180)/R179","v":121.26},null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X189*Y189*Z189","v":323.36},{"$f":"AA189/'DNSP Inputs O & M'!$E$139*(Y179+Y180)/Y179","v":121.26},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF189*AG189*AH189","v":323.36},{"$f":"AI189/'DNSP Inputs O & M'!$F$139*(AG179+AG180)/AG179","v":121.26000000000002},null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM189*AN189*AO189","v":323.36},{"$f":"AP189/'DNSP Inputs O & M'!$F$139*(AN179+AN180)/AN179","v":121.26000000000002},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU189*AV189*AW189","v":323.36},{"$f":"AX189/'DNSP Inputs O & M'!$G$139*(AV179+AV180)/AV179","v":121.26},null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB189*BC189*BD189","v":323.36},{"$f":"BE189/'DNSP Inputs O & M'!$G$139*(BC179+BC180)/BC179","v":121.26},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ189*BK189*BL189","v":323.36},{"$f":"BM189/'DNSP Inputs O & M'!$H$139*(BK179+BK180)/BK179","v":121.26},null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ189*BR189*BS189","v":323.36},{"$f":"BT189/'DNSP Inputs O & M'!$H$139*(BR179+BR180)/BR179","v":121.26}]
["Labour - repair of faults"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$148","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B191*C191*D191","v":1443.84},{"$f":"(E191+E192)/'DNSP Inputs O & M'!$D$151","v":35.343999999999994},{"$f":"F191*D168","v":1.007304},null,{"$f":"'DNSP Inputs O & M'!$D$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$D$148","v":2},{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I191*J191*K191","v":1443.84},{"$f":"(L191+L192)/'DNSP Inputs O & M'!$D$152","v":57.925408454820634},{"$f":"M191*D168","v":1.6508741409623882},null,null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$148","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q191*R191*S191","v":1443.84},{"$f":"(T191+T192)/'DNSP Inputs O & M'!$E$151","v":35.595134445019482},{"$f":"U191*S168","v":1.0144613316830553},null,{"$f":"'DNSP Inputs O & M'!$E$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$E$148","v":2},{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X191*Y191*Z191","v":1443.84},{"$f":"(AA191+AA192)/'DNSP Inputs O & M'!$E$152","v":58.034774680672058},{"$f":"AB191*S168","v":1.6539910783991536},null,null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$148","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF191*AG191*AH191","v":1443.84},{"$f":"(AI191+AI192)/'DNSP Inputs O & M'!$F$151","v":35.989883375528244},{"$f":"AJ191*AH168","v":1.0257116762025549},null,{"$f":"'DNSP Inputs O & M'!$F$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$F$148","v":2},{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM191*AN191*AO191","v":1443.84},{"$f":"(AP191+AP192)/'DNSP Inputs O & M'!$F$152","v":62.06720888155688},{"$f":"AQ191*AH168","v":1.7689154531243712},null,null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$148","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU191*AV191*AW191","v":1443.84},{"$f":"(AX191+AX192)/'DNSP Inputs O & M'!$G$151","v":35.789103125340908},{"$f":"AY191*AW168","v":1.019989439072216},null,{"$f":"'DNSP Inputs O & M'!$G$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$G$148","v":2},{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB191*BC191*BD191","v":1443.84},{"$f":"(BE191+BE192)/'DNSP Inputs O & M'!$G$152","v":58.154091565862444},{"$f":"BF191*AW168","v":1.6573916096270798},null,null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$148","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ191*BK191*BL191","v":1443.84},{"$f":"(BM191+BM192)/'DNSP Inputs O & M'!$H$151","v":35.866065759004599},{"$f":"BN191*BL168","v":1.022182874131631},null,{"$f":"'DNSP Inputs O & M'!$H$12","v":90.24},{"$f":"'DNSP Inputs O & M'!$H$148","v":2},{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ191*BR191*BS191","v":1443.84},{"$f":"(BT191+BT192)/'DNSP Inputs O & M'!$H$152","v":58.200934262856634},{"$f":"BU191*BL168","v":1.6587266264914142}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"B192*C192*D192","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$D$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$D$17","v":8},{"$f":"I192*J192*K192","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"Q192*R192*S192","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$E$17","v":8},{"$f":"X192*Y192*Z192","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AF192*AG192*AH192","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$F$17","v":8},{"$f":"AM192*AN192*AO192","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"AU192*AV192*AW192","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$G$17","v":8},{"$f":"BB192*BC192*BD192","v":323.36},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BJ192*BK192*BL192","v":323.36},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":40.42},1,{"$f":"'DNSP Inputs O & M'!$H$17","v":8},{"$f":"BQ192*BR192*BS192","v":323.36}]
["Other Maintenance and Repair costs",null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$163","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$163","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$163","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$163","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$163","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$163","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$163","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$163","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$163","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$163","v":0}]
[]
["Overheads",{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,null,null,{"$f":"B195*SUM(G179:G193)","v":6.4744861039443},null,{"$f":"'DNSP Inputs O & M'!$D$18","v":0.25},null,null,null,null,{"$f":"I195*SUM(N179:N193)","v":6.6353786391848963},null,null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,null,null,{"$f":"Q195*SUM(V179:V193)","v":5.7432455335218684},null,{"$f":"'DNSP Inputs O & M'!$E$18","v":0.25},null,null,null,null,{"$f":"X195*SUM(AC179:AC193)","v":5.9031279702008934},null,null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,null,null,{"$f":"AF195*SUM(AK179:AK193)","v":5.151914806374716},null,{"$f":"'DNSP Inputs O & M'!$F$18","v":0.25},null,null,null,null,{"$f":"AM195*SUM(AR179:AR193)","v":5.3377157506051702},null,null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,null,null,{"$f":"AU195*SUM(AZ179:AZ193)","v":4.6597868611050401},null,{"$f":"'DNSP Inputs O & M'!$G$18","v":0.25},null,null,null,null,{"$f":"BB195*SUM(BG179:BG193)","v":4.8191374037437562},null,null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,null,null,{"$f":"BJ195*SUM(BO179:BO193)","v":4.2487390168837234},null,{"$f":"'DNSP Inputs O & M'!$H$18","v":0.25},null,null,null,null,{"$f":"BQ195*SUM(BV179:BV193)","v":4.4078749549736695}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G179,G183,G188,G191,G193,G195)","v":32.372430519721497},null,null,null,null,null,null,{"$f":"SUM(N179,N183,N188,N191,N193,N195)","v":33.176893195924478},null,null,null,null,null,null,null,{"$f":"SUM(V179,V183,V188,V191,V193,V195)","v":28.716227667609342},null,null,null,null,null,null,{"$f":"SUM(AC179,AC183,AC188,AC191,AC193,AC195)","v":29.515639851004465},null,null,null,null,null,null,null,{"$f":"SUM(AK179,AK183,AK188,AK191,AK193,AK195)","v":25.75957403187358},null,null,null,null,null,null,{"$f":"SUM(AR179,AR183,AR188,AR191,AR193,AR195)","v":26.688578753025851},null,null,null,null,null,null,null,{"$f":"SUM(AZ179,AZ183,AZ188,AZ191,AZ193,AZ195)","v":23.298934305525201},null,null,null,null,null,null,{"$f":"SUM(BG179,BG183,BG188,BG191,BG193,BG195)","v":24.095687018718781},null,null,null,null,null,null,null,{"$f":"SUM(BO179,BO183,BO188,BO191,BO193,BO195)","v":21.243695084418619},null,null,null,null,null,null,{"$f":"SUM(BV179,BV183,BV188,BV191,BV193,BV195)","v":22.03937477486835}]

{"sheet":"Capex 2016-2020","index":13,"n_rows":103,"n_cols":64,"rows_kept":103,"cut":false,"hidden":false,"merged":[[38,53,38,57],[38,59,38,63],[38,1,38,5],[38,7,38,11],[38,14,38,18],[38,20,38,24],[38,27,38,31],[38,33,38,37],[38,40,38,44],[38,46,38,50]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"}]
[]
["Public Lighting Capex Costs"]
[{"$f":"'DNSP Inputs Capex'!$C$5","v":"Real 2015 $ "}]
[]
["Summary",{"$f":"'DNSP Inputs General'!K$2","v":2016},{"$f":"'DNSP Inputs General'!L$2","v":2017},{"$f":"'DNSP Inputs General'!M$2","v":2018},{"$f":"'DNSP Inputs General'!N$2","v":2019},{"$f":"'DNSP Inputs General'!O$2","v":2020}]
[]
["Luminaires - Real 2015 $ "]
["MV 80",{"$f":"SUM(F53,L53)","v":495572.56165345991},{"$f":"SUM(S53,Y53)","v":495572.56165345991},{"$f":"SUM(AF53,AL53)","v":495572.56165345991},{"$f":"SUM(AS53,AY53)","v":495572.56165345991},{"$f":"SUM(BF53,BL53)","v":495572.56165345991}]
["S-HP 150 ",{"$f":"SUM(F66,L66)","v":435416.45466675138},{"$f":"SUM(S66,Y66)","v":435416.45466675138},{"$f":"SUM(AF66,AL66)","v":435416.45466675138},{"$f":"SUM(AS66,AY66)","v":435416.45466675138},{"$f":"SUM(BF66,BL66)","v":435416.45466675138}]
["S-HP 250 ",{"$f":"SUM(F79,L79)","v":178845.31997502831},{"$f":"SUM(S79,Y79)","v":178845.31997502831},{"$f":"SUM(AF79,AL79)","v":178845.31997502831},{"$f":"SUM(AS79,AY79)","v":178845.31997502831},{"$f":"SUM(BF79,BL79)","v":178845.31997502831}]
["Other Light types (excluding T5s)",{"$f":"'DNSP Inputs Capex'!D92","v":54895.962881345295},{"$f":"'DNSP Inputs Capex'!E92","v":55002.523225389006},{"$f":"'DNSP Inputs Capex'!F92","v":55014.419312562037},{"$f":"'DNSP Inputs Capex'!G92","v":55115.992749076569},{"$f":"'DNSP Inputs Capex'!H92","v":55629.786861778637}]
["Overheads (25%)",{"$f":"0.25*SUM(B9:B12)","v":291182.57479414623},{"$f":"0.25*SUM(C9:C12)","v":291209.21488015715},291212.18890195043,291237.58226107905,291366.03078925458]
[null,{"$f":"SUM(B9:B13)","v":1455912.8739707312},{"$f":"SUM(C9:C13)","v":1456046.0744007858},{"$f":"SUM(D9:D13)","v":1456060.9445097521},1456187.9113053952,1456830.153946273,{"$f":"SUM(B14:F14)","v":7281037.9581329366}]
[]
["Poles & Brackets - Real 2015 $ "]
["Dedicated poles",{"$f":"SUM(F91,L91)","v":536891.67999999726},{"$f":"SUM(S91,Y91)","v":577214.55999999796},{"$f":"SUM(AF91,AL91)","v":617537.43999999866},{"$f":"SUM(AS91,AY91)","v":657860.31999999925},{"$f":"SUM(BF91,BL91)","v":698183.20000000007},{"$f":"SUM(B17:F17)","v":3087687.1999999932}]
["Brackets",{"$f":"SUM(F101,L101)","v":200951.53692275839},{"$f":"SUM(S101,Y101)","v":241407.32754447852},{"$f":"SUM(AF101,AL101)","v":269001.71213869477},{"$f":"SUM(AS101,AY101)","v":288614.73676389648},{"$f":"SUM(BF101,BL101)","v":338564.03533106879},{"$f":"SUM(B18:F18)","v":1338539.3487008968}]
["Overheads (25%)",{"$f":"0.25*SUM(B15:B18)","v":184460.8042306889},{"$f":"0.25*SUM(C15:C18)","v":204655.47188611911},{"$f":"0.25*SUM(D15:D18)","v":221634.78803467337},{"$f":"0.25*SUM(E15:E18)","v":236618.76419097395},{"$f":"0.25*SUM(F15:F18)","v":259186.80883276722}]
[null,{"$f":"SUM(B17:B19)","v":922304.02115344442},{"$f":"SUM(C17:C19)","v":1023277.3594305955},{"$f":"SUM(D17:D19)","v":1108173.9401733668},1183093.8209548697,1295934.0441638362,{"$f":"SUM(B20:F20)","v":5532783.1858761124}]
[]
[null,{"$f":"SUM(B14,B20)","v":2378216.8951241756},{"$f":"SUM(C14,C20)","v":2479323.4338313816},2564234.8846831191,2639281.7322602649,2752764.1981101092]
["Customer Contributions - Real 2015 $ "]
["MV80 Lights replaced with T5 Energy Efficient Lights"]
["WDV RAB - MV 80 Luminair",{"$f":"'Charges Summary'!D34/'Charges Summary'!D$4","v":128.43874034374963},{"$f":"'Charges Summary'!E34/'Charges Summary'!E$4","v":134.38467332902243},{"$f":"'Charges Summary'!F34/'Charges Summary'!F$4","v":140.17866133546556},{"$f":"'Charges Summary'!G34/'Charges Summary'!G$4","v":145.84510422692981},{"$f":"'Charges Summary'!H34/'Charges Summary'!H$4","v":151.39869408981025}]
["Number of Lights MV80 replaced with T5",{"$f":"'DNSP Inputs Capex'!D34","v":3126.7526460909285},{"$f":"'DNSP Inputs Capex'!E34","v":3120},{"$f":"'DNSP Inputs Capex'!F34","v":3100},{"$f":"'DNSP Inputs Capex'!G34","v":3050},{"$f":"'DNSP Inputs Capex'!H34","v":3000}]
["Overheads (25%)",{"$f":"0.25*SUM(B25:B26)","v":813.79784660866949},{"$f":"0.25*SUM(C25:C26)","v":813.59616833225562},810.04466533386642,798.96127605673246,787.84967352245258]
[null,{"$f":"B25*B26+B27","v":402409.96907701349},{"$f":"C25*C26+C27","v":420093.77695488225},435363.89480527712,445626.52916819265,454983.9319429532]
[]
[]
[]
[]
[]
["Detailed calculations"]
[]
["Public Lighting Capex Costs","Year",2016,null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"C36+1","v":2017},null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"P36+1","v":2018},null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"AC36+1","v":2019},null,null,null,null,null,null,null,null,null,null,null,"Year",{"$f":"AP36+1","v":2020}]
[{"$f":"'DNSP Inputs Capex'!$C$5","v":"Real 2015 $ "}]
[]
[null,"Urban",null,null,null,null,null,"Rural",null,null,null,null,null,null,"Urban",null,null,null,null,null,"Rural",null,null,null,null,null,null,"Urban",null,null,null,null,null,"Rural",null,null,null,null,null,null,"Urban",null,null,null,null,null,"Rural",null,null,null,null,null,null,"Urban",null,null,null,null,null,"Rural"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised"]
[null,null,null,null,null," cost",null,null,null,null,null," cost",null,null,null,null,null,null," cost",null,null,null,null,null," cost",null,null,null,null,null,null," cost",null,null,null,null,null," cost",null,null,null,null,null,null," cost",null,null,null,null,null," cost",null,null,null,null,null,null," cost",null,null,null,null,null," cost"]
["MV80"]
["Luminaires "]
["Material & misc",{"$f":"'DNSP Inputs Capex'!$D$21+'DNSP Inputs Capex'!$D$22","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$D$24","v":10},null,{"$f":"B45*C45","v":1722.154162542389},{"$f":"(E45+E46+E47)/C45","v":348.93541625423893},null,{"$f":"('DNSP Inputs Capex'!$D$21+'DNSP Inputs Capex'!$D$22)*(1+'DNSP Inputs Capex'!$D$11)","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$D$25","v":8},null,{"$f":"H45*I45","v":1377.7233300339112},{"$f":"(K45+K46+K47)/I45","v":393.11541625423894},null,null,{"$f":"'DNSP Inputs Capex'!$E$21+'DNSP Inputs Capex'!$E$22","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$E$24","v":10},null,{"$f":"O45*P45","v":1722.154162542389},{"$f":"(R45+R46+R47)/P45","v":348.93541625423893},null,{"$f":"('DNSP Inputs Capex'!$E$21+'DNSP Inputs Capex'!$E$22)*(1+'DNSP Inputs Capex'!$E$11)","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$E$25","v":8},null,{"$f":"U45*V45","v":1377.7233300339112},{"$f":"(X45+X46+X47)/V45","v":393.11541625423894},null,null,{"$f":"'DNSP Inputs Capex'!$F$21+'DNSP Inputs Capex'!$F$22","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$F$24","v":10},null,{"$f":"AB45*AC45","v":1722.154162542389},{"$f":"(AE45+AE46+AE47)/AC45","v":348.93541625423893},null,{"$f":"('DNSP Inputs Capex'!$F$21+'DNSP Inputs Capex'!$F$22)*(1+'DNSP Inputs Capex'!$F$11)","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$F$25","v":8},null,{"$f":"AH45*AI45","v":1377.7233300339112},{"$f":"(AK45+AK46+AK47)/AI45","v":393.11541625423894},null,null,{"$f":"'DNSP Inputs Capex'!$G$21+'DNSP Inputs Capex'!$G$22","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$G$24","v":10},null,{"$f":"AO45*AP45","v":1722.154162542389},{"$f":"(AR45+AR46+AR47)/AP45","v":348.93541625423893},null,{"$f":"('DNSP Inputs Capex'!$G$21+'DNSP Inputs Capex'!$G$22)*(1+'DNSP Inputs Capex'!$G$11)","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$G$25","v":8},null,{"$f":"AU45*AV45","v":1377.7233300339112},{"$f":"(AX45+AX46+AX47)/AV45","v":393.11541625423894},null,null,{"$f":"'DNSP Inputs Capex'!$H$21+'DNSP Inputs Capex'!$H$22","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$H$24","v":10},null,{"$f":"BB45*BC45","v":1722.154162542389},{"$f":"(BE45+BE46+BE47)/BC45","v":348.93541625423893},null,{"$f":"('DNSP Inputs Capex'!$H$21+'DNSP Inputs Capex'!$H$22)*(1+'DNSP Inputs Capex'!$H$11)","v":172.2154162542389},{"$f":"'DNSP Inputs Capex'!$H$25","v":8},null,{"$f":"BH45*BI45","v":1377.7233300339112},{"$f":"(BK45+BK46+BK47)/BI45","v":393.11541625423894}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$23","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"B46*C46*D46","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$23","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"H46*I46*J46","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$23","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"O46*P46*Q46","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$23","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"U46*V46*W46","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$23","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AB46*AC46*AD46","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$23","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AH46*AI46*AJ46","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$23","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AO46*AP46*AQ46","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$23","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AU46*AV46*AW46","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$23","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BB46*BC46*BD46","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$23","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BH46*BI46*BJ46","v":1443.84}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs Capex'!$D$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"B47*C47*D47","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"H47*I47*J47","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"O47*P47*Q47","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"U47*V47*W47","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AB47*AC47*AD47","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AH47*AI47*AJ47","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AO47*AP47*AQ47","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AU47*AV47*AW47","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BB47*BC47*BD47","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BH47*BI47*BJ47","v":323.36}]
[{"$f":"'DNSP Inputs Capex'!$A$27","v":"Other Capex unit costs Describe : "},null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$27","v":0},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$27","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$27","v":0},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$27","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$27","v":0},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$27","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$27","v":0},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$27","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$27","v":0},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$27","v":0}]
[null,null,null,null,null,{"$f":"SUM(F45,F48)","v":348.93541625423893},null,null,null,null,null,{"$f":"SUM(L45,L48)","v":393.11541625423894},null,null,null,null,null,null,{"$f":"SUM(S45,S48)","v":348.93541625423893},null,null,null,null,null,{"$f":"SUM(Y45,Y48)","v":393.11541625423894},null,null,null,null,null,null,{"$f":"SUM(AF45,AF48)","v":348.93541625423893},null,null,null,null,null,{"$f":"SUM(AL45,AL48)","v":393.11541625423894},null,null,null,null,null,null,{"$f":"SUM(AS45,AS48)","v":348.93541625423893},null,null,null,null,null,{"$f":"SUM(AY45,AY48)","v":393.11541625423894},null,null,null,null,null,null,{"$f":"SUM(BF45,BF48)","v":348.93541625423893},null,null,null,null,null,{"$f":"SUM(BL45,BL48)","v":393.11541625423894}]
[]
["Number of luminaires replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$30","v":1293.52},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$31","v":112.48000000000002},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$30","v":1293.52},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$31","v":112.48000000000002},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$30","v":1293.52},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$31","v":112.48000000000002},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$30","v":1293.52},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$31","v":112.48000000000002},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$30","v":1293.52},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$31","v":112.48000000000002}]
[]
["Capex",null,null,null,null,{"$f":"F49*F51","v":451354.93963318312},null,null,null,null,null,{"$f":"L49*L51","v":44217.622020276802},null,null,null,null,null,null,{"$f":"S49*S51","v":451354.93963318312},null,null,null,null,null,{"$f":"Y49*Y51","v":44217.622020276802},null,null,null,null,null,null,{"$f":"AF49*AF51","v":451354.93963318312},null,null,null,null,null,{"$f":"AL49*AL51","v":44217.622020276802},null,null,null,null,null,null,{"$f":"AS49*AS51","v":451354.93963318312},null,null,null,null,null,{"$f":"AY49*AY51","v":44217.622020276802},null,null,null,null,null,null,{"$f":"BF49*BF51","v":451354.93963318312},null,null,null,null,null,{"$f":"BL49*BL51","v":44217.622020276802}]
[]
[]
["S-HP 150"]
["Luminaires "]
