{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["CALCULATE","RESULTS"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":0,"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":"CALCULATE","index":0,"n_rows":31,"n_cols":31,"rows_kept":31,"cut":false,"hidden":false,"merged":[[26,2,26,3],[27,2,27,5],[28,2,28,5],[29,2,29,5],[30,2,30,5],[16,26,16,27],[16,28,16,30],[17,6,17,7],[17,8,17,9],[18,2,18,3],[16,16,16,17],[16,18,16,20],[16,21,16,22],[16,23,16,25],[25,2,25,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[10,1,10,30],[11,1,11,30],[14,1,30,1],[14,2,14,5],[14,6,14,7],[14,8,14,10],[14,11,14,30],[15,2,17,5],[15,9,15,10],[15,11,15,15],[15,16,15,20],[15,21,15,25],[15,26,15,30],[16,8,16,10],[16,11,16,12],[16,13,16,15],[9,28,9,30],[8,3,8,5],[8,6,8,7],[8,12,8,14],[8,15,8,18],[8,19,8,22],[8,23,8,27],[9,6,9,7],[9,12,9,14],[9,15,9,18],[9,19,9,22],[9,23,9,27],[8,28,8,30],[9,3,9,5],[7,28,7,30],[0,1,0,30],[1,1,1,30],[6,1,6,11],[6,12,6,30],[7,3,7,7],[4,1,5,30],[7,8,7,10],[7,12,7,14],[7,15,7,18],[7,19,7,22],[7,23,7,27]]}
[]
[null,"LIGHTING INVESTMENT  &  OPERATING  COST  CALCULATOR *"]
[]
[]
[]
[]
[null,"ROOM",null,null,null,null,null,null,null,null,null,null,"APPLICATION / OPERATIONAL DATA"]
[null,"WIDTH","LENGTH","HEIGHT mt.",null,null,null,null,"CAVITY REFLECTANCES",null,null,"INDEX","OPERATION PERIOD",null,null,"TARGET ILLUMINANCE LEVEL",null,null,null,"WORKING DAYS PER YEAR",null,null,null,"AVERAGE LIGHTS-ON HOURS PER DAY",null,null,null,null,"ENERGY UNIT COST"]
[null,"METER","METER","WORK PLANE",null,null,"MOUNTING",null,"CEILING","WALL","FLOOR","RI - K  ","YEARS",null,null,"LUX   ( average on workıng plane )",null,null,null,"DAYS",null,null,null,"HOURS",null,null,null,null,"EURO / kWh "]
[null,9,16,0.8,null,null,2.75,null,70,50,20,{"$f":"(B10*C10)/((G10-D10)*(B10+C10))","v":2.953846153846154},6,null,null,400,null,null,null,252,null,null,null,6.5,null,null,null,null,0.25]
[null,"* This calculator is intended to provide the user with an approximation of the optical & electrical average data, luminaire investment & operation (energy) cost levels, and an estimated return on investment of different/alternative lighting systems via energy savings in comparison to LIBUS. The given data (with the exception of LIBUS data) cannot be evaluated as specific information about any luminaire or brand of luminaire."]
[null,"* All white cells in the “variables” table must be filled to obtain the target data in the table below. If you have any questions, please e-mail project@libuslighting.com. The LIBUS team will gladly offer professional project support at no cost for LIBUS brand luminaires."]
