{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["AER Draft Decision - HID","AER Draft Decision - LED","Draft Decision changes","Contents","Administration","HID Tariffs Smoothed","LED Tariffs Smoothed","HID Tariffs Unsmoothed","LED Tariffs Unsmoothed","HID","LED","PTRM Integration","Cable Replacement","Column Replacement","Brackets Replacement","Column Inspections","Cable Faults","GSL","FailureRates-HIDOpex","LEDOpex","AnnuitySupportingCalculations","AnnuityResults","LEDCapexandOpexInputs","Global Assumptions","AMP","Bracket_Data","SLOFault_Data","ColumnData","Temp_Tariff_Output"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":106,"comments":0,"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":"AER Draft Decision - HID","index":0,"n_rows":113,"n_cols":17,"rows_kept":113,"cut":false,"hidden":false,"merged":[[9,10,9,12],[9,14,9,16],[9,3,9,4],[9,5,9,6],[9,7,9,8]]}
[null,"AER Draft Decision - Public Lighting - SA Power Networks 2025-30"]
[]
[null,"Reading guide: "]
[null,"Table 1","sets out our draft decision prices for SAPN's HID Tariffs (smoothed)."]
[null,"Table 2","sets out our draft decision prices for SAPN's LED Tariffs (smoothed)."]
[]
[null,"Table 1","Draft Decision $2025-26 prices for SAPN's HID Tariffs (Smoothed)"]
[]
[]
[null,null,null,"ENERGY",null,"CLER",null,"SLUOS",null,null,"Difference ($)",null,null,null,"Difference (%)"]
[null,"Base Lamp","Lamp Type","Initial Proposal","AER Draft Decision","Initial Proposal","AER Draft Decision","Initial Proposal","AER Draft Decision",null,"ENERGY","CLER","SLUOS",null,"ENERGY","CLER","SLUOS"]
[null,"HID-P"]
[null,"cf-42",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"cf-42","F14X2",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"cf-42","F2X8",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"cf-42","F42",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[]
[null,"cf-42 PT",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.210482757857704,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941553619,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991113612E-3,-1.1429811563652654E-2]
[null,"cf-42 PT","F32",3.0993563559073349,3.1081485881644495,37.104772178442168,37.210482757857704,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941553619,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991113612E-3,-1.1429811563652654E-2]
[null,"cf-42 PT","PT F42",3.0993563559073349,3.1081485881644495,37.104772178442168,37.210482757857704,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941553619,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991113612E-3,-1.1429811563652654E-2]
[]
[null,"F-40",null,3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F11X2",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F20",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F20X2",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F2X20",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F2X40",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F40",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F40X2",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F40X3",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F40X4",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F4X40",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","F8X2",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[null,"F-40","I100",3.0993563559073349,3.1081485881644495,40.344570153906062,40.465318397254109,80.94835778373853,80.082973701059515,null,8.7922322571145628E-3,0.12074824334804646,-0.86538408267901445,null,2.8367929490768873E-3,2.9929242742559228E-3,-1.0690569967966156E-2]
[]
[null,"MV-80",null,3.0993563559073349,3.1081485881644495,43.136424898057257,43.27013165724761,83.741229041200967,82.888809271152056,null,8.7922322571145628E-3,0.13370675919035335,-0.85241977004891112,null,2.8367929490768873E-3,3.09962542112235E-3,-1.0179212555257789E-2]
[null,"MV-80","M50",3.0993563559073349,3.1081485881644495,43.136424898057257,43.27013165724761,83.741229041200967,82.888809271152056,null,8.7922322571145628E-3,0.13370675919035335,-0.85241977004891112,null,2.8367929490768873E-3,3.09962542112235E-3,-1.0179212555257789E-2]
[null,"MV-80","M70",3.0993563559073349,3.1081485881644495,43.136424898057257,43.27013165724761,83.741229041200967,82.888809271152056,null,8.7922322571145628E-3,0.13370675919035335,-0.85241977004891112,null,2.8367929490768873E-3,3.09962542112235E-3,-1.0179212555257789E-2]
[null,"MV-80","M80",3.0993563559073349,3.1081485881644495,43.136424898057257,43.27013165724761,83.741229041200967,82.888809271152056,null,8.7922322571145628E-3,0.13370675919035335,-0.85241977004891112,null,2.8367929490768873E-3,3.09962542112235E-3,-1.0179212555257789E-2]
[]
[null,"MV-80 PT",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"MV-80 PT","PT M50",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"MV-80 PT","PT M80",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[]
[null,"S-HP50",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-HP50","S50",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[]
[null,"S-LP18",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-LP18","L18",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-LP18","L26",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-LP18","PT L18",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[]
[null,"S-HP Other",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","MH100",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","MH125",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","MH150",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","MH250",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","MH400",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","MH50",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","MH70",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","PT MH100",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","PT S70",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,"S-HP Other","S70",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552198,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652286E-2]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"S-HP50 PT",null,3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.11142083139323233,-0.8826683692891919,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652654E-2]
[null,"S-HP50 PT","PT S50",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.11142083139323233,-0.8826683692891919,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652654E-2]
[]
[null,"HID-V"]
[null,"MV-80+",null,3.0993563559073349,3.1081485881644495,37.104772178442161,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552908,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991111704E-3,-1.1429811563652286E-2]
[null,"MV-80+","M100",3.0993563559073349,3.1081485881644495,37.104772178442161,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552908,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991111704E-3,-1.1429811563652286E-2]
[null,"MV-80+","M125",3.0993563559073349,3.1081485881644495,37.104772178442161,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552908,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991111704E-3,-1.1429811563652286E-2]
[null,"MV-80+","M125X3",3.0993563559073349,3.1081485881644495,37.104772178442161,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552908,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991111704E-3,-1.1429811563652286E-2]
[null,"MV-80+","M250",3.0993563559073349,3.1081485881644495,37.104772178442161,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552908,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991111704E-3,-1.1429811563652286E-2]
[null,"MV-80+","M400",3.0993563559073349,3.1081485881644495,37.104772178442161,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552908,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991111704E-3,-1.1429811563652286E-2]
[null,"MV-80+","M400X2",3.0993563559073349,3.1081485881644495,37.104772178442161,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552908,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991111704E-3,-1.1429811563652286E-2]
[null,"MV-80+","PT M125",3.0993563559073349,3.1081485881644495,37.104772178442161,37.21048275785769,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.10571057941552908,-0.88266836928916348,null,2.8367929490768873E-3,2.8489752991111704E-3,-1.1429811563652286E-2]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"S-HP100",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-HP100","PT S100",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-HP100","S100",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"S-HP150",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-HP150","PT S150",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-HP150","S150",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"S-HP250",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-HP250","S250",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[null,"S-HP250","S400",3.0993563559073349,3.1081485881644495,37.104772178442168,37.21048275785769,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941552198,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991109783E-3,-1.1429811563652654E-2]
[]
[null,"S-LP90",null,3.0993563559073349,3.1081485881644495,37.104772178442168,37.210482757857683,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941551487,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991107866E-3,-1.1429811563652654E-2]
[null,"S-LP90","L135",3.0993563559073349,3.1081485881644495,37.104772178442168,37.210482757857683,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941551487,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991107866E-3,-1.1429811563652654E-2]
[null,"S-LP90","L55",3.0993563559073349,3.1081485881644495,37.104772178442168,37.210482757857683,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941551487,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991107866E-3,-1.1429811563652654E-2]
[null,"S-LP90","L90",3.0993563559073349,3.1081485881644495,37.104772178442168,37.210482757857683,77.225102476415216,76.342434107126024,null,8.7922322571145628E-3,0.10571057941551487,-0.8826683692891919,null,2.8367929490768873E-3,2.8489752991107866E-3,-1.1429811563652654E-2]
[]
[null,"HID-F"]
[null,"S-HP360f",null,3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","I1000 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","I150 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","I1500 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","I500 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","I750 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","M1000 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","M250 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","M400 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","M400 F COST",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","M400 F SACON",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","M750 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","M80 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","S360 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[null,"S-HP360f","S400 F",3.0993563559073349,3.1081485881644495,38.118665901981906,38.230086733375138,77.225102476415216,76.342434107126053,null,8.7922322571145628E-3,0.11142083139323233,-0.88266836928916348,null,2.8367929490768873E-3,2.9229992382141376E-3,-1.1429811563652286E-2]
[]
[]
[null,"End"]

{"sheet":"AER Draft Decision - LED","index":1,"n_rows":62,"n_cols":25,"rows_kept":62,"cut":false,"hidden":false,"merged":[[9,14,9,18],[9,20,9,24],[9,3,9,4],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12]]}
[null,"AER Draft Decision - Public Lighting - SA Power Networks 2025-30"]
[]
[null,"Reading guide: "]
[null,"Table 1","sets out our draft decision prices for SAPN's HID Tariffs (smoothed)."]
[null,"Table 2","sets out our draft decision prices for SAPN's LED Tariffs (smoothed)."]