["Material & misc",{"$f":"'DNSP Inputs Capex'!$D$40+'DNSP Inputs Capex'!$D$41","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$D$43","v":10},null,{"$f":"B58*C58","v":2046.9525983043172},{"$f":"(E58+E59+E60)/C58","v":381.41525983043169},null,{"$f":"('DNSP Inputs Capex'!$D$40+'DNSP Inputs Capex'!$D$41)*(1+'DNSP Inputs Capex'!$D$11)","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$D$44","v":8},null,{"$f":"H58*I58","v":1637.5620786434538},{"$f":"(K58+K59+K60)/I58","v":425.59525983043176},null,null,{"$f":"'DNSP Inputs Capex'!$E$40+'DNSP Inputs Capex'!$E$41","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$E$43","v":10},null,{"$f":"O58*P58","v":2046.9525983043172},{"$f":"(R58+R59+R60)/P58","v":381.41525983043169},null,{"$f":"('DNSP Inputs Capex'!$E$40+'DNSP Inputs Capex'!$E$41)*(1+'DNSP Inputs Capex'!$E$11)","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$E$44","v":8},null,{"$f":"U58*V58","v":1637.5620786434538},{"$f":"(X58+X59+X60)/V58","v":425.59525983043176},null,null,{"$f":"'DNSP Inputs Capex'!$F$40+'DNSP Inputs Capex'!$F$41","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$F$43","v":10},null,{"$f":"AB58*AC58","v":2046.9525983043172},{"$f":"(AE58+AE59+AE60)/AC58","v":381.41525983043169},null,{"$f":"('DNSP Inputs Capex'!$F$40+'DNSP Inputs Capex'!$F$41)*(1+'DNSP Inputs Capex'!$F$11)","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$F$44","v":8},null,{"$f":"AH58*AI58","v":1637.5620786434538},{"$f":"(AK58+AK59+AK60)/AI58","v":425.59525983043176},null,null,{"$f":"'DNSP Inputs Capex'!$G$40+'DNSP Inputs Capex'!$G$41","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$G$43","v":10},null,{"$f":"AO58*AP58","v":2046.9525983043172},{"$f":"(AR58+AR59+AR60)/AP58","v":381.41525983043169},null,{"$f":"('DNSP Inputs Capex'!$G$40+'DNSP Inputs Capex'!$G$41)*(1+'DNSP Inputs Capex'!$G$11)","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$G$44","v":8},null,{"$f":"AU58*AV58","v":1637.5620786434538},{"$f":"(AX58+AX59+AX60)/AV58","v":425.59525983043176},null,null,{"$f":"'DNSP Inputs Capex'!$H$40+'DNSP Inputs Capex'!$H$41","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$H$43","v":10},null,{"$f":"BB58*BC58","v":2046.9525983043172},{"$f":"(BE58+BE59+BE60)/BC58","v":381.41525983043169},null,{"$f":"('DNSP Inputs Capex'!$H$40+'DNSP Inputs Capex'!$H$41)*(1+'DNSP Inputs Capex'!$H$11)","v":204.69525983043172},{"$f":"'DNSP Inputs Capex'!$H$44","v":8},null,{"$f":"BH58*BI58","v":1637.5620786434538},{"$f":"(BK58+BK59+BK60)/BI58","v":425.59525983043176}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$42","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"D59*C59*B59","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$42","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"J59*I59*H59","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$42","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"Q59*P59*O59","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$42","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"W59*V59*U59","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$42","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AD59*AC59*AB59","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$42","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AJ59*AI59*AH59","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$42","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AQ59*AP59*AO59","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$42","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AW59*AV59*AU59","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$42","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BD59*BC59*BB59","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$42","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BJ59*BI59*BH59","v":1443.84}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs Capex'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"B60*C60*D60","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"H60*I60*J60","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"O60*P60*Q60","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"U60*V60*W60","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AB60*AC60*AD60","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AH60*AI60*AJ60","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AO60*AP60*AQ60","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AU60*AV60*AW60","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BB60*BC60*BD60","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BH60*BI60*BJ60","v":323.36}]
[{"$f":"'DNSP Inputs Capex'!$A$46","v":"Other Capex unit costs Describe : Traffic Management"},null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$46","v":152.99999999999997},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$46","v":152.99999999999997},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$46","v":152.99999999999997},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$46","v":152.99999999999997},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$46","v":152.99999999999997},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$46","v":152.99999999999997},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$46","v":152.99999999999997},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$46","v":152.99999999999997},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$46","v":152.99999999999997},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$46","v":152.99999999999997}]
[null,null,null,null,null,{"$f":"SUM(F58,F61)","v":534.41525983043164},null,null,null,null,null,{"$f":"SUM(L58,L61)","v":578.5952598304317},null,null,null,null,null,null,{"$f":"SUM(S58,S61)","v":534.41525983043164},null,null,null,null,null,{"$f":"SUM(Y58,Y61)","v":578.5952598304317},null,null,null,null,null,null,{"$f":"SUM(AF58,AF61)","v":534.41525983043164},null,null,null,null,null,{"$f":"SUM(AL58,AL61)","v":578.5952598304317},null,null,null,null,null,null,{"$f":"SUM(AS58,AS61)","v":534.41525983043164},null,null,null,null,null,{"$f":"SUM(AY58,AY61)","v":578.5952598304317},null,null,null,null,null,null,{"$f":"SUM(BF58,BF61)","v":534.41525983043164},null,null,null,null,null,{"$f":"SUM(BL58,BL61)","v":578.5952598304317}]
[]
["Number of luminaires replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$49","v":744.64800000000002},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$50","v":64.751999999999995},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$49","v":744.64800000000002},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$50","v":64.751999999999995},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$49","v":744.64800000000002},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$50","v":64.751999999999995},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$49","v":744.64800000000002},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$50","v":64.751999999999995},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$49","v":744.64800000000002},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$50","v":64.751999999999995}]
[]
["Capex",null,null,null,null,{"$f":"F62*F64","v":397951.25440221129},null,null,null,null,null,{"$f":"L62*L64","v":37465.200264540108},null,null,null,null,null,null,{"$f":"S62*S64","v":397951.25440221129},null,null,null,null,null,{"$f":"Y62*Y64","v":37465.200264540108},null,null,null,null,null,null,{"$f":"AF62*AF64","v":397951.25440221129},null,null,null,null,null,{"$f":"AL62*AL64","v":37465.200264540108},null,null,null,null,null,null,{"$f":"AS62*AS64","v":397951.25440221129},null,null,null,null,null,{"$f":"AY62*AY64","v":37465.200264540108},null,null,null,null,null,null,{"$f":"BF62*BF64","v":397951.25440221129},null,null,null,null,null,{"$f":"BL62*BL64","v":37465.200264540108}]
[]
[]
["S-HP 250"]
["Luminaires "]
["Material & misc",{"$f":"'DNSP Inputs Capex'!$D$56+'DNSP Inputs Capex'!$D$57","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$D$59","v":10},null,{"$f":"B71*C71","v":2077.1752974902697},{"$f":"(E71+E72+E73)/C71","v":384.43752974902696},null,{"$f":"('DNSP Inputs Capex'!$D$56+'DNSP Inputs Capex'!$D$57)*(1+'DNSP Inputs Capex'!$D$11)","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$D$60","v":8},null,{"$f":"H71*I71","v":1661.7402379922157},{"$f":"(K71+K72+K73)/I71","v":428.61752974902697},null,null,{"$f":"'DNSP Inputs Capex'!$E$56+'DNSP Inputs Capex'!$E$57","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$E$59","v":10},null,{"$f":"O71*P71","v":2077.1752974902697},{"$f":"(R71+R72+R73)/P71","v":384.43752974902696},null,{"$f":"('DNSP Inputs Capex'!$E$56+'DNSP Inputs Capex'!$E$57)*(1+'DNSP Inputs Capex'!$E$11)","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$E$60","v":8},null,{"$f":"U71*V71","v":1661.7402379922157},{"$f":"(X71+X72+X73)/V71","v":428.61752974902697},null,null,{"$f":"'DNSP Inputs Capex'!$F$56+'DNSP Inputs Capex'!$F$57","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$F$59","v":10},null,{"$f":"AB71*AC71","v":2077.1752974902697},{"$f":"(AE71+AE72+AE73)/AC71","v":384.43752974902696},null,{"$f":"('DNSP Inputs Capex'!$F$56+'DNSP Inputs Capex'!$F$57)*(1+'DNSP Inputs Capex'!$F$11)","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$F$60","v":8},null,{"$f":"AH71*AI71","v":1661.7402379922157},{"$f":"(AK71+AK72+AK73)/AI71","v":428.61752974902697},null,null,{"$f":"'DNSP Inputs Capex'!$G$56+'DNSP Inputs Capex'!$G$57","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$G$59","v":10},null,{"$f":"AO71*AP71","v":2077.1752974902697},{"$f":"(AR71+AR72+AR73)/AP71","v":384.43752974902696},null,{"$f":"('DNSP Inputs Capex'!$G$56+'DNSP Inputs Capex'!$G$57)*(1+'DNSP Inputs Capex'!$G$11)","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$G$60","v":8},null,{"$f":"AU71*AV71","v":1661.7402379922157},{"$f":"(AX71+AX72+AX73)/AV71","v":428.61752974902697},null,null,{"$f":"'DNSP Inputs Capex'!$H$56+'DNSP Inputs Capex'!$H$57","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$H$59","v":10},null,{"$f":"BB71*BC71","v":2077.1752974902697},{"$f":"(BE71+BE72+BE73)/BC71","v":384.43752974902696},null,{"$f":"('DNSP Inputs Capex'!$H$56+'DNSP Inputs Capex'!$H$57)*(1+'DNSP Inputs Capex'!$H$11)","v":207.71752974902697},{"$f":"'DNSP Inputs Capex'!$H$60","v":8},null,{"$f":"BH71*BI71","v":1661.7402379922157},{"$f":"(BK71+BK72+BK73)/BI71","v":428.61752974902697}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$58","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"D72*C72*B72","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$58","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"J72*I72*H72","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$58","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"Q72*P72*O72","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$58","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"W72*V72*U72","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$58","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AD72*AC72*AB72","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$58","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AJ72*AI72*AH72","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$58","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AQ72*AP72*AO72","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$58","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AW72*AV72*AU72","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$58","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BD72*BC72*BB72","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$58","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BJ72*BI72*BH72","v":1443.84}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs Capex'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"B73*C73*D73","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"H73*I73*J73","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"O73*P73*Q73","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"U73*V73*W73","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AB73*AC73*AD73","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AH73*AI73*AJ73","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AO73*AP73*AQ73","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AU73*AV73*AW73","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BB73*BC73*BD73","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BH73*BI73*BJ73","v":323.36}]
[{"$f":"'DNSP Inputs Capex'!$A$62","v":"Other Capex unit costs Describe : Traffic Managemement"},null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$62","v":153},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$62","v":153},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$62","v":153},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$62","v":153},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$62","v":153},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$62","v":153},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$62","v":153},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$62","v":153},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$62","v":153},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$62","v":153}]
[null,null,null,null,null,{"$f":"SUM(F71,F74)","v":537.43752974902691},null,null,null,null,null,{"$f":"SUM(L71,L74)","v":581.61752974902697},null,null,null,null,null,null,{"$f":"SUM(S71,S74)","v":537.43752974902691},null,null,null,null,null,{"$f":"SUM(Y71,Y74)","v":581.61752974902697},null,null,null,null,null,null,{"$f":"SUM(AF71,AF74)","v":537.43752974902691},null,null,null,null,null,{"$f":"SUM(AL71,AL74)","v":581.61752974902697},null,null,null,null,null,null,{"$f":"SUM(AS71,AS74)","v":537.43752974902691},null,null,null,null,null,{"$f":"SUM(AY71,AY74)","v":581.61752974902697},null,null,null,null,null,null,{"$f":"SUM(BF71,BF74)","v":537.43752974902691},null,null,null,null,null,{"$f":"SUM(BL71,BL74)","v":581.61752974902697}]
[]
["Number of luminaires replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$65","v":304.15200000000004},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$66","v":26.448000000000004},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$65","v":304.15200000000004},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$66","v":26.448000000000004},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$65","v":304.15200000000004},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$66","v":26.448000000000004},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$65","v":304.15200000000004},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$66","v":26.448000000000004},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$65","v":304.15200000000004},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$66","v":26.448000000000004}]
[]
["Capex",null,null,null,null,{"$f":"F75*F77","v":163462.69954822605},null,null,null,null,null,{"$f":"L75*L77","v":15382.620426802268},null,null,null,null,null,null,{"$f":"S75*S77","v":163462.69954822605},null,null,null,null,null,{"$f":"Y75*Y77","v":15382.620426802268},null,null,null,null,null,null,{"$f":"AF75*AF77","v":163462.69954822605},null,null,null,null,null,{"$f":"AL75*AL77","v":15382.620426802268},null,null,null,null,null,null,{"$f":"AS75*AS77","v":163462.69954822605},null,null,null,null,null,{"$f":"AY75*AY77","v":15382.620426802268},null,null,null,null,null,null,{"$f":"BF75*BF77","v":163462.69954822605},null,null,null,null,null,{"$f":"BL75*BL77","v":15382.620426802268}]
[]
[]
["Dedicated poles"]
["Material",{"$f":"'DNSP Inputs Capex'!$D$72","v":950},{"$f":"'DNSP Inputs Capex'!$D$73","v":4},null,{"$f":"C83*B83","v":3800},{"$f":"(E83+E84+E85)/C83","v":1391.8},null,{"$f":"'DNSP Inputs Capex'!$D$72","v":950},{"$f":"'DNSP Inputs Capex'!$D$73","v":4},null,{"$f":"I83*H83","v":3800},{"$f":"(K83+K84+K85)/I83","v":1391.8},null,null,{"$f":"'DNSP Inputs Capex'!$E$72","v":950},{"$f":"'DNSP Inputs Capex'!$E$73","v":4},null,{"$f":"P83*O83","v":3800},{"$f":"(R83+R84+R85)/P83","v":1391.8},null,{"$f":"'DNSP Inputs Capex'!$E$72","v":950},{"$f":"'DNSP Inputs Capex'!$E$73","v":4},null,{"$f":"V83*U83","v":3800},{"$f":"(X83+X84+X85)/V83","v":1391.8},null,null,{"$f":"'DNSP Inputs Capex'!$F$72","v":950},{"$f":"'DNSP Inputs Capex'!$F$73","v":4},null,{"$f":"AC83*AB83","v":3800},{"$f":"(AE83+AE84+AE85)/AC83","v":1391.8},null,{"$f":"'DNSP Inputs Capex'!$F$72","v":950},{"$f":"'DNSP Inputs Capex'!$F$73","v":4},null,{"$f":"AI83*AH83","v":3800},{"$f":"(AK83+AK84+AK85)/AI83","v":1391.8},null,null,{"$f":"'DNSP Inputs Capex'!$G$72","v":950},{"$f":"'DNSP Inputs Capex'!$G$73","v":4},null,{"$f":"AP83*AO83","v":3800},{"$f":"(AR83+AR84+AR85)/AP83","v":1391.8},null,{"$f":"'DNSP Inputs Capex'!$G$72","v":950},{"$f":"'DNSP Inputs Capex'!$G$73","v":4},null,{"$f":"AV83*AU83","v":3800},{"$f":"(AX83+AX84+AX85)/AV83","v":1391.8},null,null,{"$f":"'DNSP Inputs Capex'!$H$72","v":950},{"$f":"'DNSP Inputs Capex'!$H$73","v":4},null,{"$f":"BC83*BB83","v":3800},{"$f":"(BE83+BE84+BE85)/BC83","v":1391.8},null,{"$f":"'DNSP Inputs Capex'!$H$72","v":950},{"$f":"'DNSP Inputs Capex'!$H$73","v":4},null,{"$f":"BI83*BH83","v":3800},{"$f":"(BK83+BK84+BK85)/BI83","v":1391.8}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$23","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"B84*C84*D84","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$23","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"H84*I84*J84","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$23","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"O84*P84*Q84","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$23","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"U84*V84*W84","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$23","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AB84*AC84*AD84","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$23","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AH84*AI84*AJ84","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$23","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AO84*AP84*AQ84","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$23","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AU84*AV84*AW84","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$23","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BB84*BC84*BD84","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$23","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BH84*BI84*BJ84","v":1443.84}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs Capex'!$D$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"B85*C85*D85","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"H85*I85*J85","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"O85*P85*Q85","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"U85*V85*W85","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AB85*AC85*AD85","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AH85*AI85*AJ85","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AO85*AP85*AQ85","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AU85*AV85*AW85","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BB85*BC85*BD85","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BH85*BI85*BJ85","v":323.36}]
[{"$f":"'DNSP Inputs Capex'!$A$62","v":"Other Capex unit costs Describe : Traffic Managemement"},null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$77","v":475},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$77","v":475},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$77","v":475},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$77","v":475},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$77","v":475},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$77","v":475},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$77","v":475},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$77","v":475},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$77","v":475},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$77","v":475}]
[null,null,null,null,null,{"$f":"SUM(F83,F86)","v":1866.8},null,null,null,null,null,{"$f":"SUM(L83,L86)","v":1866.8},null,null,null,null,null,null,{"$f":"SUM(S83,S86)","v":1866.8},null,null,null,null,null,{"$f":"SUM(Y83,Y86)","v":1866.8},null,null,null,null,null,null,{"$f":"SUM(AF83,AF86)","v":1866.8},null,null,null,null,null,{"$f":"SUM(AL83,AL86)","v":1866.8},null,null,null,null,null,null,{"$f":"SUM(AS83,AS86)","v":1866.8},null,null,null,null,null,{"$f":"SUM(AY83,AY86)","v":1866.8},null,null,null,null,null,null,{"$f":"SUM(BF83,BF86)","v":1866.8},null,null,null,null,null,{"$f":"SUM(BL83,BL86)","v":1866.8}]
[]
["Number of poles & brackets replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$81","v":264.59199999999868},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$82","v":23.007999999999868},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$81","v":284.46399999999903},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$82","v":24.735999999999876},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$81","v":304.33599999999933},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$82","v":26.463999999999942},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$81","v":324.20799999999969},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$82","v":28.19199999999995},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$81","v":344.08000000000004},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$82","v":29.919999999999959}]
[]
["Capex",null,null,null,null,{"$f":"F87*F89","v":493940.3455999975},null,null,null,null,null,{"$f":"L87*L89","v":42951.334399999752},null,null,null,null,null,null,{"$f":"S87*S89","v":531037.39519999817},null,null,null,null,null,{"$f":"Y87*Y89","v":46177.164799999766},null,null,null,null,null,null,{"$f":"AF87*AF89","v":568134.44479999878},null,null,null,null,null,{"$f":"AL87*AL89","v":49402.995199999888},null,null,null,null,null,null,{"$f":"AS87*AS89","v":605231.49439999938},null,null,null,null,null,{"$f":"AY87*AY89","v":52628.825599999909},null,null,null,null,null,null,{"$f":"BF87*BF89","v":642328.54400000011},null,null,null,null,null,{"$f":"BL87*BL89","v":55854.655999999923}]
[]
[]
["Brackets"]
["Material",{"$f":"'DNSP Inputs Capex'!$D$74","v":505},{"$f":"'DNSP Inputs Capex'!$D$75","v":15},null,{"$f":"C95*B95","v":7575},{"$f":"(E95+E96+E97)/C95","v":622.81333333333339},null,{"$f":"'DNSP Inputs Capex'!$D$74","v":505},{"$f":"'DNSP Inputs Capex'!$D$75","v":15},null,{"$f":"I95*H95","v":7575},{"$f":"(K95+K96+K97)/I95","v":622.81333333333339},null,null,{"$f":"'DNSP Inputs Capex'!$E$74","v":505},{"$f":"'DNSP Inputs Capex'!$E$75","v":15},null,{"$f":"P95*O95","v":7575},{"$f":"(R95+R96+R97)/P95","v":622.81333333333339},null,{"$f":"'DNSP Inputs Capex'!$E$74","v":505},{"$f":"'DNSP Inputs Capex'!$E$75","v":15},null,{"$f":"V95*U95","v":7575},{"$f":"(X95+X96+X97)/V95","v":622.81333333333339},null,null,{"$f":"'DNSP Inputs Capex'!$F$74","v":505},{"$f":"'DNSP Inputs Capex'!$F$75","v":15},null,{"$f":"AC95*AB95","v":7575},{"$f":"(AE95+AE96+AE97)/AC95","v":622.81333333333339},null,{"$f":"'DNSP Inputs Capex'!$F$74","v":505},{"$f":"'DNSP Inputs Capex'!$F$75","v":15},null,{"$f":"AI95*AH95","v":7575},{"$f":"(AK95+AK96+AK97)/AI95","v":622.81333333333339},null,null,{"$f":"'DNSP Inputs Capex'!$G$74","v":505},{"$f":"'DNSP Inputs Capex'!$G$75","v":15},null,{"$f":"AP95*AO95","v":7575},{"$f":"(AR95+AR96+AR97)/AP95","v":622.81333333333339},null,{"$f":"'DNSP Inputs Capex'!$G$74","v":505},{"$f":"'DNSP Inputs Capex'!$G$75","v":15},null,{"$f":"AV95*AU95","v":7575},{"$f":"(AX95+AX96+AX97)/AV95","v":622.81333333333339},null,null,{"$f":"'DNSP Inputs Capex'!$H$74","v":505},{"$f":"'DNSP Inputs Capex'!$H$75","v":15},null,{"$f":"BC95*BB95","v":7575},{"$f":"(BE95+BE96+BE97)/BC95","v":622.81333333333339},null,{"$f":"'DNSP Inputs Capex'!$H$74","v":505},{"$f":"'DNSP Inputs Capex'!$H$75","v":15},null,{"$f":"BI95*BH95","v":7575},{"$f":"(BK95+BK96+BK97)/BI95","v":622.81333333333339}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$23","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"B96*C96*D96","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$D$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$D$23","v":2},{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"H96*I96*J96","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$23","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"O96*P96*Q96","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$E$23","v":2},{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"U96*V96*W96","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$23","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AB96*AC96*AD96","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$F$23","v":2},{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AH96*AI96*AJ96","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$23","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AO96*AP96*AQ96","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$G$23","v":2},{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AU96*AV96*AW96","v":1443.84},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$23","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BB96*BC96*BD96","v":1443.84},null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":90.24},{"$f":"'DNSP Inputs Capex'!$H$23","v":2},{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BH96*BI96*BJ96","v":1443.84}]