[]
[]
[null,"LUMINAIRE  DATA",null,null,null,null,"FLUORESCENT",null,"LED PANEL",null,null,"LIBUS     SBL13WB  600 x 600  /  625 x 625 mm"]
[null,null,"         LUMINAIRE        FAMILY",null,null,null,"4 x 18 Watt","4 x 14 Watt","  EDGE - LIT","BACK-LIT",null,"STANDARD",null,null,null,null,"E-WHITE",null,null,null,null,"E-SILVER",null,null,null,null,"PERFORMANCE"]
[null,null,null,null,null,null,"T26                (T8)","T16                    (T5)","UNDERLAY COVER",null,null," LSS",null," LSP",null,null," LWS",null,"LWP",null,null,"LES",null," LEP",null,null," LPS",null," LPP"]
[null,null,null,null,null,null,"electronic            balast",null,"opal                      diffuser",null,"micro  prism","BL","CT","BL","CT","MC","BL","CT","BL","CT","MC","BL","CT","BL","CT","MC","BL","CT","BL","CT","MC"]
[null,null,"SYSTEM POWER",null,":","watt",81,{"$f":"H20*(G19/G20)","v":63},40,35,27,27,27,25,25,27,25,25,21,21,25,25,25,21,21,25,21,21,19,19,21]
[null,null,"ACTIVE POWER",null,":","watt",72,{"$f":"4*14","v":56},{"$f":"I19*0.86","v":34.4},{"$f":"J19*0.865","v":30.274999999999999},{"$f":"K19*0.874","v":23.597999999999999},23.597999999999999,{"$f":"M19*0.874","v":23.597999999999999},21.85,21.85,23.597999999999999,21.85,21.85,{"$f":"S19*0.89","v":18.690000000000001},{"$f":"T19*0.89","v":18.690000000000001},{"$f":"U19*0.89","v":22.25},{"$f":"V19*0.874","v":21.85},{"$f":"W19*0.874","v":21.85},{"$f":"X19*0.89","v":18.690000000000001},{"$f":"Y19*0.89","v":18.690000000000001},{"$f":"Z19*0.89","v":22.25},{"$f":"AA19*0.874","v":18.353999999999999},18.353999999999999,16.606000000000002,16.606000000000002,18.353999999999999]
[null,null," TOTAL LAMP FLUX",null,":","lumen",{"$f":"5400","v":5400},{"$f":"5400","v":5400},{"$f":"I20*160","v":5504},{"$f":"J20*165","v":4995.375},3893.6699999999996,{"$f":"L20*165","v":3893.6699999999996},{"$f":"M20*165","v":3893.6699999999996},{"$f":"N20*170","v":3714.5000000000005},{"$f":"O20*170","v":3714.5000000000005},4011.66,{"$f":"Q20*170","v":3714.5000000000005},{"$f":"R20*170","v":3714.5000000000005},{"$f":"S20*175","v":3270.75},3270.75,3893.75,{"$f":"V20*170","v":3714.5000000000005},{"$f":"W20*170","v":3714.5000000000005},3270.75,3270.75,3893.75,{"$f":"AA20*180","v":3303.72},{"$f":"AB20*180","v":3303.72},{"$f":"AC20*185","v":3072.11},3072.11,3395.49]
[null,null," LUMINAIRE L.O.R.",null,":","%",57,62,61,66,72.7,73.8,72.7,73.8,72.7,72.2,87.6,86.3,87.6,86.3,85.1,86.8,85.5,86.8,85.5,84.3,95.3,93.9,95.3,93.9,92.5]
[null,null," LUMINAIRE LUMINOUS FLUX",null,":","lumen",{"$f":"G21*(G22/100)","v":3077.9999999999995},{"$f":"H21*(H22/100)","v":3348},{"$f":"I21*(I22/100)","v":3357.44},{"$f":"J21*(J22/100)","v":3296.9475000000002},{"$f":"K21*(K22/100)","v":2830.6980899999999},{"$f":"L21*(L22/100)","v":2873.5284599999995},{"$f":"M21*(M22/100)","v":2830.6980899999999},{"$f":"N21*(N22/100)","v":2741.3010000000004},2700.4415000000004,2896.4185199999997,3253.902,3205.6135000000004,2865.1769999999997,2822.6572499999997,3313.5812499999997,3224.1860000000001,3175.8975000000005,2839.011,2796.49125,3282.4312500000001,3148.4451599999998,3102.19308,2927.7208300000002,2884.7112900000002,{"$f":"AE21*(AE22/100)","v":3140.82825}]
[null,null,"U.F. ave.",null,":","%",82,82,76.73,75.97,83,91.2,90.7,91.6,91.06,86.1,84.8,84.4,84.6,85.08,84.95,96.94,92.69,93.82,93.02,87.06,93.82,89.8,93.8,93,84.4]