[]
[null,"Table 2","Draft Decision $2025-26 prices for SAPN's LED Tariffs (Smoothed)"]
[]
[]
[null,null,null,"ENERGY",null,"CLER",null,"PLC",null,"TFI",null,"SAPN",null,null,"Difference ($)",null,null,null,null,null,"Difference (%)"]
[null,"Base Lamp","Lamp Type","Initial Proposal","AER Draft Decision","Initial Proposal","AER Draft Decision","Initial Proposal","AER Draft Decision","Initial Proposal","AER Draft Decision","Initial Proposal","AER Draft Decision",null,"ENERGY","CLER","PLC","TFI","SAPN",null,"ENERGY","CLER","PLC","TFI","SAPN"]
[null,"LED-P"]
[null,null,"LED16",3.0993563559073349,3.1081485881644495,15.882878426286462,15.967773993147869,62.551211487358735,61.664145047603128,83.886092884470486,84.549610082665254,101.34498303036317,98.840942640673759,null,8.7922322571145628E-3,8.489556686140709E-2,-0.88706643975560695,0.66351719819476784,-2.5040403896894077,null,2.8367929490768873E-3,5.3450995835177669E-3,-1.4181442991473928E-2,7.9097401652569073E-3,-2.470808435518897E-2]
[null,null,"LED17",3.0993563559073349,3.1081485881644495,16.232673915601126,16.332035854464433,62.881207231995212,62.007788312996105,87.893520397122174,88.840974141044256,108.36174891531469,105.59754787340911,null,8.7922322571145628E-3,9.9361938863307131E-2,-0.87341891899910706,0.94745374392208248,-2.7642010419055794,null,2.8367929490768873E-3,6.1211073036963413E-3,-1.3889983310541374E-2,1.0779563039929212E-2,-2.5509010970889902E-2]
[null,null,"LED29",3.0993563559073349,3.1081485881644495,16.357358792998792,16.461877281544826,62.998834474823212,62.130280225336101,89.321971087192409,90.370634236250353,110.86288063604493,108.00594512495339,null,8.7922322571145628E-3,0.1045184885460344,-0.86855424948711146,1.0486631490579441,-2.8569355110915495,null,2.8367929490768873E-3,6.3896922399703047E-3,-1.3786830450557296E-2,1.1740259829625597E-2,-2.5769991675308065E-2]
[null,null,"LED22",3.0993563559073349,3.1081485881644495,16.718288701255183,16.837734044145957,63.339334388272611,62.484862076846596,93.456959926869445,94.798597669741568,118.10299877500091,114.97762137942355,null,8.7922322571145628E-3,0.11944534289077424,-0.8544723114260151,1.3416377428721233,-3.1253773955773596,null,2.8367929490768873E-3,7.1445914725594174E-3,-1.3490389813509347E-2,1.4355674996511355E-2,-2.6463150199357292E-2]
[null,null,"LED46",3.0993563559073349,3.1081485881644495,16.25892336347432,16.359370891744515,62.905970862064272,62.033576084015039,88.194246858189587,89.163007845298168,108.88830296178426,106.10457887373433,null,8.7922322571145628E-3,0.10044752827019465,-0.87239477804923382,0.96876098710858116,-2.7837240880499365,null,2.8367929490768873E-3,6.1779938329649849E-3,-1.3868234860601052E-2,1.0984401155625078E-2,-2.5564950617578457E-2]
[null,null,"LED43",3.0993563559073349,3.1081485881644495,16.25892336347432,16.359370891744515,62.905970862064272,62.033576084015039,88.194246858189587,89.163007845298168,108.88830296178426,106.10457887373433,null,8.7922322571145628E-3,0.10044752827019465,-0.87239477804923382,0.96876098710858116,-2.7837240880499365,null,2.8367929490768873E-3,6.1779938329649849E-3,-1.3868234860601052E-2,1.0984401155625078E-2,-2.5564950617578457E-2]
[null,null,"LED17 PT",3.0993563559073349,3.1081485881644495,20.870044796637401,21.161192891483651,67.256085421652088,66.563596838485935,141.02150009590295,145.7332078380619,201.38566371100094,195.1724146686708,null,8.7922322571145628E-3,0.29114809484624971,-0.69248858316615269,4.7117077421589499,-6.2132490423301476,null,2.8367929490768873E-3,1.395052563055158E-2,-1.0296296295341869E-2,3.3411272316311413E-2,-3.0852489337306988E-2]
[null,null,"LED35",3.0993563559073349,3.1081485881644495,19.389170022352449,19.619074087394306,65.85903374779835,65.108767778024273,124.05587734047937,127.56552707757653,171.6798730032755,166.56802566250283,null,8.7922322571145628E-3,0.22990406504185756,-0.75026596977407678,3.5096497370971633,-5.1118473407726697,null,2.8367929490768873E-3,1.1857344320402415E-2,-1.1391997833541825E-2,2.8290878371402775E-2,-2.9775460869982937E-2]
[null,null,"LED39",3.0993563559073349,3.1081485881644495,16.25892336347432,16.359370891744515,62.905970862064272,62.033576084015039,88.194246858189587,89.163007845298168,108.88830296178426,106.10457887373433,null,8.7922322571145628E-3,0.10044752827019465,-0.87239477804923382,0.96876098710858116,-2.7837240880499365,null,2.8367929490768873E-3,6.1779938329649849E-3,-1.3868234860601052E-2,1.0984401155625078E-2,-2.5564950617578457E-2]
[null,null,"LED26",3.0993563559073349,3.1081485881644495,16.25892336347432,16.359370891744515,62.905970862064272,62.033576084015039,88.194246858189587,89.163007845298168,108.88830296178426,106.10457887373433,null,8.7922322571145628E-3,0.10044752827019465,-0.87239477804923382,0.96876098710858116,-2.7837240880499365,null,2.8367929490768873E-3,6.1779938329649849E-3,-1.3868234860601052E-2,1.0984401155625078E-2,-2.5564950617578457E-2]
[null,null,"LED20",3.0993563559073349,3.1081485881644495,19.389170022352449,19.619074087394306,65.85903374779835,65.108767778024273,124.05587734047937,127.56552707757653,171.6798730032755,166.56802566250283,null,8.7922322571145628E-3,0.22990406504185756,-0.75026596977407678,3.5096497370971633,-5.1118473407726697,null,2.8367929490768873E-3,1.1857344320402415E-2,-1.1391997833541825E-2,2.8290878371402775E-2,-2.9775460869982937E-2]
[null,null,"LED28",3.0993563559073349,3.1081485881644495,19.389170022352449,19.619074087394306,65.85903374779835,65.108767778024273,124.05587734047937,127.56552707757653,171.6798730032755,166.56802566250283,null,8.7922322571145628E-3,0.22990406504185756,-0.75026596977407678,3.5096497370971633,-5.1118473407726697,null,2.8367929490768873E-3,1.1857344320402415E-2,-1.1391997833541825E-2,2.8290878371402775E-2,-2.9775460869982937E-2]
[null,null,"LED23 PT",3.0993563559073349,3.1081485881644495,19.06409799861035,19.280558171530906,65.552362027286932,64.789413140417295,120.33169389234573,123.57747565414468,165.15905053408153,160.28897574983793,null,8.7922322571145628E-3,0.21646017292055575,-0.76294888686963702,3.2457817617989519,-4.8700747842435987,null,2.8367929490768873E-3,1.1354335932197489E-2,-1.1638770339839939E-2,2.6973623131265632E-2,-2.9487180802354095E-2]
[null,null,"LED24",3.0993563559073349,3.1081485881644495,16.219541829253945,16.31836066892912,62.868818471290325,61.994887194566559,87.743072819226526,88.679866965327875,108.09832420489413,105.34389016185905,null,8.7922322571145628E-3,9.8818839675175241E-2,-0.87393127672376636,0.9367941461013487,-2.7544340430350758,null,2.8367929490768873E-3,6.0925789837628624E-3,-1.390087006522726E-2,1.067655959612205E-2,-2.5480820940518976E-2]
[null,null,"LED18 PT",3.0993563559073349,3.1081485881644495,18.451891962044431,18.643033340019635,64.974809162602114,64.187974620123654,113.31796332894586,116.0668042421463,152.87842781835295,148.46368172366934,null,8.7922322571145628E-3,0.19114137797520314,-0.7868345424784593,2.7488409132004392,-4.4147460946836077,null,2.8367929490768873E-3,1.0358904028290499E-2,-1.2109839992132547E-2,2.4257768428302462E-2,-2.8877495390841668E-2]
[null,null,"LED19 PT",3.0993563559073349,3.1081485881644495,18.788610828504993,18.993677773078602,65.292468470583756,64.518771255084928,117.17557868049512,120.19774156251613,159.63288156968363,154.96770057064063,null,8.7922322571145628E-3,0.20506694457360908,-0.77369721549882797,3.0221628820210071,-4.6651809990430024,null,2.8367929490768873E-3,1.0914428237690324E-2,-1.1849716110019674E-2,2.5791747018050544E-2,-2.9224436426692816E-2]
[null,null,"LED32 PT",3.0993563559073349,3.1081485881644495,18.831234552724176,19.038064272031875,65.332679531167912,64.560645310701233,117.66389682737091,120.72065830597347,160.48789743788922,155.79101501263739,null,8.7922322571145628E-3,0.20682971930769867,-0.77203422046667924,3.0567614786025672,-4.6968824252518289,null,2.8367929490768873E-3,1.0983332968882709E-2,-1.1816968567749759E-2,2.5978754410006123E-2,-2.9266271788933991E-2]
[null,null,"LED33 PT",3.0993563559073349,3.1081485881644495,19.742432353684332,19.98694616772357,66.192300098111446,65.455816910410391,128.1030226839957,131.89942307728484,178.7661824344934,173.39159597520683,null,8.7922322571145628E-3,0.24451381403923733,-0.73648318770105448,3.796400393289133,-5.3745864592865757,null,2.8367929490768873E-3,1.2385191938804144E-2,-1.1126417825176427E-2,2.9635525483688908E-2,-3.0064894747394544E-2]
[]
[null,"LED-V"]
[null,null,"LED200",3.0993563559073349,3.1081485881644495,21.784335713964062,22.014711322000377,68.118624022903631,67.368802905011151,112.51732606566611,115.01326554281533,148.84994245835674,144.76589932418182,null,8.7922322571145628E-3,0.23037560803631507,-0.74982111789248052,2.4959394771492214,-4.0840431341749195,null,2.8367929490768873E-3,1.057528726426306E-2,-1.1007578744402807E-2,2.2182712337943125E-2,-2.7437317520747441E-2]
[null,null,"LED105",3.0993563559073349,3.1081485881644495,26.049829959118128,26.45661214873514,72.14267519757729,71.559275383062825,149.24297271364665,154.30888110920986,212.33615797648696,205.98369447501332,null,8.7922322571145628E-3,0.40678218961701162,-0.58339981451446477,5.0659083955632127,-6.3524635014736361,null,2.8367929490768873E-3,1.5615541070916937E-2,-8.0867504970768903E-3,3.3944033031848009E-2,-2.9917012542805245E-2]
[null,null,"LED198",3.0993563559073349,3.1081485881644495,26.049829959118128,26.45661214873514,72.14267519757729,71.559275383062825,149.24297271364665,154.30888110920986,212.33615797648696,205.98369447501332,null,8.7922322571145628E-3,0.40678218961701162,-0.58339981451446477,5.0659083955632127,-6.3524635014736361,null,2.8367929490768873E-3,1.5615541070916937E-2,-8.0867504970768903E-3,3.3944033031848009E-2,-2.9917012542805245E-2]
[null,null,"LED88",3.0993563559073349,3.1081485881644495,21.784335713964062,22.014711322000377,68.118624022903631,67.368802905011151,112.51732606566611,115.01326554281533,148.84994245835674,144.76589932418182,null,8.7922322571145628E-3,0.23037560803631507,-0.74982111789248052,2.4959394771492214,-4.0840431341749195,null,2.8367929490768873E-3,1.057528726426306E-2,-1.1007578744402807E-2,2.2182712337943125E-2,-2.7437317520747441E-2]
[null,null,"LED70",3.0993563559073349,3.1081485881644495,21.784335713964062,22.014711322000377,68.118624022903631,67.368802905011151,112.51732606566611,115.01326554281533,148.84994245835674,144.76589932418182,null,8.7922322571145628E-3,0.23037560803631507,-0.74982111789248052,2.4959394771492214,-4.0840431341749195,null,2.8367929490768873E-3,1.057528726426306E-2,-1.1007578744402807E-2,2.2182712337943125E-2,-2.7437317520747441E-2]
[null,null,"LED150",3.0993563559073349,3.1081485881644495,20.974431743365187,21.1713124308482,67.354563673282058,66.573143573735521,105.5441020185812,107.55207271375309,136.79559773972437,133.14226733351757,null,8.7922322571145628E-3,0.19688068748301291,-0.78142009954653702,2.0079706951718919,-3.6533304062068055,null,2.8367929490768873E-3,9.3866994773430228E-3,-1.1601590997411622E-2,1.9024944613374849E-2,-2.6706491046282456E-2]
[null,null,"LED90",3.0993563559073349,3.1081485881644495,21.784335713964062,22.014711322000377,68.118624022903631,67.368802905011151,112.51732606566611,115.01326554281533,148.84994245835674,144.76589932418182,null,8.7922322571145628E-3,0.23037560803631507,-0.74982111789248052,2.4959394771492214,-4.0840431341749195,null,2.8367929490768873E-3,1.057528726426306E-2,-1.1007578744402807E-2,2.2182712337943125E-2,-2.7437317520747441E-2]
[null,null,"LED72",3.0993563559073349,3.1081485881644495,21.784335713964062,22.014711322000377,68.118624022903631,67.368802905011151,112.51732606566611,115.01326554281533,148.84994245835674,144.76589932418182,null,8.7922322571145628E-3,0.23037560803631507,-0.74982111789248052,2.4959394771492214,-4.0840431341749195,null,2.8367929490768873E-3,1.057528726426306E-2,-1.1007578744402807E-2,2.2182712337943125E-2,-2.7437317520747441E-2]
[null,null,"LED117",3.0993563559073349,3.1081485881644495,23.584122315294895,23.888931080116304,69.816535910951586,69.136934752290315,128.01337950363259,131.59369405184256,175.63737516642871,170.59619263676888,null,8.7922322571145628E-3,0.30480876482140928,-0.67960115866127069,3.5803145482099694,-5.0411825296598352,null,2.8367929490768873E-3,1.2924320894644155E-2,-9.7341002356243645E-3,2.7968283956665421E-2,-2.8702219700578888E-2]
[null,null,"LED158",3.0993563559073349,3.1081485881644495,23.584122315294895,23.888931080116304,69.816535910951586,69.136934752290315,128.01337950363259,131.59369405184256,175.63737516642871,170.59619263676888,null,8.7922322571145628E-3,0.30480876482140928,-0.67960115866127069,3.5803145482099694,-5.0411825296598352,null,2.8367929490768873E-3,1.2924320894644155E-2,-9.7341002356243645E-3,2.7968283956665421E-2,-2.8702219700578888E-2]
[null,null,"LED298",3.0993563559073349,3.1081485881644495,26.049829959118128,26.45661214873514,72.14267519757729,71.559275383062825,149.24297271364665,154.30888110920986,212.33615797648696,205.98369447501332,null,8.7922322571145628E-3,0.40678218961701162,-0.58339981451446477,5.0659083955632127,-6.3524635014736361,null,2.8367929490768873E-3,1.5615541070916937E-2,-8.0867504970768903E-3,3.3944033031848009E-2,-2.9917012542805245E-2]
[null,null,"LED178",3.0993563559073349,3.1081485881644495,21.784335713964062,22.014711322000377,68.118624022903631,67.368802905011151,112.51732606566611,115.01326554281533,148.84994245835674,144.76589932418182,null,8.7922322571145628E-3,0.23037560803631507,-0.74982111789248052,2.4959394771492214,-4.0840431341749195,null,2.8367929490768873E-3,1.057528726426306E-2,-1.1007578744402807E-2,2.2182712337943125E-2,-2.7437317520747441E-2]
[null,null,"LED175",3.0993563559073349,3.1081485881644495,22.234282364296764,22.483266261529355,68.543101994915602,67.810835866830942,116.39133942515775,119.15837267007215,155.54680063537472,151.22347265232855,null,8.7922322571145628E-3,0.24898389723259129,-0.73226612808466029,2.7670332449144013,-4.3233279830461697,null,2.8367929490768873E-3,1.1198198041795277E-2,-1.0683294259705061E-2,2.3773532107976694E-2,-2.7794387061555226E-2]