["Elevated platform costs",{"$f":"'DNSP Inputs Capex'!$D$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"B97*C97*D97","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$D$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$D$15","v":8},{"$f":"H97*I97*J97","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"O97*P97*Q97","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$E$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$E$15","v":8},{"$f":"U97*V97*W97","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AB97*AC97*AD97","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$F$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$F$15","v":8},{"$f":"AH97*AI97*AJ97","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AO97*AP97*AQ97","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$G$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$G$15","v":8},{"$f":"AU97*AV97*AW97","v":323.36},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$13","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BB97*BC97*BD97","v":323.36},null,null,{"$f":"'DNSP Inputs Capex'!$H$14","v":40.42},1,{"$f":"'DNSP Inputs Capex'!$H$15","v":8},{"$f":"BH97*BI97*BJ97","v":323.36}]
[]
["Number of brackets replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$85","v":296.83920377791799},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$86","v":25.812104676340695},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$85","v":356.59920790753819},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$86","v":31.008626774568537},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$85","v":397.3607530896349},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$86","v":34.553108964316081},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$85","v":420.81658304998479},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$86","v":42.588294972156319},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$85","v":500.11599918314181},null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$86","v":43.488347755055941}]
[]
["Capex",null,null,null,null,{"$f":"F95*F99","v":184875.4139689377},null,null,null,null,null,{"$f":"L95*L99","v":16076.122953820672},null,null,null,null,null,null,{"$f":"S95*S99","v":222094.74134092024},null,null,null,null,null,{"$f":"Y95*Y99","v":19312.58620355828},null,null,null,null,null,null,{"$f":"AF95*AF99","v":247481.57516759916},null,null,null,null,null,{"$f":"AL95*AL99","v":21520.136971095581},null,null,null,null,null,null,{"$f":"AS95*AS99","v":262090.17881130456},null,null,null,null,null,{"$f":"AY95*AY99","v":26524.55795259192},null,null,null,null,null,null,{"$f":"BF95*BF99","v":311478.91250458319},null,null,null,null,null,{"$f":"BL95*BL99","v":27085.122826485574}]
[]
[" "]

{"sheet":"WACC","index":14,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"}]
[]
["WACC"]
[null,null,null,null,2016,2017,2018,2019,2020]
[]
["CPI for Nominal pre tax WACC calculation",null,null,null,{"$f":"$C$14","v":2.5000000000000001E-2},{"$f":"$C$15","v":2.5000000000000001E-2},{"$f":"$C$16","v":2.5000000000000001E-2},{"$f":"$C$17","v":2.5000000000000001E-2},{"$f":"$C$18","v":2.5000000000000001E-2}]
["Real Pre Tax WACC",null,null,null,{"$f":"'DNSP Inputs General'!B$26","v":5.3699999999999998E-2},{"$f":"'DNSP Inputs General'!C$26","v":5.3699999999999998E-2},{"$f":"'DNSP Inputs General'!D$26","v":5.3699999999999998E-2},{"$f":"'DNSP Inputs General'!E$26","v":5.3699999999999998E-2},{"$f":"'DNSP Inputs General'!F$26","v":5.3699999999999998E-2}]
["Nominal Pre Tax WACC",null,null,null,{"$f":"(1+E6)*(1+E7)-1","v":8.0042500000000016E-2},{"$f":"(1+F6)*(1+F7)-1","v":8.0042500000000016E-2},{"$f":"(1+G6)*(1+G7)-1","v":8.0042500000000016E-2},{"$f":"(1+H6)*(1+H7)-1","v":8.0042500000000016E-2},{"$f":"(1+I6)*(1+I7)-1","v":8.0042500000000016E-2}]
[]
[]
[]
[null,"CPI Index","CPI"]
["2014-09-30",{"$f":"IF('DNSP Inputs General'!B30=\"\",\"\",'DNSP Inputs General'!B30)","v":106.4},null,{"$f":"IF(B13=\"\",\"Forecast\",\"Actual\")","v":"Actual"}]
["2015-09-30",null,{"$f":"IF(B14=\"\",'DNSP Inputs General'!D31,B14/B13-1)","v":2.5000000000000001E-2},"Forecast"]
["2016-09-30",null,{"$f":"IF(B15=\"\",'DNSP Inputs General'!D32,B15/B14-1)","v":2.5000000000000001E-2},"Forecast"]
["2017-09-30",null,{"$f":"IF(B16=\"\",'DNSP Inputs General'!D33,B16/B15-1)","v":2.5000000000000001E-2},"Forecast"]
["2018-09-30",null,{"$f":"IF(B17=\"\",'DNSP Inputs General'!D34,B17/B16-1)","v":2.5000000000000001E-2},"Forecast"]
["2019-09-30",null,{"$f":"IF(B18=\"\",'DNSP Inputs General'!D35,B18/B17-1)","v":2.5000000000000001E-2},"Forecast"]

{"sheet":"Depn & WACC Post 2004","index":15,"n_rows":266,"n_cols":9,"rows_kept":266,"cut":false,"hidden":false,"merged":[[264,6,264,7],[226,3,226,4],[226,6,226,7],[255,3,255,4],[255,6,255,7],[264,3,264,5],[208,3,208,4],[208,6,208,7],[217,6,217,7],[217,3,217,5],[170,6,170,7],[179,3,179,4],[179,6,179,7],[170,3,170,5],[161,3,161,4],[161,6,161,7],[114,3,114,4],[114,6,114,7],[123,6,123,7],[123,3,123,5],[76,6,76,7],[85,3,85,4],[85,6,85,7],[76,3,76,5],[132,3,132,4],[132,6,132,7],[6,3,6,4],[6,6,6,7],[38,3,38,4],[38,6,38,7],[67,3,67,4],[67,6,67,7]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"},null,null,null,"Check",{"$f":"SUM(E33,E65,E74,E112,E121,E159,E168,E206,E215,E253,E262)","v":26374.809484453439}]
[]
[]
["RAB WDV",null,null,"Year",2015]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},"RAB for Return",null,"Volumes","Unitisation - Luminaires",null,"RAB WDV"]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$41","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!$P$141","v":16.428075290172465},{"$f":"F8*D8","v":902702.20667335752},{"$f":"'DNSP Inputs General'!J$41","v":54948.750278334082},null,null,{"$f":"IF(F8=0,0,E8/E$32*I$32/F8)","v":131.64970885234337}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$42","v":1},{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!$P$155","v":16.137204794906506},384094.50848242576,{"$f":"'DNSP Inputs General'!J$42","v":23801.799218887034},null,null,129.31875922257095]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$43","v":1},{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!$P$169","v":16.958012903263189},168562.77148908225,{"$f":"'DNSP Inputs General'!J$43","v":9940.0072668093162},null,null,135.89647125396414]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$44","v":1.29},{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},{"$f":"B11*IF(A11=C8,D8,IF(A11=C9,D9,D10))","v":21.192217124322482},1313.9174617079939,{"$f":"'DNSP Inputs General'!J$44","v":62},null,null,169.82812441952294]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$45","v":1.29},{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},{"$f":"B12*IF(A12=C8,D8,IF(A12=C9,D9,D10))","v":21.192217124322482},63.576651372967447,{"$f":"'DNSP Inputs General'!J$45","v":3},null,null,169.82812441952294]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$46","v":1.48},{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},{"$f":"B13*IF(A13=C8,D8,IF(A13=C9,D9,D10))","v":24.313551429455249},822.68262685514674,{"$f":"'DNSP Inputs General'!J$46","v":33.836382531039362},null,null,194.84156910146817]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$47","v":1.48},{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},{"$f":"B14*IF(A14=C8,D8,IF(A14=C9,D9,D10))","v":24.313551429455249},24693.766156249261,{"$f":"'DNSP Inputs General'!J$47","v":1015.6379757147856},null,null,194.84156910146814]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$48","v":0.91},{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},{"$f":"B15*IF(A15=C8,D8,IF(A15=C9,D9,D10))","v":15.431791741969501},1715.6722298455636,{"$f":"'DNSP Inputs General'!J$48","v":111.17777238915737},null,null,123.66578884110734]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$49","v":1.26},{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},{"$f":"B16*IF(A16=C8,D8,IF(A16=C9,D9,D10))","v":21.367096258111619},128.20257754866972,{"$f":"'DNSP Inputs General'!J$49","v":6},null,null,171.2295537799948]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$50","v":1.26},{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},{"$f":"B17*IF(A17=C8,D8,IF(A17=C9,D9,D10))","v":21.367096258111619},77.760399062844229,{"$f":"'DNSP Inputs General'!J$50","v":3.6392590796385793},null,null,171.2295537799948]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$51","v":2.19},{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},{"$f":"B18*IF(A18=C8,D8,IF(A18=C9,D9,D10))","v":35.977484885477701},12217.224443248209,{"$f":"'DNSP Inputs General'!J$51","v":339.57972554606471},null,null,288.31286238663193]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$52","v":1.1000000000000001},{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},{"$f":"B19*IF(A19=C8,D8,IF(A19=C9,D9,D10))","v":17.750925274397158},16283.151843123811,{"$f":"'DNSP Inputs General'!J$52","v":917.31284941014462},null,null,142.25063514482807]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$53","v":1.26},{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},{"$f":"B20*IF(A20=C8,D8,IF(A20=C9,D9,D10))","v":21.367096258111619},7143.8766003380451,{"$f":"'DNSP Inputs General'!J$53","v":334.34007663189169},null,null,171.2295537799948]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$54","v":1.35},{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},{"$f":"B21*IF(A21=C8,D8,IF(A21=C9,D9,D10))","v":21.785226473123785},196.06703825811405,{"$f":"'DNSP Inputs General'!J$54","v":9},null,null,174.58032495047081]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$55","v":1.35},{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},{"$f":"B22*IF(A22=C8,D8,IF(A22=C9,D9,D10))","v":21.785226473123785},2069.5965149467597,{"$f":"'DNSP Inputs General'!J$55","v":95},null,null,174.58032495047081]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$56","v":1.35},{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},{"$f":"B23*IF(A23=C8,D8,IF(A23=C9,D9,D10))","v":21.785226473123785},326.77839709685679,{"$f":"'DNSP Inputs General'!J$56","v":15},null,null,174.58032495047081]
[{"$f":"'DNSP Inputs General'!B$57","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$57","v":1.35},{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},{"$f":"B24*IF(A24=C8,D8,IF(A24=C9,D9,D10))","v":22.893317419405307},2701.411455489826,{"$f":"'DNSP Inputs General'!J$57","v":118},null,null,183.46023619285157]
[{"$f":"'DNSP Inputs General'!B$58","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$58","v":1.35},{"$f":"'DNSP Inputs General'!A58","v":"Metal Halide 400 watt"},{"$f":"B25*IF(A25=C8,D8,IF(A25=C9,D9,D10))","v":22.893317419405307},2518.2649161345839,{"$f":"'DNSP Inputs General'!J$58","v":110},null,null,183.4602361928516]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E8:E31)","v":1527631.435956144},{"$f":"SUM(F8:F31)","v":91864.080805333157},null,null,{"$f":"'Total RAB'!M$110","v":12241983.93451618}]
[null,null,null,"Check",{"$f":"SUM(F33:I33)","v":2131.4008446775406},{"$f":"ABS('DNSP Inputs General'!J$65-F32)","v":2131.4008446756779},null,null,{"$f":"ABS(SUMPRODUCT(F8:F29,I8:I29)-I32)*IF(F32=0,0,1)","v":1.862645149230957E-9}]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E4+1","v":2016}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},"WACC and Dep",null,"Volumes","Unitisation - Luminaires",null,"RAB WDV"]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$41","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!C$15","v":3.3300283595814744},{"$f":"F40*D40","v":172568.72176553373},{"$f":"IF('DNSP Inputs General'!K$41=0,1/10^6,'DNSP Inputs General'!K$41)","v":51821.997632243154},{"$f":"IF(E$64=0,0,E40/E$64*G$64)","v":1179444.0583992589},{"$f":"IF(F40=0,0,G40/F40)","v":22.759525149324233},{"$f":"IF(F40=0,0,E40/E$64*I$64/F40)","v":141.1878974163042}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$42","v":1},{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!C$20","v":3.2710678921443312},78161.90210554756,{"$f":"IF('DNSP Inputs General'!K$42=0,1/10^6,'DNSP Inputs General'!K$42)","v":23894.918932516848},534207.99602854066,22.356551932117085,138.6880675262131]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$43","v":1},{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!C$25","v":3.4374485685366105},34301.940154846707,{"$f":"IF('DNSP Inputs General'!K$43=0,1/10^6,'DNSP Inputs General'!K$43)","v":9978.8955299045301},234441.20749859558,23.493702965025282,145.74234314610027]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$44","v":1.29},{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},{"$f":"B43*IF(A43=C40,D40,IF(A43=C41,D41,D42))","v":4.2957365838601023},274.92714136704654,{"$f":"'DNSP Inputs General'!K$44","v":64},{"$f":"IF(E$64=0,0,E43/E$64*G$64)","v":1879.0263963282084},29.359787442628257,182.13238766703242]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$45","v":1.29},{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},{"$f":"B44*IF(A44=C40,D40,IF(A44=C41,D41,D42))","v":4.2957365838601023},12.887209751580308,{"$f":"'DNSP Inputs General'!K$45","v":3},88.07936232788478,{"$f":"IF(F44=0,0,G44/F44)","v":29.35978744262826},182.13238766703242]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$46","v":1.48},{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},{"$f":"B45*IF(A45=C40,D40,IF(A45=C41,D41,D42))","v":4.9284419721805817},151.16894273478292,{"$f":"'DNSP Inputs General'!K$46","v":30.672765062078724},1033.1844003879473,33.684097220999853,208.95808817613019]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$47","v":1.48},{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},{"$f":"B46*IF(A46=C40,D40,IF(A46=C41,D41,D42))","v":4.9284419721805817},4520.7412990973753,{"$f":"'DNSP Inputs General'!K$47","v":917.27595142957125},30897.612326438819,33.684097220999853,208.95808817613016]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$48","v":0.91},{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},{"$f":"B47*IF(A47=C40,D40,IF(A47=C41,D41,D42))","v":3.1280781973683158},309.54933301189607,{"$f":"'DNSP Inputs General'!K$48","v":98.958310336462517},2115.6564055587341,21.379269698173012,132.62553226295128]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$49","v":1.26},{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},{"$f":"B48*IF(A48=C40,D40,IF(A48=C41,D41,D42))","v":4.3311851963561292},25.987111178136775,{"$f":"'DNSP Inputs General'!K$49","v":6},177.61239441559113,29.602065735931856,183.63535236408634]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$50","v":1.26},{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},{"$f":"B49*IF(A49=C40,D40,IF(A49=C41,D41,D42))","v":4.3311851963561292},17.324740785424517,{"$f":"'DNSP Inputs General'!K$50","v":4},118.40826294372742,29.602065735931856,183.63535236408634]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$51","v":2.19},{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},{"$f":"B50*IF(A50=C40,D40,IF(A50=C41,D41,D42))","v":7.292762107483429},2524.1362978030725,{"$f":"'DNSP Inputs General'!K$51","v":346.11526615038537},17251.547838887291,49.843360077020058,309.20149534170622]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$52","v":1.1000000000000001},{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},{"$f":"B51*IF(A51=C40,D40,IF(A51=C41,D41,D42))","v":3.5981746813587647},3322.9325551245788,{"$f":"'DNSP Inputs General'!K$52","v":923.50506837254295},22711.027922708508,24.592207125328798,152.55687427883447]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$53","v":1.26},{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},{"$f":"B52*IF(A52=C40,D40,IF(A52=C41,D41,D42))","v":4.3311851963561292},1453.7305692213515,{"$f":"'DNSP Inputs General'!K$53","v":335.64267130493289},9935.7164197523907,29.602065735931852,183.63535236408634]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$54","v":1.35},{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},{"$f":"B53*IF(A53=C40,D40,IF(A53=C41,D41,D42))","v":4.4159416543948478},39.743474889553632,{"$f":"'DNSP Inputs General'!K$54","v":9},271.63210597522266,30.181345108358073,187.22889116038775]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$55","v":1.35},{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},{"$f":"B54*IF(A54=C40,D40,IF(A54=C41,D41,D42))","v":4.4159416543948478},419.51445716751056,{"$f":"'DNSP Inputs General'!K$55","v":95},2867.2277852940165,30.181345108358069,187.22889116038775]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$56","v":1.35},{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},{"$f":"B55*IF(A55=C40,D40,IF(A55=C41,D41,D42))","v":4.4159416543948478},66.239124815922722,{"$f":"'DNSP Inputs General'!K$56","v":15},452.7201766253711,30.181345108358073,187.22889116038775]
[{"$f":"'DNSP Inputs General'!B$57","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$57","v":1.35},{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},{"$f":"B56*IF(A56=C40,D40,IF(A56=C41,D41,D42))","v":4.6405555675244248},547.5855569678821,{"$f":"'DNSP Inputs General'!K$57","v":118},3742.5468823285273,31.716499002784129,196.75216324723539]
[{"$f":"'DNSP Inputs General'!B$58","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$58","v":1.35},{"$f":"'DNSP Inputs General'!A58","v":"Metal Halide 400 watt"},{"$f":"B57*IF(A57=C40,D40,IF(A57=C41,D41,D42))","v":4.6405555675244248},{"$f":"F57*D57","v":510.46111242768671},{"$f":"'DNSP Inputs General'!K58","v":110},{"$f":"IF(E$64=0,0,E57/E$64*G$64)","v":3488.8148903062547},{"$f":"IF(F57=0,0,G57/F57)","v":31.716499002784133},{"$f":"IF(F57=0,0,E57/E$64*I$64/F57)","v":196.75216324723542}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E40:E63)","v":299229.49295227177},{"$f":"SUM(F40:F63)","v":88771.982127320502},{"$f":"'Total RAB'!N$116","v":2045124.0754966734},{"$f":"SUMPRODUCT(F40:F63,H40:H63)","v":2045124.0754966734},{"$f":"'Total RAB'!N$110","v":12686853.80210631}]
[null,null,null,"Check",{"$f":"SUM(F65:I65)","v":2228.9934765677608},{"$f":"ABS('DNSP Inputs General'!K$65-F64)","v":2228.9934765677608},{"$f":"ABS(G64-SUM(G40:G63))*IF(F64=0,0,1)","v":0},{"$f":"ABS(H64-G64)*IF(F64=0,0,1)","v":0},{"$f":"ABS(I64-SUMPRODUCT(F40:F63,I40:I63))*IF(F64=0,0,1)","v":0}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},"Unit cost",null,"Volumes","Unitisation - Luminaires & Ballasts"]
[{"$f":"'DNSP Inputs General'!B$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D$68","v":1},{"$f":"'DNSP Inputs General'!A$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$D$145","v":208.32074796031404},{"$f":"F69*D69","v":5909445.8340619225},{"$f":"'DNSP Inputs General'!K$68","v":28367.053651265196},{"$f":"IF(E$73=0,0,E69/E$73*G$73)","v":0},{"$f":"IF(F69=0,0,G69/F69)","v":0}]
[{"$f":"'DNSP Inputs General'!B$68","v":"T5 2X14W"},1,{"$f":"'DNSP Inputs General'!A59","v":"Twin 24w Fluorescent"},{"$f":"$D$69","v":208.32074796031404},{"$f":"F70*D70","v":51670.163929896393},{"$f":"'DNSP Inputs General'!K59","v":248.03177041078871},{"$f":"IF(E$73=0,0,E70/E$73*G$73)","v":0},{"$f":"IF(F70=0,0,G70/F70)","v":0}]
[{"$f":"'DNSP Inputs General'!B$68","v":"T5 2X14W"},1,{"$f":"'DNSP Inputs General'!A60","v":"32W Compact Fluorescent"},{"$f":"$D$69","v":208.32074796031404},343400.82399426715,{"$f":"'DNSP Inputs General'!K60","v":1648.4235360929408},{"$f":"IF(E$73=0,0,E71/E$73*G$73)","v":0},0]
[{"$f":"'DNSP Inputs General'!B$68","v":"T5 2X14W"},1,{"$f":"'DNSP Inputs General'!A61","v":"42w Compact Fluorescent"},208.32074796031404,69274.600313091185,{"$f":"'DNSP Inputs General'!K61","v":332.53817006402204},{"$f":"IF(E$73=0,0,E72/E$73*G$73)","v":0},0]
[null,null,null,null,{"$f":"SUM(E69:E72)","v":6373791.4222991765},{"$f":"SUM(F69:F72)","v":30596.047127832946},{"$f":"'Total RAB'!N$131","v":0},{"$f":"SUMPRODUCT(F69:F72,H69:H72)","v":0}]
[null,null,null,"Check",{"$f":"SUM(F74:I74)","v":2228.9934765677499},{"$f":"ABS('DNSP Inputs General'!K$71-F73)","v":2228.9934765677499},{"$f":"ABS(G73-SUM(G69:G72))","v":0},{"$f":"ABS(H73-G73)","v":0}]
[null,null,null,"ABS",{"$f":"ABS(E74-E65)","v":1.0913936421275139E-11}]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},"Weighted Avearge Volumes",null,null,"Unitisation Poles & Brackets"]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F40","v":51821.997632243154},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D41:$D62,'DNSP Inputs General'!K41:K62)+'DNSP Inputs General'!$D68*'DNSP Inputs General'!K68","v":120549.11315923466},{"$f":"IF(E78=0,0,D78/E78*G78)","v":389874.6574072857},{"$f":"'Total RAB'!N$101","v":906932.31332453247},{"$f":"F78/F40","v":7.523342889520519}]
[]