[null,null," EFFECTIVE   LUMINOUS FLUX",null,":","lumen",{"$f":"G23*(G24/100)","v":2523.9599999999996},{"$f":"H23*(H24/100)","v":2745.3599999999997},2576.1637120000005,2504.6910157500001,2349.4794146999998,2620.6579555199996,{"$f":"M23*(M24/100)","v":2567.4431676300001},2511.031716,2459.0220299000007,2493.8163457199998,2759.308896,2705.5377940000008,2423.9397419999996,2401.5167882999999,2814.8872718749999,3125.5259083999999,2943.7393927500002,2663.5601201999998,2601.2961607499997,2857.6846462500002,{"$f":"AA23*(AA24/100)","v":2953.8712491119995},2785.7693858400003,2746.2021385399999,2682.7814997000005,2650.8590430000004]
[null,null," UGR (ave.)",null,":","<","15-17","15-17","18-19","19-21","18-19",8.9,8.9,9.5,9.4,11.7,13,13.5,13.5,13.2,12.7,8.1,8.8000000000000007,8.1999999999999993,8.6,10.9,8.1999999999999993,8.5,8.6,8.6,11]
[null,null," EFFICACY",null,":","lm / w",{"$f":"G23/G19","v":37.999999999999993},{"$f":"H23/H19","v":53.142857142857146},{"$f":"I23/I19","v":83.936000000000007},{"$f":"J23/J19","v":94.19850000000001},115,116,115,126,125,119,135,133,147,145,138,134,133,145,144,137,156,156,169,169,160]
[null,null,"LLF : light loss factor =",null,null,null,0.8,0.81,0.75,0.85,0.86499999999999999,0.88,0.89,0.88,0.89,0.89,{"$f":"L28+0.01","v":0.89},{"$f":"M28+0.01","v":0.9},0.89,0.9,0.9,0.89,0.9,0.89,0.9,0.9,{"$f":"V28+0.01","v":0.9},{"$f":"W28+0.01","v":0.91},0.9,0.91,0.91]
[null,null,"n : no.of lamps / luminaire =",null,null,null,4,4,120,169,169,169,169,169,169,169,169,169,169,169,169,169,169,169,169,169,169,169,169,169,169]
[null,null,"F : luminous flux per lamp = (initial values)",null,null,null,{"$f":"G23/G29","v":769.49999999999989},{"$f":"H23/H29","v":837},27.978666666666665,19.508565088757397,16.749692840236687,17.003126982248517,16.749692840236687,16.220715976331363,15.978943786982251,17.138571124260352,19.253857988165681,18.968127218934914,16.953710059171595,16.702113905325444,19.606989644970412,19.078023668639055,18.792292899408288,16.798881656804735,16.54728550295858,19.422670118343195,18.629853017751479,18.356172071005918,17.323791893491126,17.069297573964498,{"$f":"AE23/AE29","v":18.584782544378697}]
[null,null,"UF : RI = 2.0 / C:70 - W:50 - F:20 = ",null,null,null,0.912578,0.912578,0.823546,0.84547012999999993,0.92,1,1,1,1,0.96,0.95,0.95,0.95,0.95,0.95,1.04,1.01,1.02,1.01,0.96,1.02,0.99,1.02,1.01,0.96]

{"sheet":"RESULTS","index":1,"n_rows":18,"n_cols":33,"rows_kept":18,"cut":false,"hidden":false,"merged":[[16,3,16,32],[17,3,17,32],[8,3,8,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,3,13,6],[9,3,9,5],[14,3,14,5],[5,13,5,17],[5,18,5,22],[5,23,5,27],[5,28,5,32],[6,10,6,12],[6,13,6,14],[6,15,6,17],[6,18,6,19],[6,20,6,22],[6,23,6,24],[6,25,6,27],[6,28,6,29],[6,30,6,32],[6,3,7,7],[5,3,5,7],[12,7,14,7],[15,1,15,32],[7,8,7,9],[7,10,7,11],[9,7,10,7],[0,1,14,1],[0,3,0,34],[1,3,1,32],[1,34,15,34],[4,4,4,7],[4,8,4,9],[4,10,4,12],[4,13,4,32],[5,11,5,12]]}
[]
[null,null,null,"                                          ESTIMATED  CALCULATION   RESULTS  FOR  THE  GIVEN  PROJECT *"]
[]
[]
[null,null,null,{"$f":"CALCULATE!M10","v":6},"YEARS",null,null,null,"FLUORESCENT",null,"LED PANEL",null,null,"LIBUS     SBL13WB  600 x 600  /  625 x 625 mm"]
[null,null,null,"OPERATION PERIOD",null,null,null,null,"4 x 18 Watt","4 x 14 Watt","  EDGE - LIT","BACK-LIT",null,"STANDARD",null,null,null,null,"E-WHITE",null,null,null,null,"E-SILVER",null,null,null,null,"PERFORMANCE"]