[null,null,"LED79",3.0993563559073349,3.1081485881644495,23.584122315294895,23.888931080116304,69.816535910951586,69.136934752290315,128.01337950363259,131.59369405184256,175.63737516642871,170.59619263676888,null,8.7922322571145628E-3,0.30480876482140928,-0.67960115866127069,3.5803145482099694,-5.0411825296598352,null,2.8367929490768873E-3,1.2924320894644155E-2,-9.7341002356243645E-3,2.7968283956665421E-2,-2.8702219700578888E-2]
[null,null,"LED80",3.0993563559073349,3.1081485881644495,20.974431743365187,21.1713124308482,67.354563673282058,66.573143573735521,105.5441020185812,107.55207271375309,136.79559773972437,133.14226733351757,null,8.7922322571145628E-3,0.19688068748301291,-0.78142009954653702,2.0079706951718919,-3.6533304062068055,null,2.8367929490768873E-3,9.3866994773430228E-3,-1.1601590997411622E-2,1.9024944613374849E-2,-2.6706491046282456E-2]
[null,null,"LED60",3.0993563559073349,3.1081485881644495,20.749458418198831,20.937034961083711,67.142324687276073,66.352127092825611,103.60709533883541,105.4795191501247,133.44716865121546,129.91348066944428,null,8.7922322571145628E-3,0.18757654288488013,-0.79019759445046134,1.8724238112892948,-3.5336879817711804,null,2.8367929490768873E-3,9.0400693408152488E-3,-1.1768993673229327E-2,1.8072351176005294E-2,-2.6480052124650266E-2]
[null,null,"LED155 TM",3.0993563559073349,3.1081485881644495,24.775399316736269,25.12947531566045,70.940382138726463,70.307259502803674,138.27020220700538,142.56826356038425,193.36795082978145,187.69323866490194,null,8.7922322571145628E-3,0.35407599892418062,-0.63312263592278839,4.2980613533788699,-5.6747121648795087,null,2.8367929490768873E-3,1.4291434595970178E-2,-8.9247142013514167E-3,3.1084509061064431E-2,-2.9346704769472695E-2]
[null,null,"LED81 TM",3.0993563559073349,3.1081485881644495,24.439608540195156,24.779797355217216,70.62359838727258,69.977374634461,135.37906399461409,139.47481072530155,188.37015118845989,182.87401496176685,null,8.7922322571145628E-3,0.34018881502206,-0.64622375281157929,4.0957467306874662,-5.4961362266930394,null,2.8367929490768873E-3,1.3919568902364404E-2,-9.150252430751793E-3,3.0253915264552362E-2,-2.9177320249609423E-2]
[null,null,"LED101 TM",3.0993563559073349,3.1081485881644495,24.607465900065201,24.954596734310801,70.781954387149966,70.142279709077599,136.82430567858862,141.02118680843344,190.86848500689632,185.28308103488556,null,8.7922322571145628E-3,0.34713083424560054,-0.63967467807236744,4.1968811298448259,-5.5854039720107664,null,2.8367929490768873E-3,1.4106728244808043E-2,-9.0372565099515884E-3,3.0673505770996857E-2,-2.9263102139721803E-2]
[null,null,"LED58",3.0993563559073349,3.1081485881644495,20.744388862222308,20.931755745220531,67.1375420872982,66.347146700501867,103.56344676946563,105.43281616301547,133.37171504494873,129.84072308932812,null,8.7922322571145628E-3,0.18736688299822291,-0.79039538679633381,1.8693693935498459,-3.5309919556206069,null,2.8367929490768873E-3,9.0321717473893625E-3,-1.1772778124176656E-2,1.8050474871805888E-2,-2.6474818550774409E-2]
[null,null,"LED78",3.0993563559073349,3.1081485881644495,20.96236765397018,21.158749411048472,67.343182456871673,66.561291668264062,105.44023094086164,107.44093299774866,136.61603979512475,132.96912515799971,null,8.7922322571145628E-3,0.1963817570782922,-0.78189078860761185,2.0007020568870217,-3.6469146371250361,null,2.8367929490768873E-3,9.3683003904904017E-3,-1.161054111317586E-2,1.8974750330442252E-2,-2.6694630019974998E-2]
[null,null,"LED151",3.0993563559073349,3.1081485881644495,20.986173432692123,21.183539717190882,67.365640738684817,66.584678749530497,105.64519725127579,107.6602423380388,136.97035718758991,133.31078246696501,null,8.7922322571145628E-3,0.19736628449875937,-0.78096198915432069,2.0150450867630099,-3.659574720624903,null,2.8367929490768873E-3,9.4045865546552414E-3,-1.1592882968095219E-2,1.9073702725645448E-2,-2.6718005236803719E-2]
[null,null,"LED180 F",3.0993563559073349,3.1081485881644495,25.60176042447447,25.985814121542063,71.719968089422863,71.115126300805201,141.96107994754362,146.47482718679802,199.44121460731753,193.53485175626813,null,8.7922322571145628E-3,0.38405369706759274,-0.60484178861766225,4.5137472392543998,-5.9063628510494084,null,2.8367929490768873E-3,1.500106596968424E-2,-8.4333806153333093E-3,3.1795667100604511E-2,-2.9614555159416397E-2]
[null,null,"LED360 F",3.0993563559073349,3.1081485881644495,31.674667816202327,32.309876660049909,77.449126006147267,77.081223035246566,196.53476371358607,204.87108401884225,293.98564839341424,284.67227652510098,null,8.7922322571145628E-3,0.63520884384758247,-0.36790297090070112,8.3363203052561801,-9.3133718683132543,null,2.8367929490768873E-3,2.0054159605824136E-2,-4.750253358204456E-3,4.2416517809566054E-2,-3.1679682049819032E-2]
[null,null,"LED100",3.0993563559073349,3.1081485881644495,20.940539352074978,21.136018363563263,67.322589719234685,66.539847283844068,105.25229058594518,107.2398410467478,136.29115451832769,132.65584832837348,null,8.7922322571145628E-3,0.19547901148828473,-0.78274243539061672,1.9875504608026233,-3.635306189954207,null,2.8367929490768873E-3,9.3349559054654863E-3,-1.1626742801413356E-2,1.8883678917939198E-2,-2.6673089701249476E-2]
[null,null,"LED120",3.0993563559073349,3.1081485881644495,20.940539352074978,21.136018363563263,67.322589719234685,66.539847283844068,105.25229058594518,107.2398410467478,136.29115451832769,132.65584832837348,null,8.7922322571145628E-3,0.19547901148828473,-0.78274243539061672,1.9875504608026233,-3.635306189954207,null,2.8367929490768873E-3,9.3349559054654863E-3,-1.1626742801413356E-2,1.8883678917939198E-2,-2.6673089701249476E-2]
[]
[]
[]
[null,"End"]

{"sheet":"Draft Decision changes","index":2,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Cells","Description of changes"]
["Global Assumptions - row 11","updated forecast CPI"]
["Global Assumptions - row 18","substituted with our labour escalation rates"]
["PTRM Integration","updated PTRM outputs - as per our draft decision Public Lighting PTRM"]

{"sheet":"Contents","index":3,"n_rows":45,"n_cols":5,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[null,{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"Contents"}]
[]
[null,"Model Administration"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E5&\"'!A1\",E5)","v":"Contents"},null,null,"Contents"]
[]
[]
[null,"Model Outputs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E9&\"'!A1\",E9)","v":"HID Tariffs Smoothed"},"Summary of All HID Tariffs",null,"HID Tariffs Smoothed"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E10&\"'!A1\",E10)","v":"LED Tariffs Smoothed"},"Summary of All LED Tariffs",null,"LED Tariffs Smoothed"]
[null,"HID Tariffs Unsmoothed","Summary of All HID tarriffs unsmoothed with labour esclation applied per year",null,"HID Tariffs Unsmoothed"]
[null,"LED Tariffs Unsmoothed","Summary of All LED tarriffs unsmoothed with labour esclation applied per year",null,"LED Tariffs Unsmoothed"]
[null,"HID","Individual Tariff Detail Unsmoothed and in 2024/25 $",null,"HID"]
[null,"LED","Individual Tariff Detail Unsmoothed and in 2024/25 $",null,"LED"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E15&\"'!A1\",E15)","v":"PTRM Integration"},"Summary of inputs and outputs from the PTRM",null,"PTRM Integration"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E16&\"'!A1\",E16)","v":"RIN_ReportOutputs"},"Summary of outputs to be used the Reset RIN",null,"RIN_ReportOutputs"]
[]
[null,"Expenditure Summaries and Graphs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E19&\"'!A1\",E19)","v":"Total Expenditure"},"Total Expenditure (CAPEX and OPEX)",null,"Total Expenditure"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E20&\"'!A1\",E20)","v":"CAPEX Graph"},"Total Capital Expenditure",null,"CAPEX Graph"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E21&\"'!A1\",E21)","v":"OPEX Graph"},"Total Operating Expenditure",null,"OPEX Graph"]
[]
[null,"Model Calculations"]
[null,"Provides outputs for PTRM Integration"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E25&\"'!A1\",E25)","v":"Cable Replacement"},"Input into PTRM Integration",null,"Cable Replacement"]
[null,"Brackets Replacement","Input into PTRM Integration",null,"Brackets Replacement"]
[null,"Column Replacement","Input into PTRM Integration",null,"Column Replacement"]
[null,"Provides outputs for HID and LED Tariffs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E29&\"'!A1\",E29)","v":"Column Inspections"},"Opex cost recovered via relevant HID and LED tariffs",null,"Column Inspections"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E30&\"'!A1\",E30)","v":"Cable Faults"},"Opex cost recovered via relevant HID and LED tariffs",null,"Cable Faults"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E31&\"'!A1\",E31)","v":"GSL"},"Cost no longer recoverable for 2025-30 as per the changes to the ESCOSA Distribtion Code ",null,"GSL"]
[null,"Provides outputs for HID Tariffs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E33&\"'!A1\",E33)","v":"FailureRates-HIDOpex"},"Light populations, HID opex costs and HID conversions to LED which results in the LED capital budget",null,"FailureRates-HIDOpex"]
[null,"Provides outputs for LED Tariffs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E35&\"'!A1\",E35)","v":"LEDOpex"},"LED operating costs to be included in the maintenance cost",null,"LEDOpex"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E36&\"'!A1\",E36)","v":"AnnuitySupportingCalculations"},"Supporting calculations to determine the Present Value cost to be recovered through an annuity ",null,"AnnuitySupportingCalculations"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E37&\"'!A1\",E37)","v":"AnnuityResults"},"Summary of Annuity Results for LEDs",null,"AnnuityResults"]
[]
[null,"Model Inputs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E40&\"'!A1\",E40)","v":"Global Assumptions"},"Summary of key assumption used throughout the model",null,"Global Assumptions"]
[null,"LEDCapexandOpexInputs","Summary of key LED costs used in the modelling ",null,"LEDCapexandOpexInputs"]
[null,"AMP","Summary of Asset Management Plan for Cable repairs",null,"AMP"]
[null,"SLOFault_Data","Summary of SLO fault data",null,"SLOFault_Data"]
[null,"Bracket_Data","Summary of bracket data",null,"Bracket_Data"]
[null,"ColumnData","Summary of column data",null,"ColumnData"]

{"sheet":"Administration","index":4,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[null,{"$f":"RIGHT(CELL(\"filename\",B2),LEN(CELL(\"filename\",B2))-FIND(\"]\",CELL(\"filename\",B2)))","v":"Administration"}]
[]
[null,"Model Name:","Public Lighting Model"]
[]
[null,"File Name:",{"$f":"MID(CELL(\"filename\",$C$6),FIND(\"[\",CELL(\"filename\",$C$6))+1,FIND(\"]\",CELL(\"filename\",$C$6))-FIND(\"[\",CELL(\"filename\",$C$6))-1)","v":"AER - Draft Decision - SA Power Networks - 2025-30 Distribution revenue proposal - Public Lighting Pricing Model - September 2024 - Public.xlsm"}]
[]
[null,"Version:","AER Draft Version 1"]
[]
[null,"Confidentiality:","Yes Confidential "]

{"sheet":"HID Tariffs Smoothed","index":5,"n_rows":106,"n_cols":45,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
["Public Lighting Model"]
["HID Tariffs Smoothed"]
[null,"Discount Rate (Real)",3.0839577279505061E-2,null,null,"Year","2025/26",null,null,null,null,null,null,null,"Year","2026/27",null,null,null,null,null,null,null,"Year","2027/28",null,null,null,null,null,null,null,"Year","2028/29",null,null,null,null,null,null,null,"Year","2029/30"]
[]
[null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,null,"CPI Index","June 2025 $"]
[null,null,null,null,null,"Discount Factor",0.97008304884752872,null,null,null,null,null,null,null,"Discount Factor",0.94106112166131672,null,null,null,null,null,null,null,"Discount Factor",0.91290744205308527,null,null,null,null,null,null,null,"Discount Factor",0.88559603470245563,null,null,null,null,null,null,null,"Discount Factor",0.85910170139143993]
[null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS"]
[null,"HID-P",null,null,null,null,null,null,null,null,"HID-P",null,null,null,null,null,null,null,null,"HID-P",null,null,null,null,null,null,null,null,"HID-P",null,null,null,null,null,null,null,null,"HID-P"]
[null,"cf-42",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"cf-42","F14X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F14X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F14X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F14X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F14X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"cf-42","F2X8",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F2X8",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F2X8",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F2X8",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F2X8",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"cf-42","F42",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F42",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F42",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F42",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"cf-42","F42",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[]
[null,"cf-42 PT",null,3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT",null,3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT",null,3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT",null,3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT",null,3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024]
[null,"cf-42 PT","F32",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT","F32",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT","F32",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT","F32",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT","F32",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024]
[null,"cf-42 PT","PT F42",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT","PT F42",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT","PT F42",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT","PT F42",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024,null,"cf-42 PT","PT F42",3.1081485881644495,37.210482757857704,null,null,null,76.342434107126024]