[]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E36+1","v":2017}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},{"$f":"D$39","v":"WACC and Dep"},null,{"$f":"F$39","v":"Volumes"},{"$f":"G$39","v":"Unitisation - Luminaires"},null,{"$f":"I$39","v":"RAB WDV"}]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$41","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!D$15","v":3.1547024640596577},{"$f":"F87*D87","v":153619.00934580312},{"$f":"IF('DNSP Inputs General'!L$41=0,1/10^6,'DNSP Inputs General'!L$41)","v":48695.244986152225},{"$f":"IF(E$111=0,0,E87/E$111*G$111)","v":1209703.9757342737},{"$f":"IF(F87=0,0,G87/F87)","v":24.84234294494842},{"$f":"IF(F87=0,0,E87/E$111*I$111/F87)","v":150.95708621721283}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$42","v":1},{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!D$20","v":3.0988462635048242},74335.243927420903,{"$f":"IF('DNSP Inputs General'!L$42=0,1/10^6,'DNSP Inputs General'!L$42)","v":23988.038646146662},585367.92093064496,24.402491990510278,148.28428604699607]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$43","v":1},{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!D$25","v":3.2564670021620183},32622.58235669713,{"$f":"IF('DNSP Inputs General'!L$43=0,1/10^6,'DNSP Inputs General'!L$43)","v":10017.783792999744},256893.12633686399,25.643708393504809,155.82666689151964]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$44","v":1.29},{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},{"$f":"B90*IF(A90=C87,D87,IF(A90=C88,D88,D89))","v":4.0695661786369586},268.59136779003927,{"$f":"'DNSP Inputs General'!L$44","v":66},2115.0770783329085,32.046622398983459,194.73464122020459]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$45","v":1.29},{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},{"$f":"B91*IF(A91=C87,D87,IF(A91=C88,D88,D89))","v":4.0695661786369586},12.208698535910877,{"$f":"'DNSP Inputs General'!L$45","v":3},96.139867196950391,32.046622398983466,194.73464122020459]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$46","v":1.48},{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},{"$f":"B92*IF(A92=C87,D87,IF(A92=C88,D88,D89))","v":4.6689596468082932},128.43910003036183,{"$f":"'DNSP Inputs General'!L$46","v":27.509147593118087},1011.419684374534,36.766667558523658,223.41648760147498]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$47","v":1.48},{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},{"$f":"B93*IF(A93=C87,D87,IF(A93=C88,D88,D89))","v":4.6689596468082932},3823.4760800463087,{"$f":"'DNSP Inputs General'!L$47","v":818.91392714435688},30108.736118361634,36.766667558523658,223.41648760147501]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$48","v":0.91},{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},{"$f":"B94*IF(A94=C87,D87,IF(A94=C88,D88,D89))","v":2.9633849719674368},293.25156970236287,{"$f":"'DNSP Inputs General'!L$48","v":98.958310336462517},2309.2688285777999,23.335774638089379,141.80226687128285]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$49","v":1.26},{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},{"$f":"B95*IF(A95=C87,D87,IF(A95=C88,D88,D89))","v":4.1031484227241428},24.618890536344857,{"$f":"'DNSP Inputs General'!L$49","v":6},193.86643545489636,32.311072575816063,196.34160028331473]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$50","v":1.26},{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},{"$f":"B96*IF(A96=C87,D87,IF(A96=C88,D88,D89))","v":4.1031484227241428},14.965056923129598,{"$f":"'DNSP Inputs General'!L$50","v":3.6472131595946675},117.8453690991347,32.311072575816056,196.34160028331473]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$51","v":2.19},{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},{"$f":"B97*IF(A97=C87,D87,IF(A97=C88,D88,D89))","v":6.9087983962906501},2436.3933281575169,{"$f":"'DNSP Inputs General'!L$51","v":352.65080675470603},19185.872295856774,54.404731049437032,330.59601881569608]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$52","v":1.1000000000000001},{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},{"$f":"B98*IF(A98=C87,D87,IF(A98=C88,D88,D89))","v":3.408730889855307},3169.0878615532993,{"$f":"'DNSP Inputs General'!L$52","v":929.69728733494128},24955.623668569046,26.842741189561313,163.11271465169568]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$53","v":1.26},{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},{"$f":"B99*IF(A99=C87,D87,IF(A99=C88,D88,D89))","v":4.1031484227241428},1382.5364366418912,{"$f":"'DNSP Inputs General'!L$53","v":336.94526597797409},10887.062943091965,32.311072575816056,196.3416002833147]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$54","v":1.35},{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},{"$f":"B100*IF(A100=C87,D87,IF(A100=C88,D88,D89))","v":4.1834424557315133},37.650982101583622,{"$f":"'DNSP Inputs General'!L$54","v":9},296.49027768469995,32.943364187188884,200.18378616344472]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$55","v":1.35},{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},{"$f":"B101*IF(A101=C87,D87,IF(A101=C88,D88,D89))","v":4.1834424557315133},397.42703329449375,{"$f":"'DNSP Inputs General'!L$55","v":95},3129.6195977829439,32.943364187188884,200.18378616344469]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$56","v":1.35},{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},{"$f":"B102*IF(A102=C87,D87,IF(A102=C88,D88,D89))","v":4.1834424557315133},62.751636835972697,{"$f":"'DNSP Inputs General'!L$56","v":15},494.15046280783326,32.943364187188884,200.18378616344472]
[{"$f":"'DNSP Inputs General'!B$57","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$57","v":1.35},{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},{"$f":"B103*IF(A103=C87,D87,IF(A103=C88,D88,D89))","v":4.3962304529187248},518.75519344440954,{"$f":"'DNSP Inputs General'!L$57","v":118},4085.0427470853165,34.619006331231496,210.36600030355149]
[{"$f":"'DNSP Inputs General'!B58","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$58","v":1.35},{"$f":"'DNSP Inputs General'!A58","v":"Metal Halide 400 watt"},{"$f":"B104*IF(A104=C87,D87,IF(A104=C88,D88,D89))","v":4.3962304529187248},483.58534982105971,{"$f":"'DNSP Inputs General'!L58","v":110},3808.090696435464,34.619006331231489,210.36600030355149]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E87:E110)","v":273630.57421533589},{"$f":"SUM(F87:F110)","v":85691.389383599788},{"$f":"'Total RAB'!O$116","v":2154759.329072495},{"$f":"SUMPRODUCT(F87:F110,H87:H110)","v":2154759.3290724945},{"$f":"'Total RAB'!O$110","v":13093619.653225332}]
[null,null,null,"Check",{"$f":"SUM(F112:I112)","v":2326.5861084607604},{"$f":"ABS('DNSP Inputs General'!L$65-F111)","v":2326.5861084598291},{"$f":"ABS(G111-SUM(G87:G110))*IF(F111=0,0,1)","v":4.6566128730773926E-10},{"$f":"ABS(H111-G111)*IF(F111=0,0,1)","v":4.6566128730773926E-10},{"$f":"ABS(I111-SUMPRODUCT(F87:F110,I87:I110))*IF(F111=0,0,1)","v":0}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},{"$f":"D$68","v":"Unit cost"},null,{"$f":"F$68","v":"Volumes"},{"$f":"G$68","v":"Unitisation - Luminaires & Ballasts"}]
[{"$f":"'DNSP Inputs General'!B$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D$68","v":1},{"$f":"'DNSP Inputs General'!A$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$E$145","v":208.32074796031404},{"$f":"F116*D116","v":6588212.8040486667},{"$f":"'DNSP Inputs General'!L$68","v":31625.3319391103},{"$f":"IF(E$120=0,0,E116/E$120*G$120)","v":0},{"$f":"IF(F116=0,0,G116/F116)","v":0}]
["T5 2X14W",1,"Twin 24w Fluorescent",{"$f":"'DNSP Inputs O & M'!$E$145","v":208.32074796031404},{"$f":"F117*D117","v":53932.452869376917},258.89141334904997,{"$f":"IF(E$120=0,0,E117/E$120*G$120)","v":0},{"$f":"IF(F117=0,0,G117/F117)","v":0}]
["T5 2X14W",1,"32W Compact Fluorescent",{"$f":"'DNSP Inputs O & M'!$E$145","v":208.32074796031404},358436.03632656694,1720.5969152666949,0,0]
["T5 2X14W",1,"42w Compact Fluorescent",{"$f":"'DNSP Inputs O & M'!$E$145","v":208.32074796031404},72307.669112483214,347.09777984408026,0,0]
[null,null,null,null,{"$f":"SUM(E116:E119)","v":7072888.9623570936},{"$f":"SUM(F116:F119)","v":33951.918047570121},{"$f":"'Total RAB'!O$131","v":0},{"$f":"SUMPRODUCT(F116:F119,H116:H119)","v":0}]
[null,null,null,"Check",{"$f":"SUM(F121:I121)","v":2326.5861084598218},{"$f":"ABS('DNSP Inputs General'!L$71-F120)","v":2326.5861084598218},{"$f":"ABS(G120-SUM(G116:G119))","v":0},{"$f":"ABS(H120-G120)","v":0}]
[null,null,null,"ABS",{"$f":"ABS(E121-E112)","v":9.3859853222966194E-10}]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},{"$f":"D$77","v":"Weighted Avearge Volumes"},null,null,{"$f":"G$77","v":"Unitisation Poles & Brackets"}]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F87","v":48695.244986152225},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D41:$D62,'DNSP Inputs General'!L41:L62)+'DNSP Inputs General'!$D68*'DNSP Inputs General'!L68","v":120784.88249246098},{"$f":"IF(E125=0,0,D125/E125*G125)","v":400191.83252501884},{"$f":"'Total RAB'!O$101","v":992645.65728590044},{"$f":"F125/F87","v":8.2182938526918576}]
[]
[]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E83+1","v":2018}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},{"$f":"D$39","v":"WACC and Dep"},null,{"$f":"F$39","v":"Volumes"},{"$f":"G$39","v":"Unitisation - Luminaires"},null,{"$f":"I$39","v":"RAB WDV"}]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$41","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!E$15","v":2.9793765685378402},{"$f":"F134*D134","v":135765.69834157469},{"$f":"IF('DNSP Inputs General'!M$41=0,1/10^6,'DNSP Inputs General'!M$41)","v":45568.492340061297},{"$f":"IF(E$158=0,0,E134/E$158*G$158)","v":1233360.3049970609},{"$f":"IF(F134=0,0,G134/F134)","v":27.066076616995264},{"$f":"IF(F134=0,0,E134/E$158*I$158/F134)","v":160.98570608023175}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$42","v":1},{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!E$20","v":2.9266246348653171},70475.864536672845,{"$f":"IF('DNSP Inputs General'!M$42=0,1/10^6,'DNSP Inputs General'!M$42)","v":24080.937369652169},640236.3398241715,26.586852911756868,158.13534222255518]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$43","v":1},{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!E$25","v":3.0754854357874253},30928.864607639269,{"$f":"IF('DNSP Inputs General'!M$43=0,1/10^6,'DNSP Inputs General'!M$43)","v":10056.579767128847},280972.54572887521,27.939175369270984,166.17879043825866]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$44","v":1.29},{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},{"$f":"B137*IF(A137=C134,D134,IF(A137=C135,D135,D136))","v":3.843395773413814},261.35091259213937,{"$f":"'DNSP Inputs General'!M$44","v":68},2374.2362408428244,34.915238835923887,207.67156084349898]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$45","v":1.29},{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},{"$f":"B138*IF(A138=C134,D134,IF(A138=C135,D135,D136))","v":3.843395773413814},11.530187320241442,{"$f":"'DNSP Inputs General'!M$45","v":3},104.74571650777166,34.915238835923887,207.67156084349895]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$46","v":1.48},{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},{"$f":"B139*IF(A139=C134,D134,IF(A139=C135,D135,D136))","v":4.409477321436003},107.35106296080932,{"$f":"'DNSP Inputs General'!M$46","v":24.345530124157449},975.22821576028127,40.057793393152984,238.25884499874294]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$47","v":1.48},{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},{"$f":"B140*IF(A140=C134,D134,IF(A140=C135,D135,D136))","v":4.409477321436003},3177.2572745749467,{"$f":"'DNSP Inputs General'!M$47","v":720.5519028591425},28863.719253774769,40.057793393152984,238.25884499874294]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$48","v":0.91},{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},{"$f":"B141*IF(A141=C134,D134,IF(A141=C135,D135,D136))","v":2.7986917465665573},276.95380639282968,{"$f":"'DNSP Inputs General'!M$48","v":98.958310336462517},2515.9803639308225,25.424649586036594,151.22269929881537]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$49","v":1.26},{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},{"$f":"B142*IF(A142=C134,D134,IF(A142=C135,D135,D136))","v":3.875111649092156},23.250669894552935,{"$f":"'DNSP Inputs General'!M$49","v":6},211.2201657916886,35.203360965281433,209.38527595220592]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$50","v":1.26},{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},{"$f":"B143*IF(A143=C134,D134,IF(A143=C135,D135,D136))","v":3.875111649092156},15.500446596368624,{"$f":"'DNSP Inputs General'!M$50","v":4},140.81344386112576,35.203360965281441,209.38527595220592]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$51","v":2.19},{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},{"$f":"B144*IF(A144=C134,D134,IF(A144=C135,D135,D136))","v":6.5248346850978702},2343.60776038835,{"$f":"'DNSP Inputs General'!M$51","v":359.18270324011996},21290.44977821847,59.27470779121964,352.55869631570761]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$52","v":1.1000000000000001},{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},{"$f":"B145*IF(A145=C134,D134,IF(A145=C135,D135,D136))","v":3.2192870983518489},3012.8649847311358,{"$f":"'DNSP Inputs General'!M$52","v":935.87955739443271},27370.301349122488,29.245538202932551,173.94887644481071]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$53","v":1.26},{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},{"$f":"B146*IF(A146=C134,D134,IF(A146=C135,D135,D136))","v":3.875111649092156},1310.7362459737551,{"$f":"'DNSP Inputs General'!M$53","v":338.24476935543998},11907.352710237919,35.203360965281441,209.38527595220592]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$54","v":1.35},{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},{"$f":"B147*IF(A147=C134,D134,IF(A147=C135,D135,D136))","v":3.9509432570681784},35.558489313613606,{"$f":"'DNSP Inputs General'!M$54","v":9},323.03026287784598,35.892251430871774,213.48271200044954]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$55","v":1.35},{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},{"$f":"B148*IF(A148=C134,D134,IF(A148=C135,D135,D136))","v":3.9509432570681784},375.33960942147695,{"$f":"'DNSP Inputs General'!M$55","v":95},3409.7638859328185,35.892251430871774,213.48271200044951]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$56","v":1.35},{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},{"$f":"B149*IF(A149=C134,D134,IF(A149=C135,D135,D136))","v":3.9509432570681784},59.264148856022679,{"$f":"'DNSP Inputs General'!M$56","v":15},538.38377146307664,35.892251430871774,213.48271200044954]
[{"$f":"'DNSP Inputs General'!B$57","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$57","v":1.35},{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},{"$f":"B150*IF(A150=C134,D134,IF(A150=C135,D135,D136))","v":4.151905338313024},489.92482992093682,{"$f":"'DNSP Inputs General'!M$57","v":118},4450.7106363248668,37.717886748515816,224.34136709164918]
[{"$f":"'DNSP Inputs General'!B58","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$58","v":1.35},{"$f":"'DNSP Inputs General'!A58","v":"Metal Halide 400 watt"},{"$f":"B151*IF(A151=C134,D134,IF(A151=C135,D135,D136))","v":4.151905338313024},456.70958721443264,{"$f":"'DNSP Inputs General'!M58","v":110},4148.9675423367398,37.717886748515816,224.34136709164915]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E134:E157)","v":249127.62750203838},{"$f":"SUM(F134:F157)","v":82611.172250152071},{"$f":"'Total RAB'!P$116","v":2263194.0938870907},{"$f":"SUMPRODUCT(F134:F157,H134:H157)","v":2263194.0938870902},{"$f":"'Total RAB'!P$110","v":13461201.058311014}]
[null,null,null,"Check",{"$f":"SUM(F159:I159)","v":2423.9471351766551},{"$f":"ABS('DNSP Inputs General'!M$65-F158)","v":2423.9471351738612},{"$f":"ABS(G158-SUM(G134:G157))*IF(F158=0,0,1)","v":4.6566128730773926E-10},{"$f":"ABS(H158-G158)*IF(F158=0,0,1)","v":4.6566128730773926E-10},{"$f":"ABS(I158-SUMPRODUCT(F134:F157,I134:I157))*IF(F158=0,0,1)","v":1.862645149230957E-9}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},{"$f":"D$68","v":"Unit cost"},null,{"$f":"F$68","v":"Volumes"},{"$f":"G$68","v":"Unitisation - Luminaires & Ballasts"}]
[{"$f":"'DNSP Inputs General'!B$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D$68","v":1},{"$f":"'DNSP Inputs General'!A$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$F$145","v":208.32074796031404},{"$f":"F163*D163","v":7266979.77403541},{"$f":"'DNSP Inputs General'!M$68","v":34883.610226955403},{"$f":"IF(E$167=0,0,E163/E$167*G$167)","v":0},{"$f":"IF(F163=0,0,G163/F163)","v":0}]
[{"$f":"'DNSP Inputs General'!B59","v":"T5 2X14W"},1,{"$f":"'DNSP Inputs General'!A59","v":"Twin 24w Fluorescent"},{"$f":"'DNSP Inputs O & M'!$F$145","v":208.32074796031404},{"$f":"F164*D164","v":56189.372983133377},269.72528436695939,{"$f":"IF(E$167=0,0,E164/E$167*G$167)","v":0},{"$f":"IF(F164=0,0,G164/F164)","v":0}]
[{"$f":"'DNSP Inputs General'!B60","v":"T5 2X14W"},1,{"$f":"'DNSP Inputs General'!A60","v":"32W Compact Fluorescent"},{"$f":"'DNSP Inputs O & M'!$F$145","v":208.32074796031404},373435.56734808109,1792.5990138016502,0,0]
[{"$f":"'DNSP Inputs General'!B61","v":"T5 2X14W"},1,{"$f":"'DNSP Inputs General'!A61","v":"42w Compact Fluorescent"},{"$f":"'DNSP Inputs O & M'!$F$145","v":208.32074796031404},75333.539884466431,361.62283700525967,0,0]
[null,null,null,null,{"$f":"SUM(E163:E166)","v":7771938.2542510908},{"$f":"SUM(F163:F166)","v":37307.557362129279},{"$f":"'Total RAB'!P$131","v":0},{"$f":"SUMPRODUCT(F163:F166,H163:H166)","v":0}]
[null,null,null,"Check",{"$f":"SUM(F168:I168)","v":2423.9471351738757},{"$f":"ABS('DNSP Inputs General'!M$71-F167)","v":2423.9471351738757},{"$f":"ABS(G167-SUM(G163:G166))","v":0},{"$f":"ABS(H167-G167)","v":0}]
[null,null,null,"ABS",{"$f":"ABS(E168-E159)","v":2.7794158086180687E-9}]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},{"$f":"D$77","v":"Weighted Avearge Volumes"},null,null,{"$f":"G$77","v":"Unitisation Poles & Brackets"}]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F134","v":45568.492340061297},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D41:$D62,'DNSP Inputs General'!M41:M62)+'DNSP Inputs General'!$D68*'DNSP Inputs General'!M68","v":121020.97314481062},{"$f":"IF(E172=0,0,D172/E172*G172)","v":410186.98546517716},{"$f":"'Total RAB'!P$101","v":1089376.1369561532},{"$f":"F172/F134","v":9.0015483155356328}]
[]
[]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E130+1","v":2019}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},{"$f":"D$39","v":"WACC and Dep"},null,{"$f":"F$39","v":"Volumes"},{"$f":"G$39","v":"Unitisation - Luminaires"},null,{"$f":"I$39","v":"RAB WDV"}]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$41","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!F$15","v":2.8040506730160226},{"$f":"F181*D181","v":119008.78875284846},{"$f":"IF('DNSP Inputs General'!N$41=0,1/10^6,'DNSP Inputs General'!N$41)","v":42441.739693970369},{"$f":"IF(E$205=0,0,E181/E$205*G$205)","v":1249773.6866619135},{"$f":"IF(F181=0,0,G181/F181)","v":29.446806273105409},{"$f":"IF(F181=0,0,E181/E$205*I$205/F181)","v":171.29372591412658}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$42","v":1},{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!F$20","v":2.7544030062258096},66586.617242523062,{"$f":"IF('DNSP Inputs General'!N$42=0,1/10^6,'DNSP Inputs General'!N$42)","v":24174.609558592751},699260.97883709427,28.925430094011396,168.26085139824218]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$43","v":1},{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!F$25","v":2.8945038694128327},29222.039103940879,{"$f":"IF('DNSP Inputs General'!N$43=0,1/10^6,'DNSP Inputs General'!N$43)","v":10095.69875263934},306875.95366217586,30.396702712821003,176.81932685306629]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$44","v":1.29},{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},{"$f":"B184*IF(A184=C181,D181,IF(A184=C182,D182,D183))","v":3.6172253681906694},253.20577577334686,{"$f":"'DNSP Inputs General'!N$44","v":70},2659.0466064614188,37.986380092305986,220.9689064292233]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$45","v":1.29},{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},{"$f":"B185*IF(A185=C181,D181,IF(A185=C182,D182,D183))","v":3.6172253681906694},10.851676104572007,{"$f":"'DNSP Inputs General'!N$45","v":3},113.95914027691795,37.986380092305986,220.96890642922327]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$46","v":1.48},{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},{"$f":"B186*IF(A186=C181,D181,IF(A186=C182,D182,D183))","v":4.1499949960637137},87.90483152612542,{"$f":"'DNSP Inputs General'!N$46","v":21.181912655196811},923.1347241081022,43.581273284196016,253.51471435290733]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$47","v":1.48},{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},{"$f":"B187*IF(A187=C181,D181,IF(A187=C182,D182,D183))","v":4.1499949960637137},2582.0848826832912,{"$f":"'DNSP Inputs General'!N$47","v":622.18987857392813},27115.827132791092,43.581273284196008,253.51471435290728]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$48","v":0.91},{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},{"$f":"B188*IF(A188=C181,D181,IF(A188=C182,D182,D183))","v":2.6339985211656778},260.65604308329648,{"$f":"'DNSP Inputs General'!N$48","v":98.958310336462517},2737.2857696370847,27.660999468667111,160.90558743629029]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$49","v":1.26},{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},{"$f":"B189*IF(A189=C181,D181,IF(A189=C182,D182,D183))","v":3.6470748754601692},21.882449252761013,{"$f":"'DNSP Inputs General'!N$49","v":6},229.79907250892677,38.299845418154462,222.79235183486347]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$50","v":1.26},{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},{"$f":"B190*IF(A190=C181,D181,IF(A190=C182,D182,D183))","v":3.6470748754601692},13.301659479805412,{"$f":"'DNSP Inputs General'!N$50","v":3.6472131595946675},139.68770021953449,38.299845418154462,222.7923518348635]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$51","v":2.19},{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},{"$f":"B191*IF(A191=C181,D181,IF(A191=C182,D182,D183))","v":6.1408709739050895},2245.8844934119188,{"$f":"'DNSP Inputs General'!N$51","v":365.72735414170745},23585.210576147947,64.488505738100855,375.1332597519372]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$52","v":1.1000000000000001},{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},{"$f":"B192*IF(A192=C181,D181,IF(A192=C182,D182,D183))","v":3.0298433068483908},2854.4052252077263,{"$f":"'DNSP Inputs General'!N$52","v":942.0966486140984},29975.605826418479,31.817973103412541,185.08693653806645]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$53","v":1.26},{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},{"$f":"B193*IF(A193=C181,D181,IF(A193=C182,D182,D183))","v":3.6470748754601692},1238.3828458430651,{"$f":"'DNSP Inputs General'!N$53","v":339.55509226741947},13004.907544789341,38.299845418154462,222.79235183486347]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$54","v":1.35},{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},{"$f":"B194*IF(A194=C181,D181,IF(A194=C182,D182,D183))","v":3.718444058404843},33.46599652564359,{"$f":"'DNSP Inputs General'!N$54","v":9},351.44397564223857,39.049330626915399,227.15214938762702]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$55","v":1.35},{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},{"$f":"B195*IF(A195=C181,D181,IF(A195=C182,D182,D183))","v":3.718444058404843},353.25218554846009,{"$f":"'DNSP Inputs General'!N$55","v":95},3709.6864095569617,39.049330626915385,227.15214938762702]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$56","v":1.35},{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},{"$f":"B196*IF(A196=C181,D181,IF(A196=C182,D182,D183))","v":3.718444058404843},55.776660876072647,{"$f":"'DNSP Inputs General'!N$56","v":15},585.73995940373084,39.049330626915392,227.15214938762699]
[{"$f":"'DNSP Inputs General'!B$57","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$57","v":1.35},{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},{"$f":"B197*IF(A197=C181,D181,IF(A197=C182,D182,D183))","v":3.9075802237073245},461.09446639746432,{"$f":"'DNSP Inputs General'!N$57","v":118},4842.1947421523864,41.035548662308358,238.70609125163949]
[{"$f":"'DNSP Inputs General'!B58","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D58","v":1.35},{"$f":"'DNSP Inputs General'!A58","v":"Metal Halide 400 watt"},{"$f":"B198*IF(A198=C181,D181,IF(A198=C182,D182,D183))","v":3.9075802237073245},429.8338246078057,{"$f":"'DNSP Inputs General'!N58","v":110},4513.910352853919,41.035548662308358,238.70609125163946]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E181:E204)","v":225719.42811563378},{"$f":"SUM(F181:F204)","v":79531.404414950855},{"$f":"'Total RAB'!Q$116","v":2370398.0586941522},{"$f":"SUMPRODUCT(F181:F204,H181:H204)","v":2370398.0586941517},{"$f":"'Total RAB'!Q$110","v":13788738.636290627}]