[null,null,null,"            LUMINAIRE          FAMILY",null,null,null,null,"T26                    (T8)","T16                    (T5)","UNDERLAY COVER",null,null," LSS",null," LSP",null,null," LWS",null,"LWP",null,null,"LES",null," LEP",null,null," LPS",null," LPP"]
[null,null,null,null,null,null,null,null,"electronic       balast",null,"opal            diffuser",null,"micro  prism","BL","CT","BL","CT","MC","BL","CT","BL","CT","MC","BL","CT","BL","CT","MC","BL","CT","BL","CT","MC"]
[null,null,null,"NUMBER of LUMINAIRES NEEDED",null,null,null,"PIECES",{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!G28*(CALCULATE!G24/100)*CALCULATE!G23)","v":28.526601055484239},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!H28*(CALCULATE!H24/100)*CALCULATE!H23)","v":25.902290086222251},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!I28*(CALCULATE!I24/100)*CALCULATE!I23)","v":29.811769974966555},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!J28*(CALCULATE!J24/100)*CALCULATE!J23)","v":27.055115962901152},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!K28*(CALCULATE!K24/100)*CALCULATE!K23)","v":28.3422765737342},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!L28*(CALCULATE!L24/100)*CALCULATE!L23)","v":24.976378667302175},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!M28*(CALCULATE!M24/100)*CALCULATE!M23)","v":25.207608074665792},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!N28*(CALCULATE!N24/100)*CALCULATE!N23)","v":26.066793596224514},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!O28*(CALCULATE!O24/100)*CALCULATE!O23)","v":26.319040796160497},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!P28*(CALCULATE!P24/100)*CALCULATE!P23)","v":25.951831310541106},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!Q28*(CALCULATE!Q24/100)*CALCULATE!Q23)","v":23.454822770083769},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!R28*(CALCULATE!R24/100)*CALCULATE!R23)","v":23.655186093475056},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!S28*(CALCULATE!S24/100)*CALCULATE!S23)","v":26.699962875395407},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!T28*(CALCULATE!T24/100)*CALCULATE!T23)","v":26.649824107748465},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!U28*(CALCULATE!U24/100)*CALCULATE!U23)","v":22.736256843908894},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!V28*(CALCULATE!V24/100)*CALCULATE!V23)","v":20.706627626941064},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!W28*(CALCULATE!W24/100)*CALCULATE!W23)","v":21.741054985241778},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!X28*(CALCULATE!X24/100)*CALCULATE!X23)","v":24.297968959955714},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!Y28*(CALCULATE!Y24/100)*CALCULATE!Y23)","v":24.603119385509594},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!Z28*(CALCULATE!Z24/100)*CALCULATE!Z23)","v":22.395753178708528},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!AA28*(CALCULATE!AA24/100)*CALCULATE!AA23)","v":21.666482592712814},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!AB28*(CALCULATE!AB24/100)*CALCULATE!AB23)","v":22.721444071587168},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!AC28*(CALCULATE!AC24/100)*CALCULATE!AC23)","v":23.304912301184491},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!AD28*(CALCULATE!AD24/100)*CALCULATE!AD23)","v":23.593685622098331},{"$f":"(CALCULATE!$P$10*(CALCULATE!$B$10*CALCULATE!$C$10))/(CALCULATE!AE28*(CALCULATE!AE24/100)*CALCULATE!AE23)","v":23.87780801240562}]