[]
[null,"F-40",null,3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40",null,3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40",null,3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40",null,3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40",null,3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F11X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F11X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F11X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F11X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F11X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F20X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F20X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F20X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F20X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F20X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F2X20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F2X20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F2X20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F2X20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F2X20",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F2X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F2X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F2X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F2X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F2X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F40X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F40X3",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X3",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X3",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X3",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X3",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F40X4",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X4",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X4",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X4",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F40X4",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F4X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F4X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F4X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F4X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F4X40",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","F8X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F8X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F8X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F8X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","F8X2",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[null,"F-40","I100",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","I100",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","I100",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","I100",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515,null,"F-40","I100",3.1081485881644495,40.465318397254109,null,null,null,80.082973701059515]
[]
[null,"MV-80",null,3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80",null,3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80",null,3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80",null,3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80",null,3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056]
[null,"MV-80","M50",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M50",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M50",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M50",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M50",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056]
[null,"MV-80","M70",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M70",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M70",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M70",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M70",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056]
[null,"MV-80","M80",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M80",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M80",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M80",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056,null,"MV-80","M80",3.1081485881644495,43.27013165724761,null,null,null,82.888809271152056]
[]
[null,"MV-80 PT",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"MV-80 PT","PT M50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT","PT M50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT","PT M50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT","PT M50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT","PT M50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"MV-80 PT","PT M80",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT","PT M80",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT","PT M80",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT","PT M80",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"MV-80 PT","PT M80",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[]
[null,"S-HP50",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP50",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP50",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP50",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP50",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-HP50","S50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP50","S50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP50","S50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP50","S50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP50","S50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[]
[null,"S-LP18",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-LP18","L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-LP18","L26",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","L26",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","L26",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","L26",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","L26",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-LP18","PT L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","PT L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","PT L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","PT L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-LP18","PT L18",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[]
[null,"S-HP Other",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","MH125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","MH150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","MH250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","MH400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","MH50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH50",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","MH70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","MH70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","PT MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","PT MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","PT MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","PT MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","PT MH100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","PT S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","PT S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","PT S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","PT S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","PT S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"S-HP Other","S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"S-HP Other","S70",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[]
[null,"S-HP50 PT",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024,null,"S-HP50 PT",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024,null,"S-HP50 PT",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024,null,"S-HP50 PT",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024,null,"S-HP50 PT",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024]
[null,"S-HP50 PT","PT S50",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024,null,"S-HP50 PT","PT S50",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024,null,"S-HP50 PT","PT S50",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024,null,"S-HP50 PT","PT S50",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024,null,"S-HP50 PT","PT S50",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126024]
[]
[null,"HID-V",null,null,null,null,null,null,null,null,"HID-V",null,null,null,null,null,null,null,null,"HID-V",null,null,null,null,null,null,null,null,"HID-V",null,null,null,null,null,null,null,null,"HID-V"]
[null,"MV-80+",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"MV-80+","M100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"MV-80+","M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"MV-80+","M125X3",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M125X3",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M125X3",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M125X3",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M125X3",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"MV-80+","M250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"MV-80+","M400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"MV-80+","M400X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M400X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M400X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M400X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","M400X2",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[null,"MV-80+","PT M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","PT M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","PT M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","PT M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053,null,"MV-80+","PT M125",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126053]
[]
[null,"S-HP100",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-HP100","PT S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100","PT S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100","PT S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100","PT S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100","PT S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-HP100","S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100","S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100","S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100","S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP100","S100",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[]
[null,"S-HP150",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-HP150","PT S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150","PT S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150","PT S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150","PT S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150","PT S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-HP150","S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150","S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150","S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150","S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP150","S150",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[]
[null,"S-HP250",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250",null,3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-HP250","S250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250","S250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250","S250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250","S250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250","S250",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[null,"S-HP250","S400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250","S400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250","S400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250","S400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024,null,"S-HP250","S400",3.1081485881644495,37.21048275785769,null,null,null,76.342434107126024]
[]
[null,"S-LP90",null,3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90",null,3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90",null,3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90",null,3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90",null,3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024]
[null,"S-LP90","L135",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L135",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L135",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L135",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L135",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024]
[null,"S-LP90","L55",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L55",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L55",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L55",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L55",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024]
[null,"S-LP90","L90",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L90",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L90",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L90",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024,null,"S-LP90","L90",3.1081485881644495,37.210482757857683,null,null,null,76.342434107126024]
[]
[null,"HID-F",null,null,null,null,null,null,null,null,"HID-F",null,null,null,null,null,null,null,null,"HID-F",null,null,null,null,null,null,null,null,"HID-F",null,null,null,null,null,null,null,null,"HID-F"]