[null,null,null,"Check",{"$f":"SUM(F206:I206)","v":2522.1187800175248},{"$f":"ABS('DNSP Inputs General'!N$65-F205)","v":2522.1187800110056},{"$f":"ABS(G205-SUM(G181:G204))*IF(F205=0,0,1)","v":4.6566128730773926E-10},{"$f":"ABS(H205-G205)*IF(F205=0,0,1)","v":4.6566128730773926E-10},{"$f":"ABS(I205-SUMPRODUCT(F181:F204,I181:I204))*IF(F205=0,0,1)","v":5.5879354476928711E-9}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},{"$f":"D$68","v":"Unit cost"},null,{"$f":"F$68","v":"Volumes"},{"$f":"G$68","v":"Unitisation - Luminaires & Ballasts"}]
[{"$f":"'DNSP Inputs General'!B$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D$68","v":1},{"$f":"'DNSP Inputs General'!A$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$G$145","v":208.32074796031404},{"$f":"F210*D210","v":7945746.7440221533},{"$f":"'DNSP Inputs General'!N$68","v":38141.888514800507},{"$f":"IF(E$214=0,0,E210/E$214*G$214)","v":0},{"$f":"IF(F210=0,0,G210/F210)","v":0}]
["T5 2X14W",1,"Twin 24w Fluorescent",{"$f":"'DNSP Inputs O & M'!$G$145","v":208.32074796031404},{"$f":"F211*D211","v":58465.083986924088},280.6493571061003,{"$f":"IF(E$214=0,0,E211/E$214*G$214)","v":0},{"$f":"IF(F211=0,0,G211/F211)","v":0}]
["T5 2X14W",1,"32W Compact Fluorescent",{"$f":"'DNSP Inputs O & M'!$G$145","v":208.32074796031404},388559.98295734497,1865.2005945724006,0,0]
["T5 2X14W",1,"42w Compact Fluorescent",{"$f":"'DNSP Inputs O & M'!$G$145","v":208.32074796031404},78384.603752380513,376.26882833251494,0,0]
[null,null,null,null,{"$f":"SUM(E210:E213)","v":8471156.414718803},{"$f":"SUM(F210:F213)","v":40664.007294811519},{"$f":"'Total RAB'!Q$131","v":0},{"$f":"SUMPRODUCT(F210:F213,H210:H213)","v":0}]
[null,null,null,"Check",{"$f":"SUM(F215:I215)","v":2522.1187800110129},{"$f":"ABS('DNSP Inputs General'!N$71-F214)","v":2522.1187800110129},{"$f":"ABS(G214-SUM(G210:G213))","v":0},{"$f":"ABS(H214-G214)","v":0}]
[null,null,null,"ABS",{"$f":"ABS(E215-E206)","v":6.5119820646941662E-9}]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},{"$f":"D$77","v":"Weighted Avearge Volumes"},null,null,{"$f":"G$77","v":"Unitisation Poles & Brackets"}]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F181","v":42441.739693970369},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D41:$D62,'DNSP Inputs General'!N41:N62)+'DNSP Inputs General'!$D68*'DNSP Inputs General'!N68","v":121258.16173732313},{"$f":"IF(E219=0,0,D219/E219*G219)","v":418584.45025431394},{"$f":"'Total RAB'!Q$101","v":1195916.5985101461},{"$f":"F219/F181","v":9.8625657966085107}]
[]
[]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E177+1","v":2020}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},{"$f":"D$39","v":"WACC and Dep"},null,{"$f":"F$39","v":"Volumes"},{"$f":"G$39","v":"Unitisation - Luminaires"},null,{"$f":"I$39","v":"RAB WDV"}]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$41","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!G$15","v":2.6287247774942055},{"$f":"F228*D228","v":103348.28057962445},{"$f":"IF('DNSP Inputs General'!O$41=0,1/10^6,'DNSP Inputs General'!O$41)","v":39314.98704787944},{"$f":"IF(E$252=0,0,E228/E$252*G$252)","v":1258219.0955330578},{"$f":"IF(F228=0,0,G228/F228)","v":32.003548519569541},{"$f":"IF(F228=0,0,E228/E$252*I$252/F228)","v":181.90843031403281}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$42","v":1},{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!G$20","v":2.5821813775863025},62664.534557914521,{"$f":"IF('DNSP Inputs General'!O$42=0,1/10^6,'DNSP Inputs General'!O$42)","v":24268.060757409025},762912.68273895222,31.436903441328141,178.68761507646516]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$43","v":1},{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!G$25","v":2.7135223030382405},27500.803541529283,{"$f":"IF('DNSP Inputs General'!O$43=0,1/10^6,'DNSP Inputs General'!O$43)","v":10134.725449183723},334809.98391449993,33.035920469011458,187.77644087881075]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$44","v":1.29},{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},{"$f":"B231*IF(A231=C228,D228,IF(A231=C229,D229,D230))","v":3.3910549629675253},244.15595733366183,{"$f":"'DNSP Inputs General'!O$44","v":72},2972.4895864976197,41.284577590244716,234.66187510510235]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$45","v":1.29},{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},{"$f":"B232*IF(A232=C228,D228,IF(A232=C229,D229,D230))","v":3.3910549629675253},10.173164888902576,{"$f":"'DNSP Inputs General'!O$45","v":3},123.85373277073414,41.284577590244716,234.66187510510233]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$46","v":1.48},{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},{"$f":"B233*IF(A233=C228,D228,IF(A233=C229,D229,D230))","v":3.8905126706914239},70.100405726310129,{"$f":"'DNSP Inputs General'!O$46","v":18.018295186236173},853.44108866430088,47.365251808962924,269.22447686476858]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$47","v":1.48},{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},{"$f":"B234*IF(A234=C228,D228,IF(A234=C229,D229,D230))","v":3.8905126706914239},2037.9589043713418,{"$f":"'DNSP Inputs General'!O$47","v":523.82785428871375},24811.238222933662,47.365251808962917,269.22447686476852]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$48","v":0.91},{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},{"$f":"B235*IF(A235=C228,D228,IF(A235=C229,D229,D230))","v":2.4693052957647987},244.35827977376331,{"$f":"'DNSP Inputs General'!O$48","v":98.958310336462517},2974.9527717210485,30.062687626800425,170.87656119971777]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$49","v":1.26},{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},{"$f":"B236*IF(A236=C228,D228,IF(A236=C229,D229,D230))","v":3.4190381018281832},20.514228610969099,{"$f":"'DNSP Inputs General'!O$49","v":6},249.75155874572664,41.625259790954438,236.59831550730152]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$50","v":1.26},{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},{"$f":"B237*IF(A237=C228,D228,IF(A237=C229,D229,D230))","v":3.4190381018281832},13.676152407312733,{"$f":"'DNSP Inputs General'!O$50","v":4},166.50103916381775,41.625259790954438,236.59831550730152]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury Vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$51","v":2.19},{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},{"$f":"B238*IF(A238=C228,D228,IF(A238=C229,D229,D230))","v":5.7569072627123097},2143.1144306836181,{"$f":"'DNSP Inputs General'!O$51","v":372.26836092438822},26091.459727005986,70.087771257857298,398.37946238773185]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$52","v":1.1000000000000001},{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},{"$f":"B239*IF(A239=C228,D228,IF(A239=C229,D229,D230))","v":2.8403995153449331},2693.561628159769,{"$f":"'DNSP Inputs General'!O$52","v":948.30379093085708},32792.908179392667,34.580593785460962,196.55637658411172]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$53","v":1.26},{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},{"$f":"B240*IF(A240=C228,D228,IF(A240=C229,D229,D230))","v":3.4190381018281832},1165.4212728364919,{"$f":"'DNSP Inputs General'!O$53","v":340.86232388382365},14188.482784612615,41.625259790954445,236.59831550730155]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$54","v":1.35},{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},{"$f":"B241*IF(A241=C228,D228,IF(A241=C229,D229,D230))","v":3.4859448597415086},31.373503737673577,{"$f":"'DNSP Inputs General'!O$54","v":9},381.95837681213698,42.439819645792994,241.228280353228]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$55","v":1.35},{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},{"$f":"B242*IF(A242=C228,D228,IF(A242=C229,D229,D230))","v":3.4859448597415086},331.16476167544329,{"$f":"'DNSP Inputs General'!O$55","v":95},4031.7828663503346,42.439819645792994,241.22828035322794]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium High Pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$56","v":1.35},{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},{"$f":"B243*IF(A243=C228,D228,IF(A243=C229,D229,D230))","v":3.4859448597415086},52.289172896122629,{"$f":"'DNSP Inputs General'!O$56","v":15},636.597294686895,42.439819645793001,241.228280353228]
[{"$f":"'DNSP Inputs General'!B$57","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$57","v":1.35},{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},{"$f":"B244*IF(A244=C228,D228,IF(A244=C229,D229,D230))","v":3.663255109101625},432.26410287399176,{"$f":"'DNSP Inputs General'!O$57","v":118},5262.6221307135256,44.598492633165471,253.49819518639453]
[{"$f":"'DNSP Inputs General'!B58","v":"Sodium High Pressure 250 watt"},{"$f":"'DNSP Inputs General'!D58","v":1.35},{"$f":"'DNSP Inputs General'!A58","v":"Metal Halide 400 watt"},{"$f":"B245*IF(A245=C228,D228,IF(A245=C229,D229,D230))","v":3.663255109101625},402.95806200117875,{"$f":"'DNSP Inputs General'!O58","v":110},4905.8341896482025,44.598492633165478,253.49819518639453]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E228:E251)","v":203406.70270704478},{"$f":"SUM(F228:F251)","v":76452.012190022651},{"$f":"'Total RAB'!R$116","v":2476385.6357362289},{"$f":"SUMPRODUCT(F228:F251,H228:H251)","v":2476385.6357362289},{"$f":"'Total RAB'!R$110","v":14075796.11284476}]
[null,null,null,"Check",{"$f":"SUM(F253:I253)","v":2620.0588196706085},{"$f":"ABS('DNSP Inputs General'!O$65-F252)","v":2620.0588196701428},{"$f":"ABS(G252-SUM(G228:G251))*IF(F252=0,0,1)","v":4.6566128730773926E-10},{"$f":"ABS(H252-G252)*IF(F252=0,0,1)","v":0},{"$f":"ABS(I252-SUMPRODUCT(F228:F251,I228:I251))*IF(F252=0,0,1)","v":0}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},{"$f":"D$68","v":"Unit cost"},null,{"$f":"F$68","v":"Volumes"},{"$f":"G$68","v":"Unitisation - Luminaires & Ballasts"}]
[{"$f":"'DNSP Inputs General'!B$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D$68","v":1},{"$f":"'DNSP Inputs General'!A$68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$H$145","v":208.32074796031404},{"$f":"F257*D257","v":8624513.7140088957},{"$f":"'DNSP Inputs General'!O$68","v":41400.16680264561},{"$f":"IF(E$261=0,0,E257/E$261*G$261)","v":0},{"$f":"IF(F257=0,0,G257/F257)","v":0}]
[{"$f":"'DNSP Inputs General'!B59","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D59","v":1},{"$f":"'DNSP Inputs General'!A59","v":"Twin 24w Fluorescent"},{"$f":"'DNSP Inputs O & M'!$H$145","v":208.32074796031404},{"$f":"F258*D258","v":60735.426164990728},{"$f":"'DNSP Inputs General'!O59","v":291.54765792488934},{"$f":"IF(E$261=0,0,E258/E$261*G$261)","v":0},{"$f":"IF(F258=0,0,G258/F258)","v":0}]
[{"$f":"'DNSP Inputs General'!B60","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D60","v":1},{"$f":"'DNSP Inputs General'!A60","v":"32W Compact Fluorescent"},{"$f":"'DNSP Inputs O & M'!$H$145","v":208.32074796031404},403648.71725582326,{"$f":"'DNSP Inputs General'!O60","v":1937.6308947043526},0,0]
[{"$f":"'DNSP Inputs General'!B61","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D61","v":1},{"$f":"'DNSP Inputs General'!A61","v":"42w Compact Fluorescent"},{"$f":"'DNSP Inputs O & M'!$H$145","v":208.32074796031404},81428.469592885784,{"$f":"'DNSP Inputs General'!O61","v":390.8802670408914},0,0]
[null,null,null,null,{"$f":"SUM(E257:E260)","v":9170326.3270225953},{"$f":"SUM(F257:F260)","v":44020.225622315738},{"$f":"'Total RAB'!R$131","v":0},{"$f":"SUMPRODUCT(F257:F260,H257:H260)","v":0}]
[null,null,null,"Check",{"$f":"SUM(F262:I262)","v":2620.0588196701283},{"$f":"ABS('DNSP Inputs General'!O$71-F261)","v":2620.0588196701283},{"$f":"ABS(G261-SUM(G257:G260))","v":0},{"$f":"ABS(H261-G261)","v":0}]
[null,null,null,"ABS",{"$f":"ABS(E262-E253)","v":4.8021320253610611E-10}]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},{"$f":"D$77","v":"Weighted Avearge Volumes"},null,null,{"$f":"G$77","v":"Unitisation Poles & Brackets"}]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F228","v":39314.98704787944},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D41:$D62,'DNSP Inputs General'!O41:O62)+'DNSP Inputs General'!$D68*'DNSP Inputs General'!O68","v":121495.67164895899},{"$f":"IF(E266=0,0,D266/E266*G266)","v":425283.83491811645},{"$f":"'Total RAB'!R$101","v":1314260.7703748061},{"$f":"F266/F228","v":10.817346433312771}]

{"sheet":"Total RAB","index":16,"n_rows":148,"n_cols":18,"rows_kept":148,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"United Energy"},null,null,null,"Check",{"$f":"SUM(B144)","v":4.8428773880004883E-8}]
[]
["Total Public Lighting RAB"]
["Historical cost ($)"]
[]
[null,"Life (years)",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[]
["Capital Expenditue (Nominal $)"]
["(Net of customer contributions)"]
[]
["Poles and Brackets",{"$f":"'DNSP Inputs O & M'!$C$118","v":35},427370.10696375661,329758.89309035568,155209.00369003689,114720.13579461066,{"$f":"'DNSP Inputs General'!D6","v":2055145.5744177643},{"$f":"'DNSP Inputs General'!E6","v":-55718.277021054295},{"$f":"'DNSP Inputs General'!F6","v":705275.36483141326},{"$f":"'DNSP Inputs General'!G6","v":101102.25932266032},{"$f":"'DNSP Inputs General'!H6","v":705275.36483141326},{"$f":"'DNSP Inputs General'!I6","v":551677.71486248425},{"$f":"'DNSP Inputs General'!J6*M$20","v":1079972.5597216655},{"$f":"'DNSP Inputs General'!K6*N$20","v":945361.62168228044},{"$f":"'DNSP Inputs General'!L6*O$20","v":1075080.7757517693},{"$f":"'DNSP Inputs General'!M6*P$20","v":1193382.1270420095},{"$f":"'DNSP Inputs General'!N6*Q$20","v":1305914.2103887708},{"$f":"'DNSP Inputs General'!O6*R$20","v":1466230.4209315258}]
[]
["Existing Lights"]
["Luminaires",{"$f":"'DNSP Inputs O & M'!$C$24","v":20},1573629.8930362435,1746241.1069096443,1947872.9963099631,2176279.8642053893,{"$f":"'DNSP Inputs General'!D9","v":1519394.9955822362},{"$f":"'DNSP Inputs General'!E9","v":-110251.94297894542},{"$f":"'DNSP Inputs General'!F9","v":1144988.3951685843},{"$f":"'DNSP Inputs General'!G9","v":2027497.1706773397},{"$f":"'DNSP Inputs General'!H9","v":1144988.3951685843},{"$f":"'DNSP Inputs General'!I9","v":827055.30513751681},{"$f":"'DNSP Inputs General'!J9*M$20","v":1045107.7834040991},{"$f":"'DNSP Inputs General'!K9*N$20","v":1492310.6958199993},{"$f":"'DNSP Inputs General'!L9*O$20","v":1529758.4069173255},{"$f":"'DNSP Inputs General'!M9*P$20","v":1568018.380571197},{"$f":"'DNSP Inputs General'!N9*Q$20","v":1607358.987671189},{"$f":"'DNSP Inputs General'!O9*R$20","v":1648269.6009615264}]
[]
["Energy Efficient Lights"]
["Luminaires and Ballasts",{"$f":"'DNSP Inputs O & M'!$C$138","v":20},null,null,null,null,{"$f":"'DNSP Inputs General'!D12","v":0},{"$f":"'DNSP Inputs General'!E12","v":0},{"$f":"'DNSP Inputs General'!F12","v":0},{"$f":"'DNSP Inputs General'!G12","v":0},{"$f":"'DNSP Inputs General'!H12","v":0},{"$f":"'DNSP Inputs General'!I12","v":0},{"$f":"'DNSP Inputs General'!J12*M$20","v":0},{"$f":"'DNSP Inputs General'!K12*N$20","v":0},{"$f":"'DNSP Inputs General'!L12*O$20","v":0},{"$f":"'DNSP Inputs General'!M12*P$20","v":0},{"$f":"'DNSP Inputs General'!N12*Q$20","v":0},{"$f":"'DNSP Inputs General'!O12*R$20","v":0}]
[]
[]
["CPI Index",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"M20*(1+WACC!E$6)","v":1.0249999999999999},{"$f":"N20*(1+WACC!F$6)","v":1.0506249999999999},{"$f":"O20*(1+WACC!G$6)","v":1.0768906249999999},{"$f":"P20*(1+WACC!H$6)","v":1.1038128906249998},{"$f":"Q20*(1+WACC!I$6)","v":1.1314082128906247}]
[]
[]
["Depreciation",null,{"$f":"$C$6","v":2005},{"$f":"$D$6","v":2006},{"$f":"$E$6","v":2007},{"$f":"$F$6","v":2008},{"$f":"G$6","v":2009},{"$f":"H$6","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$11","v":"Poles and Brackets"}]
["RAB 2001-04",null,{"$f":"'RAB 2001 to 2004'!F113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!G113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!H113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!I113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!J113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!K113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!L113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!M113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!N113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!O113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!P113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!Q113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!R113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!S113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!T113","v":95758.428156049864},{"$f":"'RAB 2001 to 2004'!U113","v":95758.428156049864}]
["Depn Capex 2005",null,{"$f":"C$11/$B$11/2","v":6105.2872423393801},{"$f":"C26*2","v":12210.57448467876},{"$f":"D26","v":12210.57448467876},12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876,12210.57448467876]
["Depn Capex 2006",null,null,{"$f":"D$11/$B$11/2","v":4710.8413298622236},{"$f":"D27*2","v":9421.6826597244471},{"$f":"E27","v":9421.6826597244471},9421.6826597244471,9421.6826597244471,9421.6826597244471,9421.6826597244471,9421.6826597244471,9421.6826597244471,{"$f":"L27","v":9421.6826597244471},{"$f":"M27","v":9421.6826597244471},9421.6826597244471,9421.6826597244471,9421.6826597244471,9421.6826597244471]
["Depn Capex 2007",null,null,null,{"$f":"E$11/$B$11/2","v":2217.2714812862414},{"$f":"E28*2","v":4434.5429625724828},{"$f":"F28","v":4434.5429625724828},4434.5429625724828,4434.5429625724828,4434.5429625724828,4434.5429625724828,4434.5429625724828,4434.5429625724828,4434.5429625724828,4434.5429625724828,4434.5429625724828,4434.5429625724828,4434.5429625724828]
["Depn Capex 2008",null,null,null,null,{"$f":"F$11/$B$11/2","v":1638.8590827801522},{"$f":"F29*2","v":3277.7181655603044},{"$f":"G29","v":3277.7181655603044},3277.7181655603044,3277.7181655603044,3277.7181655603044,3277.7181655603044,3277.7181655603044,3277.7181655603044,3277.7181655603044,3277.7181655603044,3277.7181655603044,3277.7181655603044]
["Depn Capex 2009",null,null,null,null,null,{"$f":"G$11/$B$11/2","v":29359.222491682347},{"$f":"G30*2","v":58718.444983364694},{"$f":"H30","v":58718.444983364694},{"$f":"I30","v":58718.444983364694},{"$f":"J30","v":58718.444983364694},{"$f":"K30","v":58718.444983364694},{"$f":"L30","v":58718.444983364694},58718.444983364694,58718.444983364694,58718.444983364694,58718.444983364694,58718.444983364694]
["Depn Capex 2010",null,null,null,null,null,null,{"$f":"H$11/$B$11/2","v":-795.9753860150613},{"$f":"H31*2","v":-1591.9507720301226},{"$f":"I31","v":-1591.9507720301226},{"$f":"J31","v":-1591.9507720301226},{"$f":"K31","v":-1591.9507720301226},{"$f":"L31","v":-1591.9507720301226},-1591.9507720301226,-1591.9507720301226,-1591.9507720301226,-1591.9507720301226,-1591.9507720301226]
["Depn Capex 2011",null,null,null,null,null,null,null,{"$f":"I$11/$B$11/2","v":10075.362354734476},{"$f":"I32*2","v":20150.724709468952},{"$f":"J32","v":20150.724709468952},{"$f":"K32","v":20150.724709468952},{"$f":"L32","v":20150.724709468952},20150.724709468952,20150.724709468952,20150.724709468952,20150.724709468952,20150.724709468952]
["Depn Capex 2012",null,null,null,null,null,null,null,null,{"$f":"J$11/$B$11/2","v":1444.317990323719},{"$f":"J33*2","v":2888.6359806474379},{"$f":"K33","v":2888.6359806474379},{"$f":"L33","v":2888.6359806474379},2888.6359806474379,2888.6359806474379,2888.6359806474379,2888.6359806474379,2888.6359806474379]
["Depn Capex 2013",null,null,null,null,null,null,null,null,null,{"$f":"K$11/$B$11/2","v":10075.362354734476},{"$f":"K34*2","v":20150.724709468952},{"$f":"L34","v":20150.724709468952},20150.724709468952,20150.724709468952,20150.724709468952,20150.724709468952,20150.724709468952]
["Depn Capex 2014",null,null,null,null,null,null,null,null,null,null,{"$f":"L$11/$B$11/2","v":7881.110212321204},{"$f":"L35*2","v":15762.220424642408},15762.220424642408,15762.220424642408,15762.220424642408,15762.220424642408,15762.220424642408]
["Depn Capex 2015",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$11/$B$11/2","v":15428.179424595221},{"$f":"M36*2","v":30856.358849190441},{"$f":"N36","v":30856.358849190441},{"$f":"O36","v":30856.358849190441},{"$f":"P36","v":30856.358849190441},{"$f":"Q36","v":30856.358849190441}]
["Depn Capex 2016",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$11/$B$11/2","v":13505.166024032578},{"$f":"N37*2","v":27010.332048065156},{"$f":"O37","v":27010.332048065156},{"$f":"P37","v":27010.332048065156},{"$f":"Q37","v":27010.332048065156}]
["Depn Capex 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$11/$B$11/2","v":15358.296796453847},{"$f":"O38*2","v":30716.593592907695},{"$f":"P38","v":30716.593592907695},{"$f":"Q38","v":30716.593592907695}]
["Depn Capex 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$11/$B$11/2","v":17048.316100600136},{"$f":"P39*2","v":34096.632201200271},{"$f":"Q39","v":34096.632201200271}]
["Depn Capex 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$11/$B$11/2","v":18655.917291268153},{"$f":"Q40*2","v":37311.834582536307}]
["Depn Capex 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$11/$B$11/2","v":20946.148870450368}]
["Total Depreciation",null,{"$f":"SUM(C25:C41)","v":101863.71539838925},{"$f":"SUM(D25:D41)","v":112679.84397059084},119607.95678173931,123464.0873458057,154462.16892026819,183025.4160259355,192304.80299465489,203824.4833397131,215344.16368477128,233300.63625182695,256609.9258887434,{"$f":"SUM(N25:N41)","v":285543.2713373712},314406.7341578576,346813.3470549116,382517.58044677996,422119.64660849847]
[]
[{"$f":"$A$13","v":"Existing Lights"}]
[{"$f":"$A$14","v":"Luminaires"}]
[{"$f":"A25","v":"RAB 2001-04"},null,{"$f":"'RAB 2001 to 2004'!F77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!G77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!H77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!I77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!J77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!K77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!L77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!M77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!N77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!O77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!P77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!Q77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!R77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!S77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!T77","v":257992.86270333757},{"$f":"'RAB 2001 to 2004'!U77","v":257992.86270333757}]
[{"$f":"A26","v":"Depn Capex 2005"},null,{"$f":"C$14/$B$14/2","v":39340.747325906086},{"$f":"C47*2","v":78681.494651812172},{"$f":"D47","v":78681.494651812172},78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172,78681.494651812172]
[{"$f":"A27","v":"Depn Capex 2006"},null,null,{"$f":"D$14/$B$14/2","v":43656.027672741111},{"$f":"D48*2","v":87312.055345482222},{"$f":"E48","v":87312.055345482222},87312.055345482222,87312.055345482222,87312.055345482222,87312.055345482222,87312.055345482222,87312.055345482222,87312.055345482222,{"$f":"M48","v":87312.055345482222},87312.055345482222,87312.055345482222,87312.055345482222,87312.055345482222]