[null,null,null,"ESTIMATED UNIT       LUMINAIRE COST",null,null,null,"EURO",40,45,48,48,60,62,67,68,74,86,68,73,72,78,91,71,76,75,80,93,86,92,97,102,109]
[null,null,null,"TOTAL LUMINAIRE    INVESTMENT COST",null,null,null,null,{"$f":"I9*I10","v":1141.0640422193696},{"$f":"J9*J10","v":1165.6030538800014},1430.9649587983947,1298.6455662192552,1700.5365944240521,{"$f":"N9*N10","v":1548.5354773727349},1688.9097410026081,1772.5419645432669,1947.6090189158767,2231.8574927065351,1594.9279483656962,1726.828584823679,1922.3973270284694,2078.6862804043803,2068.9993727957094,1470.1705615128155,1652.3201788783751,1822.3476719966786,1968.2495508407674,2082.805045619893,1863.317502973302,2090.3728545860195,2260.5764932148954,2406.5559334540299,2602.6810733522125]
[null,null,null,"ANNUAL ENERGY CONSUMPTION",null,null,null,"kWh",{"$f":"((I9*CALCULATE!G19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":3784.8523748395382},{"$f":"((J9*CALCULATE!H19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":2672.9609231576187},{"$f":"((K9*CALCULATE!I19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":1953.267168759809},{"$f":"((L9*CALCULATE!J19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":1551.069798153123},{"$f":"((M9*CALCULATE!K19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":1253.4655237499687},{"$f":"((N9*CALCULATE!L19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":1104.6053229401059},{"$f":"((O9*CALCULATE!M19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":1114.8316747101692},{"$f":"((P9*CALCULATE!N19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":1067.4351977653939},{"$f":"((Q9*CALCULATE!O19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":1077.7647206027723},{"$f":"((R9*CALCULATE!P19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":1147.745691539991},{"$f":"((S9*CALCULATE!Q19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":960.47499243493019},{"$f":"((T9*CALCULATE!R19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":968.67987052780359},{"$f":"((U9*CALCULATE!S19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":918.42532298785113},{"$f":"((V9*CALCULATE!T19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":916.70064965833149},{"$f":"((W9*CALCULATE!U19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":931.04971775806939},{"$f":"((X9*CALCULATE!V19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":847.93640132323651},{"$f":"((Y9*CALCULATE!W19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":890.29620164565074},{"$f":"((Z9*CALCULATE!X19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":835.80153628455651},{"$f":"((AA9*CALCULATE!Y19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":846.29810062275897},{"$f":"((AB9*CALCULATE!Z19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":917.10609266811423},{"$f":"((AC9*CALCULATE!AA19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":745.28366822413545},{"$f":"((AD9*CALCULATE!AB19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":781.57223317445539},{"$f":"((AE9*CALCULATE!AC19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":725.2954806374637},{"$f":"((AF9*CALCULATE!AD19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":734.28268393094424},{"$f":"((AG9*CALCULATE!AE19)/1000)*CALCULATE!$T$10*CALCULATE!$X$10","v":821.34884001072851}]