[null,"S-HP360f",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f",null,3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","I1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","I150 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I150 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I150 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I150 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I150 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","I1500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I1500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I1500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I1500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I1500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","I500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I500 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","I750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","I750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","M1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M1000 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","M250 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M250 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M250 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M250 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M250 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","M400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","M400 F COST",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F COST",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F COST",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F COST",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F COST",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","M400 F SACON",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F SACON",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F SACON",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F SACON",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M400 F SACON",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","M750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M750 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","M80 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M80 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M80 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M80 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","M80 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","S360 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","S360 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","S360 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","S360 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","S360 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]
[null,"S-HP360f","S400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","S400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","S400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","S400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053,null,"S-HP360f","S400 F",3.1081485881644495,38.230086733375138,null,null,null,76.342434107126053]

{"sheet":"LED Tariffs Smoothed","index":6,"n_rows":54,"n_cols":40,"rows_kept":54,"cut":false,"hidden":false,"merged":[[56,11,56,15]]}
["Public Lighting Model"]
["LED Tariffs Smoothed"]
[null,"Discount Rate (Real)",3.0839577279505061E-2,null,null,"Year","2025/26",null,null,null,null,null,null,"Year","2026/27",null,null,null,null,null,null,"Year","2027/28",null,null,null,null,null,null,"Year","2028/29",null,null,null,null,null,null,"Year","2029/30"]
[]
[null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,"CPI Index","June 2025 $"]
[null,null,null,null,null,"Discount Factor",0.97008304884752872,null,null,null,null,null,null,"Discount Factor",0.94106112166131672,null,null,null,null,null,null,"Discount Factor",0.91290744205308527,null,null,null,null,null,null,"Discount Factor",0.88559603470245563,null,null,null,null,null,null,"Discount Factor",0.85910170139143993]
[null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN"]
[null,"LED-P",null,null,null,null,null,null,null,"LED-P",null,null,null,null,null,null,null,"LED-P",null,null,null,null,null,null,null,"LED-P",null,null,null,null,null,null,null,"LED-P"]
[null,null,"LED16",3.1081485881644495,15.967773993147869,61.664145047603128,84.549610082665254,98.840942640673759,null,null,"LED16",3.1081485881644495,15.967773993147869,61.664145047603128,84.549610082665254,98.840942640673759,null,null,"LED16",3.1081485881644495,15.967773993147869,61.664145047603128,84.549610082665254,98.840942640673759,null,null,"LED16",3.1081485881644495,15.967773993147869,61.664145047603128,84.549610082665254,98.840942640673759,null,null,"LED16",3.1081485881644495,15.967773993147869,61.664145047603128,84.549610082665254,98.840942640673759]
[null,null,"LED17",3.1081485881644495,16.332035854464433,62.007788312996105,88.840974141044256,105.59754787340911,null,null,"LED17",3.1081485881644495,16.332035854464433,62.007788312996105,88.840974141044256,105.59754787340911,null,null,"LED17",3.1081485881644495,16.332035854464433,62.007788312996105,88.840974141044256,105.59754787340911,null,null,"LED17",3.1081485881644495,16.332035854464433,62.007788312996105,88.840974141044256,105.59754787340911,null,null,"LED17",3.1081485881644495,16.332035854464433,62.007788312996105,88.840974141044256,105.59754787340911]
[null,null,"LED29",3.1081485881644495,16.461877281544826,62.130280225336101,90.370634236250353,108.00594512495339,null,null,"LED29",3.1081485881644495,16.461877281544826,62.130280225336101,90.370634236250353,108.00594512495339,null,null,"LED29",3.1081485881644495,16.461877281544826,62.130280225336101,90.370634236250353,108.00594512495339,null,null,"LED29",3.1081485881644495,16.461877281544826,62.130280225336101,90.370634236250353,108.00594512495339,null,null,"LED29",3.1081485881644495,16.461877281544826,62.130280225336101,90.370634236250353,108.00594512495339]
[null,null,"LED22",3.1081485881644495,16.837734044145957,62.484862076846596,94.798597669741568,114.97762137942355,null,null,"LED22",3.1081485881644495,16.837734044145957,62.484862076846596,94.798597669741568,114.97762137942355,null,null,"LED22",3.1081485881644495,16.837734044145957,62.484862076846596,94.798597669741568,114.97762137942355,null,null,"LED22",3.1081485881644495,16.837734044145957,62.484862076846596,94.798597669741568,114.97762137942355,null,null,"LED22",3.1081485881644495,16.837734044145957,62.484862076846596,94.798597669741568,114.97762137942355]
[null,null,"LED46",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED46",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED46",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED46",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED46",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433]
[null,null,"LED43",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED43",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED43",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED43",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED43",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433]
[null,null,"LED17 PT",3.1081485881644495,21.161192891483651,66.563596838485935,145.7332078380619,195.1724146686708,null,null,"LED17 PT",3.1081485881644495,21.161192891483651,66.563596838485935,145.7332078380619,195.1724146686708,null,null,"LED17 PT",3.1081485881644495,21.161192891483651,66.563596838485935,145.7332078380619,195.1724146686708,null,null,"LED17 PT",3.1081485881644495,21.161192891483651,66.563596838485935,145.7332078380619,195.1724146686708,null,null,"LED17 PT",3.1081485881644495,21.161192891483651,66.563596838485935,145.7332078380619,195.1724146686708]
[null,null,"LED35",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED35",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED35",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED35",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED35",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283]
[null,null,"LED39",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED39",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED39",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED39",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED39",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433]
[null,null,"LED26",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED26",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED26",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED26",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433,null,null,"LED26",3.1081485881644495,16.359370891744515,62.033576084015039,89.163007845298168,106.10457887373433]
[null,null,"LED20",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED20",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED20",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED20",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED20",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283]
[null,null,"LED28",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED28",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED28",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED28",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283,null,null,"LED28",3.1081485881644495,19.619074087394306,65.108767778024273,127.56552707757653,166.56802566250283]
[null,null,"LED23 PT",3.1081485881644495,19.280558171530906,64.789413140417295,123.57747565414468,160.28897574983793,null,null,"LED23 PT",3.1081485881644495,19.280558171530906,64.789413140417295,123.57747565414468,160.28897574983793,null,null,"LED23 PT",3.1081485881644495,19.280558171530906,64.789413140417295,123.57747565414468,160.28897574983793,null,null,"LED23 PT",3.1081485881644495,19.280558171530906,64.789413140417295,123.57747565414468,160.28897574983793,null,null,"LED23 PT",3.1081485881644495,19.280558171530906,64.789413140417295,123.57747565414468,160.28897574983793]
[null,null,"LED24",3.1081485881644495,16.31836066892912,61.994887194566559,88.679866965327875,105.34389016185905,null,null,"LED24",3.1081485881644495,16.31836066892912,61.994887194566559,88.679866965327875,105.34389016185905,null,null,"LED24",3.1081485881644495,16.31836066892912,61.994887194566559,88.679866965327875,105.34389016185905,null,null,"LED24",3.1081485881644495,16.31836066892912,61.994887194566559,88.679866965327875,105.34389016185905,null,null,"LED24",3.1081485881644495,16.31836066892912,61.994887194566559,88.679866965327875,105.34389016185905]
[null,null,"LED18 PT",3.1081485881644495,18.643033340019635,64.187974620123654,116.0668042421463,148.46368172366934,null,null,"LED18 PT",3.1081485881644495,18.643033340019635,64.187974620123654,116.0668042421463,148.46368172366934,null,null,"LED18 PT",3.1081485881644495,18.643033340019635,64.187974620123654,116.0668042421463,148.46368172366934,null,null,"LED18 PT",3.1081485881644495,18.643033340019635,64.187974620123654,116.0668042421463,148.46368172366934,null,null,"LED18 PT",3.1081485881644495,18.643033340019635,64.187974620123654,116.0668042421463,148.46368172366934]
[null,null,"LED19 PT",3.1081485881644495,18.993677773078602,64.518771255084928,120.19774156251613,154.96770057064063,null,null,"LED19 PT",3.1081485881644495,18.993677773078602,64.518771255084928,120.19774156251613,154.96770057064063,null,null,"LED19 PT",3.1081485881644495,18.993677773078602,64.518771255084928,120.19774156251613,154.96770057064063,null,null,"LED19 PT",3.1081485881644495,18.993677773078602,64.518771255084928,120.19774156251613,154.96770057064063,null,null,"LED19 PT",3.1081485881644495,18.993677773078602,64.518771255084928,120.19774156251613,154.96770057064063]
[null,null,"LED32 PT",3.1081485881644495,19.038064272031875,64.560645310701233,120.72065830597347,155.79101501263739,null,null,"LED32 PT",3.1081485881644495,19.038064272031875,64.560645310701233,120.72065830597347,155.79101501263739,null,null,"LED32 PT",3.1081485881644495,19.038064272031875,64.560645310701233,120.72065830597347,155.79101501263739,null,null,"LED32 PT",3.1081485881644495,19.038064272031875,64.560645310701233,120.72065830597347,155.79101501263739,null,null,"LED32 PT",3.1081485881644495,19.038064272031875,64.560645310701233,120.72065830597347,155.79101501263739]
[null,null,"LED33 PT",3.1081485881644495,19.98694616772357,65.455816910410391,131.89942307728484,173.39159597520683,null,null,"LED33 PT",3.1081485881644495,19.98694616772357,65.455816910410391,131.89942307728484,173.39159597520683,null,null,"LED33 PT",3.1081485881644495,19.98694616772357,65.455816910410391,131.89942307728484,173.39159597520683,null,null,"LED33 PT",3.1081485881644495,19.98694616772357,65.455816910410391,131.89942307728484,173.39159597520683,null,null,"LED33 PT",3.1081485881644495,19.98694616772357,65.455816910410391,131.89942307728484,173.39159597520683]
[]
[null,"LED-V",null,null,null,null,null,null,null,"LED-V",null,null,null,null,null,null,null,"LED-V",null,null,null,null,null,null,null,"LED-V",null,null,null,null,null,null,null,"LED-V"]
[null,null,"LED200",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED200",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED200",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED200",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED200",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182]
[null,null,"LED105",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED105",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED105",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED105",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED105",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332]
[null,null,"LED198",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED198",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED198",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED198",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED198",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332]