["Depn Capex 2007",null,null,null,{"$f":"E$14/$B$14/2","v":48696.824907749076},{"$f":"E49*2","v":97393.649815498153},{"$f":"F49","v":97393.649815498153},97393.649815498153,97393.649815498153,97393.649815498153,97393.649815498153,97393.649815498153,97393.649815498153,97393.649815498153,97393.649815498153,97393.649815498153,97393.649815498153,97393.649815498153]
["Depn Capex 2008",null,null,null,null,{"$f":"F$14/$B$14/2","v":54406.996605134729},{"$f":"F50*2","v":108813.99321026946},{"$f":"G50","v":108813.99321026946},108813.99321026946,108813.99321026946,108813.99321026946,108813.99321026946,108813.99321026946,108813.99321026946,108813.99321026946,108813.99321026946,108813.99321026946,108813.99321026946]
["Depn Capex 2009",null,null,null,null,null,{"$f":"G$14/$B$14/2","v":37984.874889555904},{"$f":"G51*2","v":75969.749779111808},{"$f":"H51","v":75969.749779111808},{"$f":"I51","v":75969.749779111808},{"$f":"J51","v":75969.749779111808},{"$f":"K51","v":75969.749779111808},{"$f":"L51","v":75969.749779111808},75969.749779111808,75969.749779111808,75969.749779111808,75969.749779111808,75969.749779111808]
["Depn Capex 2010",null,null,null,null,null,null,{"$f":"H$14/$B$14/2","v":-2756.2985744736352},{"$f":"H52*2","v":-5512.5971489472704},{"$f":"I52","v":-5512.5971489472704},{"$f":"J52","v":-5512.5971489472704},{"$f":"K52","v":-5512.5971489472704},{"$f":"L52","v":-5512.5971489472704},-5512.5971489472704,-5512.5971489472704,-5512.5971489472704,-5512.5971489472704,-5512.5971489472704]
["Depn Capex 2011",null,null,null,null,null,null,null,{"$f":"I$14/$B$14/2","v":28624.709879214606},{"$f":"I53*2","v":57249.419758429212},{"$f":"J53","v":57249.419758429212},{"$f":"K53","v":57249.419758429212},{"$f":"L53","v":57249.419758429212},57249.419758429212,57249.419758429212,57249.419758429212,57249.419758429212,57249.419758429212]
["Depn Capex 2012",null,null,null,null,null,null,null,null,{"$f":"J$14/$B$14/2","v":50687.42926693349},{"$f":"J54*2","v":101374.85853386698},{"$f":"K54","v":101374.85853386698},{"$f":"L54","v":101374.85853386698},101374.85853386698,101374.85853386698,101374.85853386698,101374.85853386698,101374.85853386698]
["Depn Capex 2013",null,null,null,null,null,null,null,null,null,{"$f":"K$14/$B$14/2","v":28624.709879214606},{"$f":"K55*2","v":57249.419758429212},{"$f":"L55","v":57249.419758429212},57249.419758429212,57249.419758429212,57249.419758429212,57249.419758429212,57249.419758429212]
["Depn Capex 2014",null,null,null,null,null,null,null,null,null,null,{"$f":"L$14/$B$14/2","v":20676.382628437921},{"$f":"L56*2","v":41352.765256875842},41352.765256875842,41352.765256875842,41352.765256875842,41352.765256875842,41352.765256875842]
["Depn Capex 2015",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$14/$B$14/2","v":26127.694585102476},{"$f":"M57*2","v":52255.389170204951},{"$f":"N57","v":52255.389170204951},{"$f":"O57","v":52255.389170204951},{"$f":"P57","v":52255.389170204951},{"$f":"Q57","v":52255.389170204951}]
["Depn Capex 2016",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$14/$B$14/2","v":37307.767395499985},{"$f":"N58*2","v":74615.534790999969},{"$f":"O58","v":74615.534790999969},{"$f":"P58","v":74615.534790999969},{"$f":"Q58","v":74615.534790999969}]
["Depn Capex 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$14/$B$14/2","v":38243.960172933133},{"$f":"O59*2","v":76487.920345866267},{"$f":"P59","v":76487.920345866267},{"$f":"Q59","v":76487.920345866267}]
["Depn Capex 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$14/$B$14/2","v":39200.459514279923},{"$f":"P60*2","v":78400.919028559845},{"$f":"Q60","v":78400.919028559845}]
["Depn Capex 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$14/$B$14/2","v":40183.974691779724},{"$f":"Q61*2","v":80367.949383559448}]
["Depn Capex 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$14/$B$14/2","v":41206.740024038161}]
["Total Depreciation",null,{"$f":"SUM(C46:C62)","v":297333.61002924363},380330.38502789085,472683.23760838108,575787.05912126484,668178.9306159555,703407.50693103787,729275.91823577881,808588.0573819268,887900.19652807491,937201.28903572739,984005.36624926783,1047440.8282298703,1122992.5557983033,1200436.9754855165,1279821.4096915764,1361212.1244073941]
[]
[{"$f":"$A$16","v":"Energy Efficient Lights"}]
[{"$f":"$A$17","v":"Luminaires and Ballasts"}]
[{"$f":"A46","v":"RAB 2001-04"}]
[{"$f":"A47","v":"Depn Capex 2005"}]
[{"$f":"A48","v":"Depn Capex 2006"}]
["Depn Capex 2007"]
["Depn Capex 2008"]
["Depn Capex 2009",null,null,null,null,null,{"$f":"G$17/$B$17/2","v":0},{"$f":"G72*2","v":0},{"$f":"H72","v":0},{"$f":"I72","v":0},{"$f":"J72","v":0},{"$f":"K72","v":0},{"$f":"L72","v":0},{"$f":"M72","v":0},0,0,0,0]
["Depn Capex 2010",null,null,null,null,null,null,{"$f":"H$17/$B$17/2","v":0},{"$f":"H73*2","v":0},{"$f":"I73","v":0},{"$f":"J73","v":0},{"$f":"K73","v":0},{"$f":"L73","v":0},0,0,0,0,0]
["Depn Capex 2011",null,null,null,null,null,null,null,{"$f":"I$17/$B$17/2","v":0},{"$f":"I74*2","v":0},{"$f":"J74","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},0,0,0,0,0]
["Depn Capex 2012",null,null,null,null,null,null,null,null,{"$f":"J$17/$B$17/2","v":0},{"$f":"J75*2","v":0},{"$f":"K75","v":0},{"$f":"L75","v":0},0,0,0,0,0]
["Depn Capex 2013",null,null,null,null,null,null,null,null,null,{"$f":"K$17/$B$17/2","v":0},{"$f":"K76*2","v":0},{"$f":"L76","v":0},0,0,0,0,0]
["Depn Capex 2014",null,null,null,null,null,null,null,null,null,null,{"$f":"L$17/$B$17/2","v":0},{"$f":"L77*2","v":0},0,0,0,0,0]
["Depn Capex 2015",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$17/$B$17/2","v":0},{"$f":"M78*2","v":0},0,0,0,0]
["Depn Capex 2016",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$17/$B$17/2","v":0},{"$f":"N79*2","v":0},0,0,0]
["Depn Capex 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$17/$B$17/2","v":0},{"$f":"O80*2","v":0},0,0]
["Depn Capex 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$17/$B$17/2","v":0},{"$f":"P81*2","v":0},0]
["Depn Capex 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$17/$B$17/2","v":0},{"$f":"Q82*2","v":0}]
["Depn Capex 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$17/$B$17/2","v":0}]
["Total Depreciation",null,{"$f":"SUM(C67:C83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Nominal pre tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!E$8","v":8.0042500000000016E-2},{"$f":"WACC!F$8","v":8.0042500000000016E-2},{"$f":"WACC!G$8","v":8.0042500000000016E-2},{"$f":"WACC!H$8","v":8.0042500000000016E-2},{"$f":"WACC!I$8","v":8.0042500000000016E-2}]
[]
[]
[{"$f":"$A$11","v":"Poles and Brackets"}]
["RAB",null,{"$f":"$C$6","v":2005},{"$f":"$D$6","v":2006},{"$f":"$E$6","v":2007},{"$f":"$F$6","v":2008},{"$f":"G$6","v":2009},{"$f":"H$6","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening RAB",null,{"$f":"'RAB 2001 to 2004'!E113","v":3160028.129149646},{"$f":"C95","v":3485534.5207150131},3702613.5698347781,3738214.6167430757,3729470.6651918809,5630154.0706893774,5391410.3776423875,5904380.9394791462,5801658.7154620932,6291589.916608735,6609966.9952193927,{"$f":"M95","v":7433329.6290523149},{"$f":"N95","v":8093147.9793972243},{"$f":"O95","v":8853822.0209911354},{"$f":"P95","v":9700390.800978234},{"$f":"Q95","v":10623787.430920225}]
["Additional Capex",null,{"$f":"C$11","v":427370.10696375661},329758.89309035568,155209.00369003689,114720.13579461066,2055145.5744177643,-55718.277021054295,705275.36483141326,101102.25932266032,705275.36483141326,551677.71486248425,1079972.5597216655,945361.62168228044,{"$f":"O$11","v":1075080.7757517693},1193382.1270420095,1305914.2103887708,1466230.4209315258]
["Depreciation",null,{"$f":"C$42","v":101863.71539838925},112679.84397059084,119607.95678173931,123464.0873458057,154462.16892026819,183025.4160259355,192304.80299465489,203824.4833397131,215344.16368477128,233300.63625182695,256609.9258887434,285543.2713373712,{"$f":"O$42","v":314406.7341578576},346813.3470549116,382517.58044677996,422119.64660849847]
["Closing RAB",null,{"$f":"C92+C93-C94","v":3485534.5207150131},3702613.5698347781,3738214.6167430757,3729470.6651918809,5630154.0706893774,5391410.3776423875,5904380.9394791462,5801658.7154620932,6291589.916608735,6609966.9952193927,7433329.6290523149,{"$f":"N92+N93-N94","v":8093147.9793972243},{"$f":"O92+O93-O94","v":8853822.0209911354},{"$f":"P92+P93-P94","v":9700390.800978234},{"$f":"Q92+Q93-Q94","v":10623787.430920225},{"$f":"R92+R93-R94","v":11667898.205243252}]
["Average RAB",null,{"$f":"SUM(C92,C95)/2","v":3322781.3249323294},{"$f":"SUM(D92,D95)/2","v":3594074.0452748956},{"$f":"SUM(E92,E95)/2","v":3720414.0932889269},{"$f":"SUM(F92,F95)/2","v":3733842.640967478},{"$f":"SUM(G92,G95)/2","v":4679812.3679406289},5510782.2241658829,5647895.6585607668,5853019.8274706192,6046624.3160354141,6450778.4559140634,7021648.3121358538,7763238.8042247696,8473485.0001941808,9277106.4109846838,10162089.115949228,11145842.818081738]
[]
["Total Value to be recovered by change in unit rates",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$6","v":2016},{"$f":"O$6","v":2017},{"$f":"P$6","v":2018},{"$f":"Q$6","v":2019},{"$f":"R$6","v":2020}]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N94","v":285543.2713373712},{"$f":"O94","v":314406.7341578576},{"$f":"P94","v":346813.3470549116},{"$f":"Q94","v":382517.58044677996},{"$f":"R94","v":422119.64660849847}]
["ROA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$87*N96","v":621389.04198716127},{"$f":"O$87*O96","v":678238.92312804284},{"$f":"P$87*P96","v":742562.78990124166},{"$f":"Q$87*Q96","v":813399.0180633663},{"$f":"R$87*R96","v":892141.12376630772}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N99:N100)","v":906932.31332453247},{"$f":"SUM(O99:O100)","v":992645.65728590044},{"$f":"SUM(P99:P100)","v":1089376.1369561532},{"$f":"SUM(Q99:Q100)","v":1195916.5985101461},{"$f":"SUM(R99:R100)","v":1314260.7703748061}]
[]
[]
[{"$f":"$A$13","v":"Existing Lights"}]
[{"$f":"$A$14","v":"Luminaires"}]
["RAB",null,{"$f":"$C$6","v":2005},{"$f":"$D$6","v":2006},{"$f":"$E$6","v":2007},{"$f":"$F$6","v":2008},{"$f":"G$6","v":2009},{"$f":"H$6","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening RAB",null,{"$f":"'RAB 2001 to 2004'!E77","v":4643871.5286600748},{"$f":"C110","v":5920167.8116670744},7286078.5335488282,8761268.2922504097,10361761.097334536,11212977.162300816,10399317.712390833,10815030.189323638,12033939.302619051,12291027.50125956,12180881.517361348,{"$f":"M110","v":12241983.93451618},{"$f":"N110","v":12686853.80210631},{"$f":"O110","v":13093619.653225332},{"$f":"P110","v":13461201.058311014},{"$f":"Q110","v":13788738.636290627}]
["Additional Capex",null,{"$f":"C$14","v":1573629.8930362435},1746241.1069096443,1947872.9963099631,2176279.8642053893,1519394.9955822362,-110251.94297894542,1144988.3951685843,2027497.1706773397,1144988.3951685843,827055.30513751681,1045107.7834040991,1492310.6958199993,1529758.4069173255,1568018.380571197,1607358.987671189,1648269.6009615264]
["Depreciation",null,{"$f":"C$63","v":297333.61002924363},380330.38502789085,472683.23760838108,575787.05912126484,668178.9306159555,703407.50693103787,729275.91823577881,808588.0573819268,887900.19652807491,937201.28903572739,984005.36624926783,1047440.8282298703,1122992.5557983033,1200436.9754855165,1279821.4096915764,1361212.1244073941]
["Closing RAB",null,{"$f":"C107+C108-C109","v":5920167.8116670744},7286078.5335488282,8761268.2922504097,10361761.097334536,11212977.162300816,10399317.712390833,10815030.189323638,12033939.302619051,12291027.50125956,12180881.517361348,12241983.93451618,{"$f":"N107+N108-N109","v":12686853.80210631},{"$f":"O107+O108-O109","v":13093619.653225332},{"$f":"P107+P108-P109","v":13461201.058311014},{"$f":"Q107+Q108-Q109","v":13788738.636290627},{"$f":"R107+R108-R109","v":14075796.11284476}]
["Average RAB",null,{"$f":"SUM(C107,C110)/2","v":5282019.6701635746},{"$f":"SUM(D107,D110)/2","v":6603123.1726079509},{"$f":"SUM(E107,E110)/2","v":8023673.412899619},{"$f":"SUM(F107,F110)/2","v":9561514.6947924718},{"$f":"SUM(G107,G110)/2","v":10787369.129817676},10806147.437345825,10607173.950857235,11424484.745971344,12162483.401939306,12235954.509310454,12211432.725938763,12464418.868311245,12890236.727665821,13277410.355768174,13624969.84730082,13932267.374567693]
[]
["Total Value to be recovered by change in unit rates",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$6","v":2016},{"$f":"O$6","v":2017},{"$f":"P$6","v":2018},{"$f":"Q$6","v":2019},{"$f":"R$6","v":2020}]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N109","v":1047440.8282298703},{"$f":"O109","v":1122992.5557983033},{"$f":"P109","v":1200436.9754855165},{"$f":"Q109","v":1279821.4096915764},{"$f":"R109","v":1361212.1244073941}]
["ROA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$87*N111","v":997683.24726680305},{"$f":"O$87*O111","v":1031766.7732741917},{"$f":"P$87*P111","v":1062757.1184015742},{"$f":"Q$87*Q111","v":1090576.649002576},{"$f":"R$87*R111","v":1115173.5113288348}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N114:N115)","v":2045124.0754966734},{"$f":"SUM(O114:O115)","v":2154759.329072495},{"$f":"SUM(P114:P115)","v":2263194.0938870907},{"$f":"SUM(Q114:Q115)","v":2370398.0586941522},{"$f":"SUM(R114:R115)","v":2476385.6357362289}]
[]
[]
[{"$f":"$A$16","v":"Energy Efficient Lights"}]
[{"$f":"$A$17","v":"Luminaires and Ballasts"}]
["RAB",null,{"$f":"$C$6","v":2005},{"$f":"$D$6","v":2006},{"$f":"$E$6","v":2007},{"$f":"$F$6","v":2008},{"$f":"G$6","v":2009},{"$f":"H$6","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening RAB",null,0,{"$f":"C125","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M125","v":0},{"$f":"N125","v":0},{"$f":"O125","v":0},{"$f":"P125","v":0},{"$f":"Q125","v":0}]
["Additional Capex",null,{"$f":"C$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation",null,{"$f":"C$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing RAB",null,{"$f":"C122+C123-C124","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"N122+N123-N124","v":0},{"$f":"O122+O123-O124","v":0},{"$f":"P122+P123-P124","v":0},{"$f":"Q122+Q123-Q124","v":0},{"$f":"R122+R123-R124","v":0}]
["Average RAB",null,{"$f":"SUM(C122,C125)/2","v":0},{"$f":"SUM(D122,D125)/2","v":0},{"$f":"SUM(E122,E125)/2","v":0},{"$f":"SUM(F122,F125)/2","v":0},{"$f":"SUM(G122,G125)/2","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Value to be recovered by change in unit rates",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$6","v":2016},{"$f":"O$6","v":2017},{"$f":"P$6","v":2018},{"$f":"Q$6","v":2019},{"$f":"R$6","v":2020}]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N124","v":0},{"$f":"O124","v":0},{"$f":"P124","v":0},{"$f":"Q124","v":0},{"$f":"R124","v":0}]
["ROA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$87*N126","v":0},{"$f":"O$87*O126","v":0},{"$f":"P$87*P126","v":0},{"$f":"Q$87*Q126","v":0},{"$f":"R$87*R126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N129:N130)","v":0},{"$f":"SUM(O129:O130)","v":0},{"$f":"SUM(P129:P130)","v":0},{"$f":"SUM(Q129:Q130)","v":0},{"$f":"SUM(R129:R130)","v":0}]
[]
[]
[]
["Total Public Lighting RAB"]
["Historical cost ($)"]
[]
["RAB",null,{"$f":"C$6","v":2005},{"$f":"D$6","v":2006},{"$f":"E$6","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening RAB",null,{"$f":"SUM(C92,C107,C122)","v":7803899.6578097213},{"$f":"C142","v":9405702.3323820885},{"$f":"D142","v":10988692.103383606},12499482.908993486,14091231.762526415,16843131.23299019,15790728.090033218,16719411.128802782,17835598.018081143,18582617.417868294,18790848.512580737,19675313.563568491,20780001.781503528,21947441.674216464,23161591.85928924,24412526.067210846]
["Capex",null,{"$f":"SUM(C93,C108,C123)","v":2001000},{"$f":"SUM(D93,D108,D123)","v":2076000},2103082,2291000,3574540.5700000003,-165970.21999999971,1850263.7599999974,2128599.4300000002,1850263.7599999974,1378733.0200000009,{"$f":"SUM(M93,M108,M123)","v":2125080.3431257643},2437672.3175022798,2604839.1826690948,2761400.5076132063,2913273.1980599598,3114500.0218930524]
["Depreciation",null,{"$f":"SUM(C94,C109,C124)","v":399197.3254276329},493010.2289984817,592291.19439012045,699251.14646707056,822641.09953622369,886432.92295697331,921580.72123043367,1012412.5407216399,1103244.3602128462,1170501.9252875543,1240615.2921380112,1332984.0995672415,1437399.2899561608,1547250.322540428,1662338.9901383563,1783331.7710158925]
["Closing RAB",null,{"$f":"C139+C140-C141","v":9405702.3323820885},{"$f":"D139+D140-D141","v":10988692.103383606},{"$f":"E139+E140-E141","v":12499482.908993486},14091231.762526415,16843131.23299019,15790728.090033218,16719411.128802782,17835598.018081143,18582617.417868294,18790848.512580737,19675313.563568491,20780001.781503528,21947441.674216464,23161591.85928924,24412526.067210846,25743694.318088006]
["Average RAB",null,{"$f":"SUM(C139,C142)/2","v":8604800.9950959049},{"$f":"SUM(D139,D142)/2","v":10197197.217882847},{"$f":"SUM(E139,E142)/2","v":11744087.506188545},13295357.335759951,15467181.497758303,16316929.661511704,16255069.609418001,17277504.573441964,18209107.717974719,18686732.965224516,19233081.038074613,20227657.672536008,21363721.727859996,22554516.766752854,23787058.963250041,25078110.192649424]
["Check",{"$f":"SUM(C144:R144)","v":4.8428773880004883E-8},{"$f":"ABS(C142-SUM(C95,C110,C125))","v":1.862645149230957E-9},0,0,1.862645149230957E-9,3.7252902984619141E-9,1.862645149230957E-9,1.862645149230957E-9,0,0,3.7252902984619141E-9,3.7252902984619141E-9,7.4505805969238281E-9,3.7252902984619141E-9,7.4505805969238281E-9,7.4505805969238281E-9,3.7252902984619141E-9]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M139","v":18790848.512580737},{"$f":"M148","v":19675313.563568491},{"$f":"N148","v":20753058.166431941},21864244.263005823,22991703.409632508,24124988.061901156]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M140/M$20","v":2125080.3431257643},{"$f":"N140/N$20","v":2378216.8951241756},{"$f":"O140/O$20","v":2479323.4338313811},2564234.8846831187,2639281.7322602649,2752764.1981101097]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M141/M$20","v":1240615.2921380112},{"$f":"N141/N$20","v":1300472.2922607234},{"$f":"O141/O$20","v":1368137.3372575},1436775.7380564327,1505997.0799916175,1576205.4320426702]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M145+M146-M147","v":19675313.563568491},{"$f":"N145+N146-N147","v":20753058.166431941},21864244.263005823,22991703.409632508,24124988.061901156,25301546.827968597]

{"sheet":"RAB 2001 to 2004","index":17,"n_rows":237,"n_cols":41,"rows_kept":237,"cut":false,"hidden":false,"merged":[[205,1,205,5],[205,7,205,11],[205,13,205,17],[205,19,205,23],[45,5,45,20],[52,5,52,20],[80,5,80,20],[87,5,87,20]]}
[{"$f":"'Inputs PL Final Decision 2004'!$A$128","v":"United Energy"}]
[]
["Public Lighting RAB - Assets constructed between 1 January 2001 and 31 December 2004."]
["Historical cost ($)"]
[]
["Summary"]
[]
["Cost Per Unit",null,2016,2017,2018,2019,2020]
["Rate of return (per annum) (Nominal Pre tax WACC)",null,{"$f":"WACC!E$8","v":8.0042500000000016E-2},{"$f":"WACC!F$8","v":8.0042500000000016E-2},{"$f":"WACC!G$8","v":8.0042500000000016E-2},{"$f":"WACC!H$8","v":8.0042500000000016E-2},{"$f":"WACC!I$8","v":8.0042500000000016E-2}]
[]
["Luminaires"]
[{"$f":"$A$132","v":"MV 80"}]
["Luminaire - depreciation",null,{"$f":"Q142","v":2.1904100386896621},{"$f":"R142","v":2.1904100386896621},{"$f":"S142","v":2.1904100386896621},{"$f":"T142","v":2.1904100386896621},{"$f":"U142","v":2.1904100386896621}]
["Luminaire - return on",null,{"$f":"Q141*C$9","v":1.1396183208918125},{"$f":"R141*D$9","v":0.96429242536999538},{"$f":"S141*E$9","v":0.78896652984817794},{"$f":"T141*F$9","v":0.61364063432636062},{"$f":"U141*G$9","v":0.4383147388045433}]
["Capital Charge",null,{"$f":"SUM(C13:C14)","v":3.3300283595814744},{"$f":"SUM(D13:D14)","v":3.1547024640596577},{"$f":"SUM(E13:E14)","v":2.9793765685378402},{"$f":"SUM(F13:F14)","v":2.8040506730160226},{"$f":"SUM(G13:G14)","v":2.6287247774942055}]
[]
[{"$f":"$A$146","v":"S-HP 150 "}]
["Luminaire - depreciation",null,{"$f":"Q156","v":2.1516273059875344},{"$f":"R156","v":2.1516273059875344},{"$f":"S156","v":2.1516273059875344},{"$f":"T156","v":2.1516273059875344},{"$f":"U156","v":2.1516273059875344}]
["Luminaire - return on",null,{"$f":"Q155*C$9","v":1.1194405861567971},{"$f":"R155*D$9","v":0.94721895751729002},{"$f":"S155*E$9","v":0.7749973288777825},{"$f":"T155*F$9","v":0.60277570023827531},{"$f":"U155*G$9","v":0.43055407159876813}]
["Capital Charge",null,{"$f":"SUM(C18:C19)","v":3.2710678921443312},{"$f":"SUM(D18:D19)","v":3.0988462635048242},{"$f":"SUM(E18:E19)","v":2.9266246348653171},{"$f":"SUM(F18:F19)","v":2.7544030062258096},{"$f":"SUM(G18:G19)","v":2.5821813775863025}]
[]
[{"$f":"$A$160","v":"S-HP 250 "}]
["Luminaire - depreciation",null,{"$f":"Q170","v":2.2610683871017589},{"$f":"R170","v":2.2610683871017589},{"$f":"S170","v":2.2610683871017589},{"$f":"T170","v":2.2610683871017589},{"$f":"U170","v":2.2610683871017589}]
["Luminaire - return on",null,{"$f":"Q169*C$9","v":1.1763801814348516},{"$f":"R169*D$9","v":0.99539861506025928},{"$f":"S169*E$9","v":0.81441704868566656},{"$f":"T169*F$9","v":0.63343548231107394},{"$f":"U169*G$9","v":0.45245391593648143}]
["Capital Charge",null,{"$f":"SUM(C23:C24)","v":3.4374485685366105},{"$f":"SUM(D23:D24)","v":3.2564670021620183},{"$f":"SUM(E23:E24)","v":3.0754854357874253},{"$f":"SUM(F23:F24)","v":2.8945038694128327},{"$f":"SUM(G23:G24)","v":2.7135223030382405}]
[]
[{"$f":"$A$174","v":"Poles & Brackets"}]
[{"$f":"$A$175","v":"Dedicated poles"}]
["Dedicated poles - depreciation",null,{"$f":"Q184","v":0.58379029022874884},{"$f":"R184","v":0.58379029022874884},{"$f":"S184","v":0.58379029022874884},{"$f":"T184","v":0.58379029022874884},{"$f":"U184","v":0.58379029022874884}]
["Dedicated poles - return on",null,{"$f":"Q183*C$9","v":1.0046527375711447},{"$f":"R183*D$9","v":0.95792470326551016},{"$f":"S183*E$9","v":0.9111966689598755},{"$f":"T183*F$9","v":0.86446863465424084},{"$f":"U183*G$9","v":0.81774060034860629}]
["Capital Charge",null,{"$f":"SUM(C29:C30)","v":1.5884430277998935},{"$f":"SUM(D29:D30)","v":1.5417149934942591},{"$f":"SUM(E29:E30)","v":1.4949869591886245},{"$f":"SUM(F29:F30)","v":1.4482589248829898},{"$f":"SUM(G29:G30)","v":1.4015308905773551}]
[]
[{"$f":"A189","v":"Brackets"}]
["Brackets - depreciation",null,{"$f":"Q198","v":0.2286180782242602},{"$f":"R198","v":0.2286180782242602},{"$f":"S198","v":0.2286180782242602},{"$f":"T198","v":0.2286180782242602},{"$f":"U198","v":0.2286180782242602}]
["Brackets - return on",null,{"$f":"Q197*C$9","v":0.39343199431470505},{"$f":"R197*D$9","v":0.37513283178843976},{"$f":"S197*E$9","v":0.35683366926217436},{"$f":"T197*F$9","v":0.33853450673590901},{"$f":"U197*G$9","v":0.32023534420964361}]
["Capital Charge",null,{"$f":"SUM(C34:C35)","v":0.62205007253896527},{"$f":"SUM(D34:D35)","v":0.60375091001269998},{"$f":"SUM(E34:E35)","v":0.58545174748643458},{"$f":"SUM(F34:F35)","v":0.56715258496016918},{"$f":"SUM(G34:G35)","v":0.54885342243390378}]
[]
[]
[]
[]
["Closing RAB at 31 December 2004 and Depreciation per annum 2005 onwards"]
[]
["Note : Calculation of the closing $ value of RAB in 2004 is Unit WDV at 31 December 2004 multiplied by volumes at 31 December 2004."]