[null,null,null,"ANNUAL ENERGY COST            PER LUMINAIRE",null,null,null,"EURO",{"$f":"(I12/I9)*CALCULATE!$AC$10","v":33.169500000000006},{"$f":"(J12/J9)*CALCULATE!$AC$10","v":25.798499999999997},{"$f":"(K12/K9)*CALCULATE!$AC$10","v":16.380000000000003},{"$f":"(L12/L9)*CALCULATE!$AC$10","v":14.3325},{"$f":"(M12/M9)*CALCULATE!$AC$10","v":11.0565},{"$f":"(N12/N9)*CALCULATE!$AC$10","v":11.0565},{"$f":"(O12/O9)*CALCULATE!$AC$10","v":11.056499999999998},{"$f":"(P12/P9)*CALCULATE!$AC$10","v":10.237500000000001},{"$f":"(Q12/Q9)*CALCULATE!$AC$10","v":10.237499999999999},{"$f":"(R12/R9)*CALCULATE!$AC$10","v":11.0565},{"$f":"(S12/S9)*CALCULATE!$AC$10","v":10.237499999999999},{"$f":"(T12/T9)*CALCULATE!$AC$10","v":10.237500000000001},{"$f":"(U12/U9)*CALCULATE!$AC$10","v":8.599499999999999},{"$f":"(V12/V9)*CALCULATE!$AC$10","v":8.5994999999999973},{"$f":"(W12/W9)*CALCULATE!$AC$10","v":10.237500000000002},{"$f":"(X12/X9)*CALCULATE!$AC$10","v":10.237499999999999},{"$f":"(Y12/Y9)*CALCULATE!$AC$10","v":10.237499999999999},{"$f":"(Z12/Z9)*CALCULATE!$AC$10","v":8.599499999999999},{"$f":"(AA12/AA9)*CALCULATE!$AC$10","v":8.599499999999999},{"$f":"(AB12/AB9)*CALCULATE!$AC$10","v":10.237500000000001},{"$f":"(AC12/AC9)*CALCULATE!$AC$10","v":8.5995000000000008},{"$f":"(AD12/AD9)*CALCULATE!$AC$10","v":8.599499999999999},{"$f":"(AE12/AE9)*CALCULATE!$AC$10","v":7.7805},{"$f":"(AF12/AF9)*CALCULATE!$AC$10","v":7.7805},{"$f":"(AG12/AG9)*CALCULATE!$AC$10","v":8.5995000000000008}]
[null,null,null,"TOTAL ANNUAL ENERGY       COST OF LIGHTING",null,null,null,null,{"$f":"I13*I9","v":946.21309370988467},{"$f":"J13*J9","v":668.24023078940468},{"$f":"K13*K9","v":488.31679218995225},387.76744953828074,313.36638093749218,276.15133073502648,278.7079186775423,266.85879944134848,269.44118015069307,286.93642288499774,240.11874810873258,242.1699676319509,229.60633074696278,229.17516241458284,232.76242943951735,211.98410033080913,222.57405041141268,208.95038407113913,211.57452515568971,229.27652316702856,186.32091705603386,195.39305829361382,181.32387015936592,183.57067098273606,205.33721000268216]
[null,null,null,"TOTAL LIGHTING INVESTMENT + ENERGY COST IN GIVEN PERIOD",null,null,null,null,{"$f":"I11+(I14*$D$5)","v":6818.3426044786775},{"$f":"J11+(J14*$D$5)","v":5175.044438616429},4360.8657119381087,3625.2502634489397,{"$f":"M11+(M14*$D$5)","v":3580.7348800490054},3205.4434617828938,3361.1572530678623,3373.6947611913574,3564.2560998200352,3953.4760300165217,3035.6404370180917,3179.8483906153842,3300.0353115102462,3453.7372548918775,3465.5739494328136,2742.0751634976705,2987.7644813468514,3076.0499764235137,3237.6967017749057,3458.4641846220643,2981.243005309505,3262.7312043477023,3348.519714171091,3507.9799593504463,3834.7043333683055]
[]
[null,null,null,"* This calculator is intended to provide the user with an approximation of the optical & electrical average data, luminaire investment & operation (energy) cost levels, and an estimated return on investment of different/alternative lighting systems via energy savings in comparison to LIBUS. The given data (with the exception of LIBUS data) cannot be evaluated as specific information about any luminaire or brand of luminaire."]
[null,null,null," "]