[null,null,"LED88",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED88",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED88",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED88",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED88",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182]
[null,null,"LED70",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED70",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED70",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED70",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED70",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182]
[null,null,"LED150",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757,null,null,"LED150",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757,null,null,"LED150",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757,null,null,"LED150",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757,null,null,"LED150",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757]
[null,null,"LED90",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED90",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED90",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED90",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED90",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182]
[null,null,"LED72",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED72",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED72",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED72",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED72",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182]
[null,null,"LED117",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED117",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED117",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED117",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED117",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888]
[null,null,"LED158",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED158",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED158",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED158",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED158",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888]
[null,null,"LED298",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED298",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED298",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED298",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332,null,null,"LED298",3.1081485881644495,26.45661214873514,71.559275383062825,154.30888110920986,205.98369447501332]
[null,null,"LED178",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED178",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED178",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED178",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182,null,null,"LED178",3.1081485881644495,22.014711322000377,67.368802905011151,115.01326554281533,144.76589932418182]
[null,null,"LED175",3.1081485881644495,22.483266261529355,67.810835866830942,119.15837267007215,151.22347265232855,null,null,"LED175",3.1081485881644495,22.483266261529355,67.810835866830942,119.15837267007215,151.22347265232855,null,null,"LED175",3.1081485881644495,22.483266261529355,67.810835866830942,119.15837267007215,151.22347265232855,null,null,"LED175",3.1081485881644495,22.483266261529355,67.810835866830942,119.15837267007215,151.22347265232855,null,null,"LED175",3.1081485881644495,22.483266261529355,67.810835866830942,119.15837267007215,151.22347265232855]
[null,null,"LED79",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED79",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED79",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED79",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888,null,null,"LED79",3.1081485881644495,23.888931080116304,69.136934752290315,131.59369405184256,170.59619263676888]
[null,null,"LED80",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757,null,null,"LED80",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757,null,null,"LED80",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757,null,null,"LED80",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757,null,null,"LED80",3.1081485881644495,21.1713124308482,66.573143573735521,107.55207271375309,133.14226733351757]
[null,null,"LED60",3.1081485881644495,20.937034961083711,66.352127092825611,105.4795191501247,129.91348066944428,null,null,"LED60",3.1081485881644495,20.937034961083711,66.352127092825611,105.4795191501247,129.91348066944428,null,null,"LED60",3.1081485881644495,20.937034961083711,66.352127092825611,105.4795191501247,129.91348066944428,null,null,"LED60",3.1081485881644495,20.937034961083711,66.352127092825611,105.4795191501247,129.91348066944428,null,null,"LED60",3.1081485881644495,20.937034961083711,66.352127092825611,105.4795191501247,129.91348066944428]
[null,null,"LED155 TM",3.1081485881644495,25.12947531566045,70.307259502803674,142.56826356038425,187.69323866490194,null,null,"LED155 TM",3.1081485881644495,25.12947531566045,70.307259502803674,142.56826356038425,187.69323866490194,null,null,"LED155 TM",3.1081485881644495,25.12947531566045,70.307259502803674,142.56826356038425,187.69323866490194,null,null,"LED155 TM",3.1081485881644495,25.12947531566045,70.307259502803674,142.56826356038425,187.69323866490194,null,null,"LED155 TM",3.1081485881644495,25.12947531566045,70.307259502803674,142.56826356038425,187.69323866490194]
[null,null,"LED81 TM",3.1081485881644495,24.779797355217216,69.977374634461,139.47481072530155,182.87401496176685,null,null,"LED81 TM",3.1081485881644495,24.779797355217216,69.977374634461,139.47481072530155,182.87401496176685,null,null,"LED81 TM",3.1081485881644495,24.779797355217216,69.977374634461,139.47481072530155,182.87401496176685,null,null,"LED81 TM",3.1081485881644495,24.779797355217216,69.977374634461,139.47481072530155,182.87401496176685,null,null,"LED81 TM",3.1081485881644495,24.779797355217216,69.977374634461,139.47481072530155,182.87401496176685]
[null,null,"LED101 TM",3.1081485881644495,24.954596734310801,70.142279709077599,141.02118680843344,185.28308103488556,null,null,"LED101 TM",3.1081485881644495,24.954596734310801,70.142279709077599,141.02118680843344,185.28308103488556,null,null,"LED101 TM",3.1081485881644495,24.954596734310801,70.142279709077599,141.02118680843344,185.28308103488556,null,null,"LED101 TM",3.1081485881644495,24.954596734310801,70.142279709077599,141.02118680843344,185.28308103488556,null,null,"LED101 TM",3.1081485881644495,24.954596734310801,70.142279709077599,141.02118680843344,185.28308103488556]
[null,null,"LED58",3.1081485881644495,20.931755745220531,66.347146700501867,105.43281616301547,129.84072308932812,null,null,"LED58",3.1081485881644495,20.931755745220531,66.347146700501867,105.43281616301547,129.84072308932812,null,null,"LED58",3.1081485881644495,20.931755745220531,66.347146700501867,105.43281616301547,129.84072308932812,null,null,"LED58",3.1081485881644495,20.931755745220531,66.347146700501867,105.43281616301547,129.84072308932812,null,null,"LED58",3.1081485881644495,20.931755745220531,66.347146700501867,105.43281616301547,129.84072308932812]
[null,null,"LED78",3.1081485881644495,21.158749411048472,66.561291668264062,107.44093299774866,132.96912515799971,null,null,"LED78",3.1081485881644495,21.158749411048472,66.561291668264062,107.44093299774866,132.96912515799971,null,null,"LED78",3.1081485881644495,21.158749411048472,66.561291668264062,107.44093299774866,132.96912515799971,null,null,"LED78",3.1081485881644495,21.158749411048472,66.561291668264062,107.44093299774866,132.96912515799971,null,null,"LED78",3.1081485881644495,21.158749411048472,66.561291668264062,107.44093299774866,132.96912515799971]
[null,null,"LED151",3.1081485881644495,21.183539717190882,66.584678749530497,107.6602423380388,133.31078246696501,null,null,"LED151",3.1081485881644495,21.183539717190882,66.584678749530497,107.6602423380388,133.31078246696501,null,null,"LED151",3.1081485881644495,21.183539717190882,66.584678749530497,107.6602423380388,133.31078246696501,null,null,"LED151",3.1081485881644495,21.183539717190882,66.584678749530497,107.6602423380388,133.31078246696501,null,null,"LED151",3.1081485881644495,21.183539717190882,66.584678749530497,107.6602423380388,133.31078246696501]
[null,null,"LED180 F",3.1081485881644495,25.985814121542063,71.115126300805201,146.47482718679802,193.53485175626813,null,null,"LED180 F",3.1081485881644495,25.985814121542063,71.115126300805201,146.47482718679802,193.53485175626813,null,null,"LED180 F",3.1081485881644495,25.985814121542063,71.115126300805201,146.47482718679802,193.53485175626813,null,null,"LED180 F",3.1081485881644495,25.985814121542063,71.115126300805201,146.47482718679802,193.53485175626813,null,null,"LED180 F",3.1081485881644495,25.985814121542063,71.115126300805201,146.47482718679802,193.53485175626813]
[null,null,"LED360 F",3.1081485881644495,32.309876660049909,77.081223035246566,204.87108401884225,284.67227652510098,null,null,"LED360 F",3.1081485881644495,32.309876660049909,77.081223035246566,204.87108401884225,284.67227652510098,null,null,"LED360 F",3.1081485881644495,32.309876660049909,77.081223035246566,204.87108401884225,284.67227652510098,null,null,"LED360 F",3.1081485881644495,32.309876660049909,77.081223035246566,204.87108401884225,284.67227652510098,null,null,"LED360 F",3.1081485881644495,32.309876660049909,77.081223035246566,204.87108401884225,284.67227652510098]
[null,null,"LED100",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348,null,null,"LED100",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348,null,null,"LED100",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348,null,null,"LED100",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348,null,null,"LED100",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348]
[null,null,"LED120",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348,null,null,"LED120",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348,null,null,"LED120",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348,null,null,"LED120",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348,null,null,"LED120",3.1081485881644495,21.136018363563263,66.539847283844068,107.2398410467478,132.65584832837348]

{"sheet":"HID Tariffs Unsmoothed","index":7,"n_rows":106,"n_cols":45,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
["Public Lighting Model"]
["HID Tariffs Unsmoothed"]
[null,null,null,null,null,"Year","2025/26",null,null,null,null,null,null,null,"Year","2026/27",null,null,null,null,null,null,null,"Year","2027/28",null,null,null,null,null,null,null,"Year","2028/29",null,null,null,null,null,null,null,"Year","2029/30"]
[]
[null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,null,"CPI Index","June 2025 $"]
[null,null,null,null,null,"Labour","June 2026 $",null,null,null,null,null,null,null,"Labour","June 2027 $",null,null,null,null,null,null,null,"Labour","June 2028 $",null,null,null,null,null,null,null,"Labour","June 2029 $",null,null,null,null,null,null,null,"Labour","June 2030 $"]
[null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN","SLUOS"]
[null,"HID-P",null,null,null,null,null,null,null,null,"HID-P",null,null,null,null,null,null,null,null,"HID-P",null,null,null,null,null,null,null,null,"HID-P",null,null,null,null,null,null,null,null,"HID-P"]
[null,"cf-42",null,3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"cf-42",null,3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"cf-42",null,3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"cf-42",null,3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"cf-42",null,3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"cf-42","F14X2",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"cf-42","F14X2",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"cf-42","F14X2",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"cf-42","F14X2",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"cf-42","F14X2",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"cf-42","F2X8",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"cf-42","F2X8",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"cf-42","F2X8",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"cf-42","F2X8",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"cf-42","F2X8",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"cf-42","F42",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"cf-42","F42",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"cf-42","F42",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"cf-42","F42",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"cf-42","F42",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[]
[null,"cf-42 PT",null,3.0751790021624701,36.815773760954535,null,null,null,75.53263419714753,null,"cf-42 PT",null,3.0922312764563125,37.019922095757281,null,null,null,75.951472643807222,null,"cf-42 PT",null,3.1068044231132497,37.194390531555563,null,null,null,76.30941868687195,null,"cf-42 PT",null,3.1250410695400666,37.412718065834405,null,null,null,76.757347715579172,null,"cf-42 PT",null,3.1468280406905418,37.673549776849697,null,null,null,77.292479921221656]
[null,"cf-42 PT","F32",3.0751790021624701,36.815773760954535,null,null,null,75.53263419714753,null,"cf-42 PT","F32",3.0922312764563125,37.019922095757281,null,null,null,75.951472643807222,null,"cf-42 PT","F32",3.1068044231132497,37.194390531555563,null,null,null,76.30941868687195,null,"cf-42 PT","F32",3.1250410695400666,37.412718065834405,null,null,null,76.757347715579172,null,"cf-42 PT","F32",3.1468280406905418,37.673549776849697,null,null,null,77.292479921221656]
[null,"cf-42 PT","PT F42",3.0751790021624701,36.815773760954535,null,null,null,75.53263419714753,null,"cf-42 PT","PT F42",3.0922312764563125,37.019922095757281,null,null,null,75.951472643807222,null,"cf-42 PT","PT F42",3.1068044231132497,37.194390531555563,null,null,null,76.30941868687195,null,"cf-42 PT","PT F42",3.1250410695400666,37.412718065834405,null,null,null,76.757347715579172,null,"cf-42 PT","PT F42",3.1468280406905418,37.673549776849697,null,null,null,77.292479921221656]
[]