[]
["Luminaires"]
["Depreciation",null,null,null,"Closing RAB per unit","Depreciation per unit"]
[null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},null,null,null,{"$f":"F141+F142/2","v":39.42738069641392},{"$f":"F142","v":2.1904100386896621},{"$f":"G142","v":2.1904100386896621},2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},null,null,null,{"$f":"F155+F156/2","v":38.729291507775621},{"$f":"F156","v":2.1516273059875344},{"$f":"G156","v":2.1516273059875344},2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},null,null,null,{"$f":"F169+F170/2","v":40.69923096783166},{"$f":"F170","v":2.2610683871017589},{"$f":"G170","v":2.2610683871017589},2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589]
[]
[]
["Light Type",null,"Assumed",null,"Closing RAB","Depreciation"]
[null,null," 2004 Volumes",null,{"$f":"E$47","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},null,{"$f":"70736+8000","v":78736},null,{"$f":"E48*$C55","v":3104354.2465128466},{"$f":"F48*$C55","v":172464.12480626925},172464.12480626925,172464.12480626925,172464.12480626925,172464.12480626925,172464.12480626925,172464.12480626925,172464.12480626925,172464.12480626925,{"$f":"O48*$C55","v":172464.12480626925},{"$f":"P48*$C55","v":172464.12480626925},172464.12480626925,172464.12480626925,172464.12480626925,172464.12480626925,{"$f":"U48*$C55","v":172464.12480626925}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},null,23110,null,{"$f":"E49*$C56","v":895033.92674469459},{"$f":"F49*$C56","v":49724.107041371921},49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,49724.107041371921,{"$f":"U49*$C56","v":49724.107041371921}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},null,9604,null,{"$f":"E50*$C57","v":390875.41421505524},{"$f":"F50*$C57","v":21715.300789725294},21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,21715.300789725294,{"$f":"U50*$C57","v":21715.300789725294}]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},null,112,null,{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D44*$C58","v":5696.4679630178834},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D44*$C58","v":316.47044238988241}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},null,0,null,{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D45*$C59","v":0}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},null,116,null,{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D46*$C60","v":6768.8927179603415},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D46*$C60","v":376.04959544224118}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},null,1197,null,{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D47*$C61","v":69847.970546539043},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D47*$C61","v":3880.4428081410574}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},null,169,null,{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D48*$C62","v":6259.1347305428317},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D48*$C62","v":347.72970725237951}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},null,5,null,{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D49*$C63","v":256.40515509733945},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D49*$C63","v":14.244730838741082}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},null,7,null,{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D50*$C64","v":358.96721713627522},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D50*$C64","v":19.942623174237514}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},null,1264,null,{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D51*$C65","v":109141.29814858515},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D51*$C65","v":6063.4054526991749}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},null,582,null,{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D52*$C66","v":24794.492423277956},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D52*$C66","v":1377.4718012932196}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},null,343,null,{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D53*$C67","v":17589.393639677484},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D53*$C67","v":977.18853553763824}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},null,9,null,{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D54*$C68","v":470.56089181947385},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D54*$C68","v":26.142271767748543}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},null,66,null,{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D55*$C69","v":3450.7798733428081},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D55*$C69","v":191.70999296348933}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},null,14,null,{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D56*$C70","v":731.98360949695928},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D56*$C70","v":40.665756083164403}]
[{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},null,106,null,{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D57*$C71","v":5824.0599514967107},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D57*$C71","v":323.55888619426173}]
[{"$f":"'DNSP Inputs General'!A$58","v":"Metal Halide 400 watt"},null,44,null,{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D58*$C72","v":2417.5343194892007},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D58*$C72","v":134.30746219384449}]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E55:E76)","v":4643871.5286600748},{"$f":"SUM(F55:F76)","v":257992.86270333757},257992.86270333757,257992.86270333757,257992.86270333757,257992.86270333757,257992.86270333757,257992.86270333757,257992.86270333757,257992.86270333757,257992.86270333757,257992.86270333757,{"$f":"SUM(Q55:Q76)","v":257992.86270333757},257992.86270333757,257992.86270333757,257992.86270333757,{"$f":"SUM(U55:U76)","v":257992.86270333757}]
[]
[]
["Poles & Brackets"]
["Depreciation",null,null,null,"Closing RAB per unit","Depreciation per unit"]
[null,null,null,null,{"$f":"E$47","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"'RAB 2001 to 2004'!A$28","v":"Dedicated poles"},null,null,null,{"$f":"F183+F184/2","v":19.265079577548715},{"$f":"F184","v":0.58379029022874884},{"$f":"G184","v":0.58379029022874884},0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884]
[{"$f":"'RAB 2001 to 2004'!A$33","v":"Brackets"},null,null,null,{"$f":"F197+F198/2","v":7.5443965814005871},{"$f":"F198","v":0.2286180782242602},{"$f":"G198","v":0.2286180782242602},0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602]
[null,null,null,null,{"$f":"SUM(E83:E84)","v":26.809476158949302},{"$f":"SUM(F83:F84)","v":0.81240836845300901},{"$f":"SUM(G83:G84)","v":0.81240836845300901},0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901,0.81240836845300901]
[]
[]
["Light Type",null,"Assumed",null,"Closing RAB","Depreciation"]
[null,null," 2004 Volumes",null,{"$f":"E$47","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury Vapour 80 watt"},null,{"$f":"C$55","v":78736},null,{"$f":"E$85*$C90","v":2110870.9148510322},{"$f":"F$85*$C90","v":63965.785298516115},63965.785298516115,63965.785298516115,63965.785298516115,63965.785298516115,63965.785298516115,63965.785298516115,63965.785298516115,63965.785298516115,63965.785298516115,63965.785298516115,{"$f":"Q$85*$C90","v":63965.785298516115},{"$f":"R$85*$C90","v":63965.785298516115},{"$f":"S$85*$C90","v":63965.785298516115},63965.785298516115,63965.785298516115]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium High Pressure 150 watt"},null,{"$f":"C$56","v":23110},null,{"$f":"E$85*$C91","v":619566.99403331836},18774.75739494904,18774.75739494904,18774.75739494904,18774.75739494904,18774.75739494904,18774.75739494904,18774.75739494904,18774.75739494904,18774.75739494904,18774.75739494904,18774.75739494904,18774.75739494904,{"$f":"R$85*$C91","v":18774.75739494904},18774.75739494904,18774.75739494904,18774.75739494904]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium High Pressure 250 watt"},null,{"$f":"C$57","v":9604},null,{"$f":"E$85*$C92","v":257478.2090305491},7802.3699706226989,7802.3699706226989,7802.3699706226989,7802.3699706226989,7802.3699706226989,7802.3699706226989,7802.3699706226989,7802.3699706226989,7802.3699706226989,7802.3699706226989,7802.3699706226989,7802.3699706226989,{"$f":"R$85*$C92","v":7802.3699706226989},7802.3699706226989,7802.3699706226989,7802.3699706226989]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 2x20 watt"},null,{"$f":"C$58","v":112},null,{"$f":"E$85*'DNSP Inputs General'!$D44*$C93","v":3873.4331154449956},{"$f":"F$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"G$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"H$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"I$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"J$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"K$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"L$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"M$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"N$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"O$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"P$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"Q$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"R$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"S$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"T$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075},{"$f":"U$85*'DNSP Inputs General'!$D44*$C93","v":117.37676107409075}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 3x20 watt"},null,{"$f":"C$59","v":0},null,{"$f":"E$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"F$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"G$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"H$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"I$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"J$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"K$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"L$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"M$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"N$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"O$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"P$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"R$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"S$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"T$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"U$85*'DNSP Inputs General'!$D45*$C94","v":0}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury Vapour 50 watt"},null,{"$f":"C$60","v":116},null,{"$f":"E$85*'DNSP Inputs General'!$D46*$C95","v":4602.6508669684163},{"$f":"F$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"G$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"H$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"I$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"J$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"K$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"L$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"M$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"N$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"O$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"P$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"Q$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"R$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"S$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"T$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259},{"$f":"U$85*'DNSP Inputs General'!$D46*$C95","v":139.47426869601259}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury Vapour 125 watt"},null,{"$f":"C$61","v":1197},null,{"$f":"E$85*'DNSP Inputs General'!$D47*$C96","v":47494.595584148221},{"$f":"F$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"G$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"H$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"I$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"J$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"K$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"L$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"M$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"N$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"O$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"P$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"Q$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"R$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"S$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"T$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127},{"$f":"U$85*'DNSP Inputs General'!$D47*$C96","v":1439.2301692166127}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury Vapour 250 watt"},null,{"$f":"C$62","v":169},null,{"$f":"E$85*'DNSP Inputs General'!$D48*$C97","v":4123.0293384848128},{"$f":"F$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"G$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"H$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"I$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"J$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"K$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"L$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"M$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"N$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"O$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"P$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"Q$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"R$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"S$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"T$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826},{"$f":"U$85*'DNSP Inputs General'!$D48*$C97","v":124.94028298438826}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury Vapour 400 watt"},null,{"$f":"C$63","v":5},null,{"$f":"E$85*'DNSP Inputs General'!$D49*$C98","v":168.89969980138059},{"$f":"F$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"G$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"H$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"I$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"J$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"K$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"L$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"M$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"N$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"O$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"P$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"Q$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"R$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"S$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"T$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565},{"$f":"U$85*'DNSP Inputs General'!$D49*$C98","v":5.1181727212539565}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury Vapour 700 watt"},null,{"$f":"C$64","v":7},null,{"$f":"E$85*'DNSP Inputs General'!$D50*$C99","v":236.45957972193281},{"$f":"F$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"G$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"H$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"I$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"J$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"K$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"L$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"M$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"N$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"O$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"P$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"Q$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"R$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"S$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"T$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386},{"$f":"U$85*'DNSP Inputs General'!$D50*$C99","v":7.1654418097555386}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium High Pressure 70 watt"},null,{"$f":"C$65","v":1264},null,{"$f":"E$85*'DNSP Inputs General'!$D51*$C100","v":74212.9195241571},{"$f":"F$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"G$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"H$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"I$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"J$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"K$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"L$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"M$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"N$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"O$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"P$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"Q$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"R$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"S$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"T$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814},{"$f":"U$85*'DNSP Inputs General'!$D51*$C100","v":2248.8763492168814}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium High Pressure 100 watt"},null,{"$f":"C$66","v":582},null,{"$f":"E$85*'DNSP Inputs General'!$D52*$C101","v":17163.426636959346},{"$f":"F$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"G$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"H$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"I$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"J$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"K$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"L$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"M$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"N$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"O$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"P$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"Q$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"R$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"S$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"T$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642},{"$f":"U$85*'DNSP Inputs General'!$D52*$C101","v":520.10383748361642}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium High Pressure 400 watt"},null,{"$f":"C$67","v":343},null,{"$f":"E$85*'DNSP Inputs General'!$D53*$C102","v":11586.519406374708},{"$f":"F$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"G$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"H$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"I$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"J$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"K$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"L$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"M$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"N$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"O$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"P$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"Q$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"R$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"S$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"T$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143},{"$f":"U$85*'DNSP Inputs General'!$D53*$C102","v":351.10664867802143}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Metal Halide 70 watt"},null,{"$f":"C$68","v":9},null,{"$f":"E$85*'DNSP Inputs General'!$D54*$C103","v":325.73513533123401},{"$f":"F$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"G$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"H$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"I$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"J$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"K$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"L$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"M$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"N$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"O$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"P$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"Q$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"R$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"S$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"T$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598},{"$f":"U$85*'DNSP Inputs General'!$D54*$C103","v":9.8707616767040598}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Metal Halide 100 watt"},null,{"$f":"C$69","v":66},null,{"$f":"E$85*'DNSP Inputs General'!$D55*$C104","v":2388.7243257623827},{"$f":"F$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"G$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"H$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"I$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"J$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"K$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"L$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"M$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"N$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"O$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"P$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"Q$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"R$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"S$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"T$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117},{"$f":"U$85*'DNSP Inputs General'!$D55*$C104","v":72.385585629163117}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Metal Halide 150 watt"},null,{"$f":"C$70","v":14},null,{"$f":"E$85*'DNSP Inputs General'!$D56*$C105","v":506.6990994041418},{"$f":"F$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"G$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"H$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"I$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"J$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"K$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"L$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"M$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"N$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"O$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"P$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"Q$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"R$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"S$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"T$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872},{"$f":"U$85*'DNSP Inputs General'!$D56*$C105","v":15.354518163761872}]
[{"$f":"'DNSP Inputs General'!A$57","v":"Metal Halide 250 watt"},null,{"$f":"C$71","v":106},null,{"$f":"E$85*'DNSP Inputs General'!$D57*$C106","v":3836.4360383456451},{"$f":"F$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"G$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"H$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"I$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"J$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"K$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"L$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"M$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"N$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"O$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"P$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"Q$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"R$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"S$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"T$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256},{"$f":"U$85*'DNSP Inputs General'!$D57*$C106","v":116.2556375256256}]
[{"$f":"'DNSP Inputs General'!A$58","v":"Metal Halide 400 watt"},null,{"$f":"C$72","v":44},null,{"$f":"E$85*'DNSP Inputs General'!$D58*$C107","v":1592.4828838415885},{"$f":"F$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"G$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"H$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"I$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"J$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"K$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"L$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"M$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"N$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"O$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"P$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"Q$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"R$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"S$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"T$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745},{"$f":"U$85*'DNSP Inputs General'!$D58*$C107","v":48.257057086108745}]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(E90:E112)","v":3160028.129149646},{"$f":"SUM(F90:F112)","v":95758.428156049864},95758.428156049864,95758.428156049864,95758.428156049864,95758.428156049864,95758.428156049864,95758.428156049864,95758.428156049864,95758.428156049864,95758.428156049864,95758.428156049864,95758.428156049864,{"$f":"SUM(R90:R112)","v":95758.428156049864},{"$f":"SUM(S90:S112)","v":95758.428156049864},{"$f":"SUM(T90:T112)","v":95758.428156049864},{"$f":"SUM(U90:U112)","v":95758.428156049864}]
[]
[]
[]
[]
[]
["Detailed calculations"]
[]
[]
["DEPRECIATION PROFILE"]
["Year Counter",1,{"$f":"B123+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Numerator",2001,{"$f":"B124+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[{"$f":"'Inputs PL Final Decision 2004'!$A$65","v":"20 year asset life"},10,29,47,64,{"$f":"E125+10-4","v":70},{"$f":"F125-4","v":66},{"$f":"IF(G125-4<0,0,G125-4)","v":62},58,54,50,46,42,38,34,30,26,22,18,14,10,6,{"$f":"IF(V125-3<0,0,V125-3)","v":3},{"$f":"IF(W125-2<0,0,W125-2)","v":1},{"$f":"IF(X125-1<0,0,X125-1)","v":0},{"$f":"IF(Y125-1<0,0,Y125-1)","v":0},{"$f":"IF(Z125-1<0,0,Z125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'Inputs PL Final Decision 2004'!$A$74","v":"35 year asset life"},17.5,51.5,84.5,116.5,{"$f":"E127+17.5-4","v":130},{"$f":"F127-4","v":126},{"$f":"IF(G127-4<0,0,G127-4)","v":122},118,114,110,106,102,98,94,90,86,82,78,74,70,66,62,58,54,50,46,42,38,34,30,26,22,18,14,10,6,{"$f":"IF(AK127-3<0,0,AK127-3)","v":3},{"$f":"IF(AL127-2<0,0,AL127-2)","v":1},{"$f":"IF(AM127-1<0,0,AM127-1)","v":0},{"$f":"IF(AN127-1<0,0,AN127-1)","v":0}]
[]
[]
[]
[]
["MV 80",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$88","v":"Location of selected public lighting assets within distributors' areas (%)"},null,null,null,null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$107","v":"Proportion of lights installed at 1 January 2001 (%)"}]
["Luminaire",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$92","v":"CitiPower"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$92,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$92,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$92,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$92,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$92,'Inputs PL Final Decision 2004'!$H$92)))))","v":0},null,null,null,null,{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$110,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$110,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$110,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$110,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$110,'Inputs PL Final Decision 2004'!$H$110)))))","v":0.89212199870214148}]
["Capital cost",{"$f":"($F$212*E133+$L$212*E134+$R$212*E135+$X$212*E136)*J133","v":219.04100386896621},null,{"$f":"'Inputs PL Final Decision 2004'!$B$93","v":"Urban"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$93,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$93,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$93,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$93,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$93,'Inputs PL Final Decision 2004'!$H$93)))))","v":0.84}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$20","v":"Depreciation period"},{"$f":"'Inputs PL Final Decision 2004'!$B$20","v":20},null,{"$f":"'Inputs PL Final Decision 2004'!$B$94","v":"Rural"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$94,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$94,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$94,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$94,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$94,'Inputs PL Final Decision 2004'!$H$94)))))","v":0.16}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$16","v":"Number of years from 1 January 2001"},{"$f":"'Inputs PL Final Decision 2004'!$B$16","v":4},null,{"$f":"'Inputs PL Final Decision 2004'!$B$95","v":"Remote"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$95,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$95,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$95,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$95,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$95,'Inputs PL Final Decision 2004'!$H$95)))))","v":0}]
[]
[]
[]
[null,null,null,null,2004,{"$f":"E140+1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"P140+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["RAB for Return",null,null,null,{"$f":"E$125/$B135*$B134/$B135","v":35.046560619034594},38.332175677069088,36.141765638379425,33.951355599689762,31.760945561000103,29.57053552231044,27.380125483620777,25.189715444931114,22.999305406241454,20.808895367551791,18.618485328862128,16.428075290172465,{"$f":"Q$125/$B135*$B134/$B135","v":14.237665251482804},12.047255212793143,9.8568451741034799,7.6664351354138178,5.4760250967241557,3.2856150580344932,1.6428075290172466,0.54760250967241553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation",null,null,null,{"$f":"IF(E141=0,0,$B$134*$B$136/$B$135/$B$135)","v":2.1904100386896621},2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,{"$f":"IF(Q141=0,0,$B$134*$B$136/$B$135/$B$135)","v":2.1904100386896621},{"$f":"IF(R141=0,0,$B$134*$B$136/$B$135/$B$135)","v":2.1904100386896621},2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,2.1904100386896621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["S-HP 150 ",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$88","v":"Location of selected public lighting assets within distributors' areas (%)"},null,null,null,null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$107","v":"Proportion of lights installed at 1 January 2001 (%)"}]