[null,"F-40",null,3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40",null,3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40",null,3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40",null,3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40",null,3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F11X2",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F11X2",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F11X2",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F11X2",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F11X2",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F20",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F20",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F20",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F20",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F20",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F20X2",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F20X2",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F20X2",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F20X2",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F20X2",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F2X20",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F2X20",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F2X20",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F2X20",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F2X20",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F2X40",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F2X40",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F2X40",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F2X40",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F2X40",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F40",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F40",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F40",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F40",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F40",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F40X2",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F40X2",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F40X2",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F40X2",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F40X2",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F40X3",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F40X3",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F40X3",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F40X3",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F40X3",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F40X4",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F40X4",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F40X4",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F40X4",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F40X4",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F4X40",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F4X40",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F4X40",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F4X40",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F4X40",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","F8X2",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","F8X2",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","F8X2",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","F8X2",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","F8X2",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[null,"F-40","I100",3.0751790021624701,40.036083836179387,null,null,null,79.233496137861451,null,"F-40","I100",3.0922312764563125,40.258089216271316,null,null,null,79.672856353462819,null,"F-40","I100",3.1068044231132497,40.447818568905355,null,null,null,80.048340628864977,null,"F-40","I100",3.1250410695400666,40.685243416278915,null,null,null,80.518216773704239,null,"F-40","I100",3.1468280406905418,40.968890320378961,null,null,null,81.079568777373936]
[]
[null,"MV-80",null,3.0751790021624701,42.811145129890782,null,null,null,82.00956889755048,null,"MV-80",null,3.0922312764563125,43.048538591889269,null,null,null,82.464322803771026,null,"MV-80",null,3.1068044231132497,43.251418845718582,null,null,null,82.852962773664075,null,"MV-80",null,3.1250410695400666,43.505300560022683,null,null,null,83.339301783701742,null,"MV-80",null,3.1468280406905418,43.808608166899496,null,null,null,83.920321656163608]
[null,"MV-80","M50",3.0751790021624701,42.811145129890782,null,null,null,82.00956889755048,null,"MV-80","M50",3.0922312764563125,43.048538591889269,null,null,null,82.464322803771026,null,"MV-80","M50",3.1068044231132497,43.251418845718582,null,null,null,82.852962773664075,null,"MV-80","M50",3.1250410695400666,43.505300560022683,null,null,null,83.339301783701742,null,"MV-80","M50",3.1468280406905418,43.808608166899496,null,null,null,83.920321656163608]
[null,"MV-80","M70",3.0751790021624701,42.811145129890782,null,null,null,82.00956889755048,null,"MV-80","M70",3.0922312764563125,43.048538591889269,null,null,null,82.464322803771026,null,"MV-80","M70",3.1068044231132497,43.251418845718582,null,null,null,82.852962773664075,null,"MV-80","M70",3.1250410695400666,43.505300560022683,null,null,null,83.339301783701742,null,"MV-80","M70",3.1468280406905418,43.808608166899496,null,null,null,83.920321656163608]
[null,"MV-80","M80",3.0751790021624701,42.811145129890782,null,null,null,82.00956889755048,null,"MV-80","M80",3.0922312764563125,43.048538591889269,null,null,null,82.464322803771026,null,"MV-80","M80",3.1068044231132497,43.251418845718582,null,null,null,82.852962773664075,null,"MV-80","M80",3.1250410695400666,43.505300560022683,null,null,null,83.339301783701742,null,"MV-80","M80",3.1468280406905418,43.808608166899496,null,null,null,83.920321656163608]
[]
[null,"MV-80 PT",null,3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"MV-80 PT",null,3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"MV-80 PT",null,3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"MV-80 PT",null,3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"MV-80 PT",null,3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"MV-80 PT","PT M50",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"MV-80 PT","PT M50",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"MV-80 PT","PT M50",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"MV-80 PT","PT M50",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"MV-80 PT","PT M50",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"MV-80 PT","PT M80",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"MV-80 PT","PT M80",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"MV-80 PT","PT M80",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"MV-80 PT","PT M80",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"MV-80 PT","PT M80",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[]
[null,"S-HP50",null,3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP50",null,3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP50",null,3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP50",null,3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP50",null,3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-HP50","S50",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP50","S50",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP50","S50",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP50","S50",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP50","S50",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[]
[null,"S-LP18",null,3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-LP18",null,3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-LP18",null,3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-LP18",null,3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-LP18",null,3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-LP18","L18",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-LP18","L18",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-LP18","L18",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-LP18","L18",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-LP18","L18",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-LP18","L26",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-LP18","L26",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-LP18","L26",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-LP18","L26",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-LP18","L26",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-LP18","PT L18",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-LP18","PT L18",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-LP18","PT L18",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-LP18","PT L18",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-LP18","PT L18",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[]
[null,"S-HP Other",null,3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other",null,3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other",null,3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other",null,3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other",null,3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","MH100",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","MH100",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","MH100",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","MH100",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","MH100",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","MH125",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","MH125",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","MH125",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","MH125",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","MH125",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","MH150",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","MH150",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","MH150",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","MH150",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","MH150",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","MH250",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","MH250",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","MH250",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","MH250",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","MH250",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","MH400",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","MH400",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","MH400",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","MH400",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","MH400",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","MH50",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","MH50",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","MH50",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","MH50",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","MH50",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","MH70",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","MH70",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","MH70",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","MH70",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","MH70",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","PT MH100",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","PT MH100",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","PT MH100",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","PT MH100",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","PT MH100",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","PT S70",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","PT S70",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","PT S70",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","PT S70",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","PT S70",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"S-HP Other","S70",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"S-HP Other","S70",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"S-HP Other","S70",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"S-HP Other","S70",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"S-HP Other","S70",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[]
[null,"S-HP50 PT",null,3.0751790021624701,37.824562320154108,null,null,null,75.53263419714753,null,"S-HP50 PT",null,3.0922312764563125,38.034304520941198,null,null,null,75.951472643807222,null,"S-HP50 PT",null,3.1068044231132497,38.213553564180124,null,null,null,76.30941868687195,null,"S-HP50 PT",null,3.1250410695400666,38.437863488511908,null,null,null,76.757347715579172,null,"S-HP50 PT",null,3.1468280406905418,38.705842245998561,null,null,null,77.292479921221656]
[null,"S-HP50 PT","PT S50",3.0751790021624701,37.824562320154108,null,null,null,75.53263419714753,null,"S-HP50 PT","PT S50",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807222,null,"S-HP50 PT","PT S50",3.1068044231132497,38.213553564180124,null,null,null,76.30941868687195,null,"S-HP50 PT","PT S50",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579172,null,"S-HP50 PT","PT S50",3.1468280406905418,38.705842245998561,null,null,null,77.292479921221656]
[]
[null,"HID-V",null,null,null,null,null,null,null,null,"HID-V",null,null,null,null,null,null,null,null,"HID-V",null,null,null,null,null,null,null,null,"HID-V",null,null,null,null,null,null,null,null,"HID-V"]