["Luminaire",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$92","v":"CitiPower"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$97,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$97,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$97,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$97,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$97,'Inputs PL Final Decision 2004'!$H$97)))))","v":0},null,null,null,null,{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$111,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$111,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$111,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$111,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$111,'Inputs PL Final Decision 2004'!$H$111)))))","v":0.76780200027653589}]
["Capital cost",{"$f":"($F$218*E147+$L$218*E148+$R$218*E149+$X$218*E150)*J147","v":215.16273059875343},null,{"$f":"'Inputs PL Final Decision 2004'!$B$93","v":"Urban"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$98,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$98,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$98,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$98,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$98,'Inputs PL Final Decision 2004'!$H$98)))))","v":0.84}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$20","v":"Depreciation period"},{"$f":"'Inputs PL Final Decision 2004'!$B$30","v":20},null,{"$f":"'Inputs PL Final Decision 2004'!$B$94","v":"Rural"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$99,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$99,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$99,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$99,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$99,'Inputs PL Final Decision 2004'!$H$99)))))","v":0.16}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$16","v":"Number of years from 1 January 2001"},{"$f":"'Inputs PL Final Decision 2004'!$B$16","v":4},null,{"$f":"'Inputs PL Final Decision 2004'!$B$95","v":"Remote"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$100,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$100,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$100,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$100,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$100,'Inputs PL Final Decision 2004'!$H$100)))))","v":0}]
[]
[]
[]
[null,null,null,null,2004,{"$f":"E154+1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"P154+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["RAB for Return",null,null,null,{"$f":"E$125/$B149*$B148/$B149","v":34.42603689580055},37.653477854781855,35.501850548794309,33.350223242806784,31.198595936819249,29.046968630831714,26.895341324844178,24.743714018856643,22.592086712869111,20.440459406881576,18.288832100894041,16.137204794906506,{"$f":"Q$125/$B149*$B148/$B149","v":13.985577488918974},11.83395018293144,9.6823228769439034,7.5306955709563699,5.3790682649688355,3.2274409589813011,1.6137204794906506,0.53790682649688359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation",null,null,null,{"$f":"IF(E155=0,0,$B$148*$B$150/$B$149/$B$149)","v":2.1516273059875344},2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,{"$f":"IF(Q155=0,0,$B$148*$B$150/$B$149/$B$149)","v":2.1516273059875344},2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,2.1516273059875344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["S-HP 250 ",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$88","v":"Location of selected public lighting assets within distributors' areas (%)"},null,null,null,null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$107","v":"Proportion of lights installed at 1 January 2001 (%)"}]
["Luminaire",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$92","v":"CitiPower"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$102,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$102,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$102,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$102,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$102,'Inputs PL Final Decision 2004'!$H$102)))))","v":0},null,null,null,null,{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$112,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$112,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$112,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$112,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$112,'Inputs PL Final Decision 2004'!$H$112)))))","v":0.79881039340498805}]
["Capital cost",{"$f":"($F$224*E161+$L$224*E162+$R$224*E163+$X$224*E164)*J161","v":226.10683871017588},null,{"$f":"'Inputs PL Final Decision 2004'!$B$93","v":"Urban"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$103,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$103,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$103,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$103,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$103,'Inputs PL Final Decision 2004'!$H$103)))))","v":0.84}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$20","v":"Depreciation period"},{"$f":"'Inputs PL Final Decision 2004'!$B$41","v":20},null,{"$f":"'Inputs PL Final Decision 2004'!$B$94","v":"Rural"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$104,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$104,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$104,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$104,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$104,'Inputs PL Final Decision 2004'!$H$104)))))","v":0.16}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$16","v":"Number of years from 1 January 2001"},{"$f":"'Inputs PL Final Decision 2004'!$B$16","v":4},null,{"$f":"'Inputs PL Final Decision 2004'!$B$95","v":"Remote"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$105,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$105,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$105,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$105,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$105,'Inputs PL Final Decision 2004'!$H$105)))))","v":0}]
[]
[]
[]
[null,null,null,null,2004,{"$f":"E168+1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"P168+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["RAB for Return",null,null,null,{"$f":"E$125/$B163*$B162/$B163","v":36.177094193628143},{"$f":"F$125/$B163*$B162/$B163","v":39.568696774280781},37.307628387179015,35.046560000077264,32.785491612975498,30.524423225873743,28.263354838771981,26.002286451670223,23.741218064568468,21.480149677466706,19.219081290364947,16.958012903263189,{"$f":"Q$125/$B163*$B162/$B163","v":14.696944516161432},12.435876129059675,10.174807741957915,7.9137393548561548,5.6526709677543971,3.3916025806526378,1.6958012903263189,0.56526709677543974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation",null,null,null,{"$f":"IF(E169=0,0,$B$162*$B$164/$B$163/$B$163)","v":2.2610683871017589},2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,{"$f":"IF(Q169=0,0,$B$162*$B$164/$B$163/$B$163)","v":2.2610683871017589},2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,2.2610683871017589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Poles & Brackets",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$88","v":"Location of selected public lighting assets within distributors' areas (%)"},null,null,null,null,null,{"$f":"'Inputs PL Final Decision 2004'!$A$114","v":"Proportion of lights on dedicated poles"},null,null,null,{"$f":"'Inputs PL Final Decision 2004'!$A$115","v":"Proportion of dedicated poles at 1 Jan 2001"}]
["Dedicated poles",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$92","v":"CitiPower"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$92,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$92,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$92,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$92,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$92,'Inputs PL Final Decision 2004'!$H$92)))))","v":0},null,null,null,null,{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$114,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$114,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$114,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$114,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$114,'Inputs PL Final Decision 2004'!$H$114)))))","v":0.2370560408218817},null,null,null,{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$115,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$115,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$115,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$115,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$115,'Inputs PL Final Decision 2004'!$H$115)))))","v":0.91293333333333337}]
["Capital cost",{"$f":"($F$229*E175+$L$229*E176+$R$229*E177+$X$229*E178)*J175*N175","v":178.78577638255433},null,{"$f":"'Inputs PL Final Decision 2004'!$B$93","v":"Urban"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$93,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$93,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$93,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$93,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$93,'Inputs PL Final Decision 2004'!$H$93)))))","v":0.84}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$52","v":"Depreciation of dedicated street lighting pole & bracket"},{"$f":"'Inputs PL Final Decision 2004'!$B$52","v":35},null,{"$f":"'Inputs PL Final Decision 2004'!$B$94","v":"Rural"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$94,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$94,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$94,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$94,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$94,'Inputs PL Final Decision 2004'!$H$94)))))","v":0.16}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$16","v":"Number of years from 1 January 2001"},{"$f":"'Inputs PL Final Decision 2004'!$B$16","v":4},null,{"$f":"'Inputs PL Final Decision 2004'!$B$95","v":"Remote"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$95,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$95,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$95,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$95,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$95,'Inputs PL Final Decision 2004'!$H$95)))))","v":0}]
[]
[]
[]
[null,null,null,null,2004,{"$f":"E182+1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"P182+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["RAB for Return",null,null,null,{"$f":"E$127/$B177*$B176/$B177","v":17.002892202912314},18.973184432434341,18.389394142205589,17.805603851976841,17.221813561748093,16.638023271519341,16.054232981290593,15.470442691061843,14.886652400833093,14.302862110604346,13.719071820375596,13.13528153014685,{"$f":"Q$127/$B177*$B176/$B177","v":12.5514912399181},11.967700949689352,11.383910659460604,10.800120369231854,10.216330079003106,9.6325397887743556,9.0487494985456056,8.4649592083168574,7.8811689180881102,7.2973786278593611,6.7135883376306111,6.129798047401863,5.5460077571731139,4.9622174669443648,4.3784271767156167,3.794636886486868,3.2108465962581185,2.6270563060293695,2.0432660158006208,1.459475725571872,0.87568543534312326,0.43784271767156163,0.14594757255718718,0,0]
["Depreciation",null,null,null,{"$f":"IF(E183=0,0,$B$176*$B$178/$B$177/$B$177)","v":0.58379029022874884},0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,{"$f":"IF(Q183=0,0,$B$176*$B$178/$B$177/$B$177)","v":0.58379029022874884},0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0.58379029022874884,0,0]
[]
[]
[]
["Poles & Brackets",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$88","v":"Location of selected public lighting assets within distributors' areas (%)"},null,null,null,null,null,{"$f":"'Inputs PL Final Decision 2004'!$A$117","v":"Proportion of non-dedicated poles at 1 Jan 2001"}]
["Brackets",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$92","v":"CitiPower"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$92,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$92,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$92,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$92,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$92,'Inputs PL Final Decision 2004'!$H$92)))))","v":0},null,null,null,null,{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$117,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$117,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$117,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$117,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$117,'Inputs PL Final Decision 2004'!$H$117)))))","v":0.66538387625035467}]
["Capital cost",{"$f":"($F$234*E189+$L$234*E190+$R$234*E191+$X$234*E192)*J189","v":70.01428645617969},null,{"$f":"'Inputs PL Final Decision 2004'!$B$93","v":"Urban"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$93,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$93,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$93,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$93,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$93,'Inputs PL Final Decision 2004'!$H$93)))))","v":0.84}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$52","v":"Depreciation of dedicated street lighting pole & bracket"},{"$f":"'Inputs PL Final Decision 2004'!$B$52","v":35},null,{"$f":"'Inputs PL Final Decision 2004'!$B$94","v":"Rural"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$94,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$94,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$94,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$94,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$94,'Inputs PL Final Decision 2004'!$H$94)))))","v":0.16}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$16","v":"Number of years from 1 January 2001"},{"$f":"'Inputs PL Final Decision 2004'!$B$16","v":4},null,{"$f":"'Inputs PL Final Decision 2004'!$B$95","v":"Remote"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$95,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$95,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$95,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$95,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$95,'Inputs PL Final Decision 2004'!$H$95)))))","v":0}]
[]
[]
[]
[null,null,null,null,2004,{"$f":"E196+1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"P196+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
["RAB for Return",null,null,null,{"$f":"E$127/$B191*$B190/$B191","v":6.6585015282815787},7.4300875422884571,7.2014694640641963,6.9728513858399364,6.7442333076156764,6.5156152293914165,6.2869971511671556,6.0583790729428948,5.8297609947186357,5.6011429164943749,5.372524838270115,5.143906760045855,{"$f":"Q$127/$B191*$B190/$B191","v":4.9152886818215942},4.6866706035973351,4.4580525253730743,4.2294344471488143,4.0008163689245535,3.7721982907002931,3.5435802124760332,3.3149621342517732,3.0863440560275128,2.8577259778032529,2.6291078995789925,2.4004898213547321,2.1718717431304717,1.943253664906212,1.7146355866819516,1.4860175084576914,1.257399430233431,1.0287813520091709,0.80016327378491081,0.57154519556065053,0.34292711733639031,0.17146355866819515,5.7154519556065049E-2,0,0]
["Depreciation",null,null,null,{"$f":"IF(E197=0,0,$B$190*$B$192/$B$191/$B$191)","v":0.2286180782242602},0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,{"$f":"IF(Q197=0,0,$B$190*$B$192/$B$191/$B$191)","v":0.2286180782242602},0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0.2286180782242602,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,"CitiPower",null,null,null,null,null,"Urban",null,null,null,null,null,"Rural",null,null,null,null,null,"Remote"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised"]
[null,null,null,null,null," cost",null,null,null,null,null," cost",null,null,null,null,null," cost",null,null,null,null,null," cost"]
["MV80"]
["Luminaires "]
["Material & misc",{"$f":"'Inputs PL Final Decision 2004'!$B$21+'Inputs PL Final Decision 2004'!$B$22","v":159.55000000000001},{"$f":"'Inputs PL Final Decision 2004'!$B$24","v":16},null,{"$f":"B212*C212","v":2552.8000000000002},{"$f":"(E212+E213+E214)/C212","v":240.24687500000002},null,{"$f":"'Inputs PL Final Decision 2004'!$B$21+'Inputs PL Final Decision 2004'!$B$22","v":159.55000000000001},{"$f":"'Inputs PL Final Decision 2004'!$B$24","v":16},null,{"$f":"H212*I212","v":2552.8000000000002},{"$f":"(K212+K213+K214)/I212","v":240.24687500000002},null,{"$f":"('Inputs PL Final Decision 2004'!$B$21+'Inputs PL Final Decision 2004'!$B$22)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":167.52750000000003},{"$f":"'Inputs PL Final Decision 2004'!$B$25","v":13},null,{"$f":"N212*O212","v":2177.8575000000005},{"$f":"(Q212+Q213+Q214)/O212","v":273.2544230769231},null,{"$f":"('Inputs PL Final Decision 2004'!$B$21+'Inputs PL Final Decision 2004'!$B$22)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":167.52750000000003},{"$f":"'Inputs PL Final Decision 2004'!$B$26","v":10},null,{"$f":"T212*U212","v":1675.2750000000003},{"$f":"(W212+W213+W214)/U212","v":304.97250000000003}]
["Crew costs",{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"B213*C213*D213","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"H213*I213*J213","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"N213*O213*P213","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"T213*U213*V213","v":999.6}]
["Elevated platform costs",{"$f":"'Inputs PL Final Decision 2004'!$B$12","v":35},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"B214*C214*D214","v":291.55},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$12","v":35},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"H214*I214*J214","v":291.55},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"N214*O214*P214","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"T214*U214*V214","v":374.85}]
[]
["S-HP 150"]
["Luminaires "]
["Material & misc",{"$f":"'Inputs PL Final Decision 2004'!$B$31+'Inputs PL Final Decision 2004'!$B$32","v":189.64},{"$f":"'Inputs PL Final Decision 2004'!$B$35","v":16},null,{"$f":"B218*C218","v":3034.24},{"$f":"(E218+E219+E220)/C218","v":291.16187500000001},null,{"$f":"'Inputs PL Final Decision 2004'!$B$31+'Inputs PL Final Decision 2004'!$B$32","v":189.64},{"$f":"'Inputs PL Final Decision 2004'!$B$35","v":16},null,{"$f":"H218*I218","v":3034.24},{"$f":"(K218+K219+K220)/I218","v":275.54312499999997},null,{"$f":"('Inputs PL Final Decision 2004'!$B$31+'Inputs PL Final Decision 2004'!$B$32)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":199.12199999999999},{"$f":"'Inputs PL Final Decision 2004'!$B$36","v":13},null,{"$f":"N218*O218","v":2588.5859999999998},{"$f":"(Q218+Q219+Q220)/O218","v":304.84892307692303},null,{"$f":"('Inputs PL Final Decision 2004'!$B$31+'Inputs PL Final Decision 2004'!$B$32)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":199.12199999999999},{"$f":"'Inputs PL Final Decision 2004'!$B$37","v":10},null,{"$f":"T218*U218","v":1991.2199999999998},{"$f":"(W218+W219+W220)/U218","v":336.56699999999995}]
["Crew costs",{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$34","v":2.5},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"D219*C219*B219","v":1249.5},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$33","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"J219*I219*H219","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$33","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"P219*O219*N219","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$33","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"V219*U219*T219","v":999.6}]
["Elevated platform vehicle costs",{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"D220*C220*B220","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"J220*I220*H220","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"P220*O220*N220","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"V220*U220*T220","v":374.85}]
[]
["S-HP 250"]
["Luminaires "]
["Material & misc",{"$f":"'Inputs PL Final Decision 2004'!$B$42+'Inputs PL Final Decision 2004'!$B$43","v":192.44},{"$f":"'Inputs PL Final Decision 2004'!$B$46","v":16},null,{"$f":"B224*C224","v":3079.04},{"$f":"(E224+E225+E226)/C224","v":293.96187500000002},null,{"$f":"'Inputs PL Final Decision 2004'!$B$42+'Inputs PL Final Decision 2004'!$B$43","v":192.44},{"$f":"'Inputs PL Final Decision 2004'!$B$46","v":16},null,{"$f":"H224*I224","v":3079.04},{"$f":"(K224+K225+K226)/I224","v":278.34312499999999},null,{"$f":"('Inputs PL Final Decision 2004'!$B$42+'Inputs PL Final Decision 2004'!$B$43)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":202.06200000000001},{"$f":"'Inputs PL Final Decision 2004'!$B$47","v":13},null,{"$f":"N224*O224","v":2626.806},{"$f":"(Q224+Q225+Q226)/O224","v":307.78892307692308},null,{"$f":"('Inputs PL Final Decision 2004'!$B$42+'Inputs PL Final Decision 2004'!$B$43)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":202.06200000000001},{"$f":"'Inputs PL Final Decision 2004'!$B$48","v":10},null,{"$f":"T224*U224","v":2020.6200000000001},{"$f":"(W224+W225+W226)/U224","v":339.50700000000001}]
["Crew costs",{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$45","v":2.5},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"D225*C225*B225","v":1249.5},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$44","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"J225*I225*H225","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$44","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"P225*O225*N225","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$44","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"V225*U225*T225","v":999.6}]
["Elevated platform vehicle costs",{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"D226*C226*B226","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"J226*I226*H226","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"P226*O226*N226","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"V226*U226*T226","v":374.85}]
[]
["Dedicated poles"]
["Material",{"$f":"'Inputs PL Final Decision 2004'!$B$53","v":500},{"$f":"'Inputs PL Final Decision 2004'!$B$54","v":4},null,{"$f":"C229*B229","v":2000},{"$f":"(E229+E230+E231)/C229","v":822.78750000000002},null,{"$f":"'Inputs PL Final Decision 2004'!$B$53","v":500},{"$f":"'Inputs PL Final Decision 2004'!$B$54","v":4},null,{"$f":"I229*H229","v":2000},{"$f":"(K229+K230+K231)/I229","v":822.78750000000002},null,{"$f":"'Inputs PL Final Decision 2004'!$B$53","v":500},{"$f":"'Inputs PL Final Decision 2004'!$B$54","v":4},null,{"$f":"O229*N229","v":2000},{"$f":"(Q229+Q230+Q231)/O229","v":843.61249999999995},null,{"$f":"'Inputs PL Final Decision 2004'!$B$53","v":500},{"$f":"'Inputs PL Final Decision 2004'!$B$54","v":4},null,{"$f":"U229*T229","v":2000},{"$f":"(W229+W230+W231)/U229","v":843.61249999999995}]
["Crew costs",{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"B230*C230*D230","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"H230*I230*J230","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"N230*O230*P230","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"T230*U230*V230","v":999.6}]
["Elevated platform costs",{"$f":"'Inputs PL Final Decision 2004'!$B$12","v":35},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"B231*C231*D231","v":291.55},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$12","v":35},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"H231*I231*J231","v":291.55},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"N231*O231*P231","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"T231*U231*V231","v":374.85}]
[]
["Brackets"]
["Material",{"$f":"'Inputs PL Final Decision 2004'!$B$55","v":40},{"$f":"'Inputs PL Final Decision 2004'!$B$56","v":20},null,{"$f":"C234*B234","v":800},{"$f":"(E234+E235+E236)/C234","v":104.5575},null,{"$f":"'Inputs PL Final Decision 2004'!$B$55","v":40},{"$f":"'Inputs PL Final Decision 2004'!$B$56","v":20},null,{"$f":"I234*H234","v":800},{"$f":"(K234+K235+K236)/I234","v":104.5575},null,{"$f":"'Inputs PL Final Decision 2004'!$B$55","v":40},{"$f":"'Inputs PL Final Decision 2004'!$B$56","v":20},null,{"$f":"O234*N234","v":800},{"$f":"(Q234+Q235+Q236)/O234","v":108.7225},null,{"$f":"'Inputs PL Final Decision 2004'!$B$55","v":40},{"$f":"'Inputs PL Final Decision 2004'!$B$56","v":20},null,{"$f":"U234*T234","v":800},{"$f":"(W234+W235+W236)/U234","v":108.7225}]
["Crew costs",{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"B235*C235*D235","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"H235*I235*J235","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"N235*O235*P235","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"T235*U235*V235","v":999.6}]
["Elevated platform costs",{"$f":"'Inputs PL Final Decision 2004'!$B$12","v":35},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"B236*C236*D236","v":291.55},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$12","v":35},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"H236*I236*J236","v":291.55},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"N236*O236*P236","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"T236*U236*V236","v":374.85}]
[" "]

{"sheet":"Inputs PL Final Decision 2004","index":18,"n_rows":128,"n_cols":8,"rows_kept":128,"cut":false,"hidden":false,"merged":[[88,1,89,1],[88,2,89,2],[88,3,89,3],[88,5,88,6],[88,7,89,7],[88,4,89,4],[116,0,116,1],[107,5,107,6],[107,7,108,7],[113,0,113,1],[114,0,114,1],[107,1,108,1],[107,2,108,2],[107,4,108,4],[107,3,108,3]]}
[{"$f":"'Inputs PL Final Decision 2004'!$A$128","v":"United Energy"}]
[]
["Final Decision - Cost Build-up Model 2004"]
[]
[]
[]
["Input parameters"]
[]
["Inputs - all lamps"]
["Material premium for rural areas",0.05]
["Labour rate (per hour)",60]
["Elevated platform vehicle (per hour) - urban MV",35]
["Elevated platform vehicle (per hour) - rural MV, S-HP",45]
["Number of hours in a day",8.33]
["Rate of return (per annum)",9.5000000000000001E-2]
["Number of years from 1 January 2001",4]
[]
["Inputs - MV80"]
[]
["Depreciation period",20,"years"]
["Unit cost - luminaire",158.55000000000001]
["Unit cost - miscellaneous materials (bulk lamp)",1]
["Number of men in crew",2]
["Number of luminaires replaced per day - urban",16]
["Number of luminaires replaced per day - rural",13]
["Number of luminaires replaced per day - remote",10]
[]
["Inputs - S-HP150"]
[]
["Depreciation period ",20,"years"]
["Unit cost - luminaire",187.64]
["Unit cost - miscellaneous materials",2]
["Number of men in crew - repairs (exc CitiPower)",2]
["Number of men in crew - repairs (CitiPower)",2.5]
["Number of luminaires replaced per day - urban",16]
["Number of luminaires replaced per day - rural",13]
["Number of luminaires replaced per day - remote",10]
[]
["Inputs - S-HP250"]
[]
["Depreciation period ",{"$f":"B30","v":20},"years"]
["Unit cost - luminaire",190.44]
["Unit cost - miscellaneous materials",2]
["Number of men in crew - repairs (exc CitiPower)",{"$f":"B33","v":2}]
["Number of men in crew - repairs (CitiPower)",{"$f":"B34","v":2.5}]
["Number of luminaires replaced per day - urban",{"$f":"B35","v":16}]
["Number of luminaires replaced per day - rural",{"$f":"B36","v":13}]
["Number of luminaires replaced per day - remote",{"$f":"B37","v":10}]
[]
["Dedicated street lighting poles"]
[]
["Depreciation of dedicated street lighting pole & bracket",35,"years"]
["Cost of pole & bracket",500]
["Number of poles & brackets replaced per day",4]
["Cost of bracket",40]
["Number of brackets replaced per day",20]
[]
[]
[]
[]
[]
[]
["DEPRECIATION PROFILE"]
[]
["20 year asset life"]
[null,2001,2002,2003,2004]
["New assets in 2001","10/20","19/20","18/20","17/20","Assume half the asset base in first year"]
["New assets in 2002",null,"10/20","19/20","18/20","In subsequent years - depreciation of 1/20 per year"]
["New assets in 2003",null,null,"10/20","19/20"]
["New assets in 2004",null,null,null,"10/20"]
[]
["Total","10/20","29/20","47/20","64/20"]
[]
["35 year asset life"]
[null,2001,2002,2003,2004]
["New assets in 2001","17.5/35","34/35","33/35","32/35","Assume half the asset base in first year"]
["New assets in 2002",null,"17.5/35","34/35","33/35","In subsequent years - depreciation of 1/35 per year"]
["New assets in 2003",null,null,"17.5/35","34/35"]
["New assets in 2004",null,null,null,"17.5/35"]
[]
["Total","17.5/35","51.5/35","84.5/35","116.5/35"]
[]
[]
[]
[]
[]
[]
[null,"Location of selected public lighting assets within distributors' areas (%)"]
[null,null,"AGL (%)","CitiPower (%)","Powercor (%)","TXU (%)",null,"United Energy (%)"]
[null,null,null,null,null,"central","north/east"]
[null,"MV 80 Watt"]
[null,"CitiPower",0,1,0,0,0,0]
[null,"Urban",0.97,0,0.39,0.96,0.35,0.84]
[null,"Rural",0.03,0,0.57099999999999995,0.04,0.53,0.16]
[null,"Remote",0,0,3.9E-2,0,0.12,0]
[null,"S-HP 150 Watt"]
[null,"CitiPower",0,1,0,0,0,0]
[null,"Urban",0.98,0,0.52,0.94,0.3,0.84]
[null,"Rural",0.02,0,0.441,0.06,0.63,0.16]
[null,"Remote",0,0,3.9E-2,0,7.0000000000000007E-2,0]
[null,"S-HP 250 Watt"]
[null,"CitiPower",0,1,0,0,0,0]
[null,"Urban",0.96,0,0.48,0.9,0.37,0.84]
[null,"Rural",0.04,0,0.48099999999999998,0.1,0.56999999999999995,0.16]
[null,"Remote",0,0,3.9E-2,0,0.06,0]
[]
[null,"Proportion of lights installed at 1 January 2001 (%)"]
[null,null,"AGL","CitiPower","Powercor","TXU",null,"United Energy"]
[null,null,null,null,null,"central","north/east"]
[null,"MV 80 Watt",0.905787037037037,1,0.86777777777777776,0.88453792189886593,0.88441954863731531,0.89212199870214148]
[null,"S-HP 150 Watt",0.92852830188679247,0.97046808510638294,0.79574999999999996,0.9271778402248092,0.92717784022480954,0.76780200027653589]
[null,"S-HP 250 Watt",0.97372093023255812,1,0.8570165745856354,0.93238356164383551,0.93238356164383573,0.79881039340498805]
[]
["Proportion of lights on dedicated poles",null,0.1908204,0.19633080440438641,0.28800286795458091,0.38119062500000001,0.38296744016378254,0.2370560408218817]
["Proportion of dedicated poles at 1 Jan 2001",null,0.91293333333333337,0.91293333333333337,0.88888888888888884,0.89230769230769236,0.88888888888888884,0.91293333333333337]
[]
["Proportion of non-dedicated poles at 1 Jan 2001",null,0.74134150899999995,0.85329845683448124,0.6107644460365671,0.54998659800000005,0.54983737742466199,0.66538387625035467]
[]
[]
[]
[]
[]
["Jemena",{"$f":"C108","v":"AGL"}]
["Citipower",{"$f":"D108","v":"CitiPower"}]
["Powercor",{"$f":"E108","v":"Powercor"}]
["SP AusNet - Central",{"$f":"F108","v":"TXU"},{"$f":"F109","v":"central"}]
["SP AusNet - North/East",{"$f":"F108","v":"TXU"},{"$f":"G109","v":"north/east"}]
["United Energy",{"$f":"H108","v":"United Energy"}]