[null,"MV-80+",null,3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"MV-80+",null,3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"MV-80+",null,3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"MV-80+",null,3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"MV-80+",null,3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"MV-80+","M100",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"MV-80+","M100",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"MV-80+","M100",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"MV-80+","M100",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"MV-80+","M100",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"MV-80+","M125",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"MV-80+","M125",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"MV-80+","M125",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"MV-80+","M125",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"MV-80+","M125",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"MV-80+","M125X3",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"MV-80+","M125X3",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"MV-80+","M125X3",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"MV-80+","M125X3",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"MV-80+","M125X3",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"MV-80+","M250",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"MV-80+","M250",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"MV-80+","M250",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"MV-80+","M250",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"MV-80+","M250",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"MV-80+","M400",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"MV-80+","M400",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"MV-80+","M400",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"MV-80+","M400",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"MV-80+","M400",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"MV-80+","M400X2",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"MV-80+","M400X2",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"MV-80+","M400X2",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"MV-80+","M400X2",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"MV-80+","M400X2",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[null,"MV-80+","PT M125",3.0751790021624701,36.815773760954528,null,null,null,75.532634197147544,null,"MV-80+","PT M125",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807236,null,"MV-80+","PT M125",3.1068044231132497,37.194390531555555,null,null,null,76.309418686871965,null,"MV-80+","PT M125",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579186,null,"MV-80+","PT M125",3.1468280406905418,37.67354977684969,null,null,null,77.29247992122167]
[]
[null,"S-HP100",null,3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP100",null,3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP100",null,3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP100",null,3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP100",null,3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-HP100","PT S100",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP100","PT S100",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP100","PT S100",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP100","PT S100",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP100","PT S100",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-HP100","S100",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP100","S100",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP100","S100",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP100","S100",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP100","S100",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[]
[null,"S-HP150",null,3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP150",null,3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP150",null,3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP150",null,3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP150",null,3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-HP150","PT S150",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP150","PT S150",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP150","PT S150",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP150","PT S150",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP150","PT S150",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-HP150","S150",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP150","S150",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP150","S150",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP150","S150",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP150","S150",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[]
[null,"S-HP250",null,3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP250",null,3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP250",null,3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP250",null,3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP250",null,3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-HP250","S250",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP250","S250",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP250","S250",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP250","S250",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP250","S250",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[null,"S-HP250","S400",3.0751790021624701,36.815773760954528,null,null,null,75.53263419714753,null,"S-HP250","S400",3.0922312764563125,37.019922095757273,null,null,null,75.951472643807222,null,"S-HP250","S400",3.1068044231132497,37.194390531555555,null,null,null,76.30941868687195,null,"S-HP250","S400",3.1250410695400666,37.412718065834397,null,null,null,76.757347715579172,null,"S-HP250","S400",3.1468280406905418,37.67354977684969,null,null,null,77.292479921221656]
[]
[null,"S-LP90",null,3.0751790021624701,36.815773760954521,null,null,null,75.53263419714753,null,"S-LP90",null,3.0922312764563125,37.019922095757266,null,null,null,75.951472643807222,null,"S-LP90",null,3.1068044231132497,37.194390531555548,null,null,null,76.30941868687195,null,"S-LP90",null,3.1250410695400666,37.41271806583439,null,null,null,76.757347715579172,null,"S-LP90",null,3.1468280406905418,37.673549776849683,null,null,null,77.292479921221656]
[null,"S-LP90","L135",3.0751790021624701,36.815773760954521,null,null,null,75.53263419714753,null,"S-LP90","L135",3.0922312764563125,37.019922095757266,null,null,null,75.951472643807222,null,"S-LP90","L135",3.1068044231132497,37.194390531555548,null,null,null,76.30941868687195,null,"S-LP90","L135",3.1250410695400666,37.41271806583439,null,null,null,76.757347715579172,null,"S-LP90","L135",3.1468280406905418,37.673549776849683,null,null,null,77.292479921221656]
[null,"S-LP90","L55",3.0751790021624701,36.815773760954521,null,null,null,75.53263419714753,null,"S-LP90","L55",3.0922312764563125,37.019922095757266,null,null,null,75.951472643807222,null,"S-LP90","L55",3.1068044231132497,37.194390531555548,null,null,null,76.30941868687195,null,"S-LP90","L55",3.1250410695400666,37.41271806583439,null,null,null,76.757347715579172,null,"S-LP90","L55",3.1468280406905418,37.673549776849683,null,null,null,77.292479921221656]
[null,"S-LP90","L90",3.0751790021624701,36.815773760954521,null,null,null,75.53263419714753,null,"S-LP90","L90",3.0922312764563125,37.019922095757266,null,null,null,75.951472643807222,null,"S-LP90","L90",3.1068044231132497,37.194390531555548,null,null,null,76.30941868687195,null,"S-LP90","L90",3.1250410695400666,37.41271806583439,null,null,null,76.757347715579172,null,"S-LP90","L90",3.1468280406905418,37.673549776849683,null,null,null,77.292479921221656]
[]
[null,"HID-F",null,null,null,null,null,null,null,null,"HID-F",null,null,null,null,null,null,null,null,"HID-F",null,null,null,null,null,null,null,null,"HID-F",null,null,null,null,null,null,null,null,"HID-F"]
[null,"S-HP360f",null,3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f",null,3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f",null,3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f",null,3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f",null,3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","I1000 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","I1000 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","I1000 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","I1000 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","I1000 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","I150 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","I150 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","I150 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","I150 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","I150 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","I1500 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","I1500 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","I1500 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","I1500 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","I1500 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","I500 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","I500 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","I500 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","I500 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","I500 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","I750 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","I750 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","I750 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","I750 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","I750 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","M1000 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","M1000 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","M1000 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","M1000 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","M1000 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","M250 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","M250 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","M250 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","M250 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","M250 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","M400 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","M400 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","M400 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","M400 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","M400 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","M400 F COST",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","M400 F COST",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","M400 F COST",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","M400 F COST",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","M400 F COST",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","M400 F SACON",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","M400 F SACON",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","M400 F SACON",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","M400 F SACON",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","M400 F SACON",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","M750 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","M750 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","M750 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","M750 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","M750 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","M80 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","M80 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","M80 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","M80 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","M80 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","S360 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","S360 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","S360 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","S360 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","S360 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]
[null,"S-HP360f","S400 F",3.0751790021624701,37.824562320154108,null,null,null,75.532634197147544,null,"S-HP360f","S400 F",3.0922312764563125,38.034304520941198,null,null,null,75.951472643807236,null,"S-HP360f","S400 F",3.1068044231132497,38.213553564180124,null,null,null,76.309418686871965,null,"S-HP360f","S400 F",3.1250410695400666,38.437863488511908,null,null,null,76.757347715579186,null,"S-HP360f","S400 F",3.1468280406905418,38.705842245998561,null,null,null,77.29247992122167]

{"sheet":"LED Tariffs Unsmoothed","index":8,"n_rows":54,"n_cols":40,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["Public Lighting Model"]
["LED Tariffs Unsmoothed"]
[null,null,null,null,null,"Year","2025/26",null,null,null,null,null,null,"Year","2026/27",null,null,null,null,null,null,"Year","2027/28",null,null,null,null,null,null,"Year","2028/29",null,null,null,null,null,null,"Year","2029/30"]
[]
[null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,"CPI Index","June 2025 $",null,null,null,null,null,null,"CPI Index","June 2025 $"]
[null,null,null,null,null,"Labour","June 2026 $",null,null,null,null,null,null,"Labour","June 2027 $",null,null,null,null,null,null,"Labour","June 2028 $",null,null,null,null,null,null,"Labour","June 2029 $",null,null,null,null,null,null,"Labour","June 2030 $"]
[null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN",null,"Base Lamp","Lamp Type","ENERGY","CLER","PLC","TFI","SAPN"]
[null,"LED-P",null,null,null,null,null,null,null,"LED-P",null,null,null,null,null,null,null,"LED-P",null,null,null,null,null,null,null,"LED-P",null,null,null,null,null,null,null,"LED-P"]
[null,null,"LED16",3.0751790021624701,15.798396345009701,61.010044615877582,83.652752817967851,97.792490526345162,null,null,"LED16",3.0922312764563125,15.88600054225757,61.348353382534064,84.116618396356586,98.334762820465471,null,null,"LED16",3.1068044231132497,15.960868491966625,61.637477471606026,84.513045347183009,98.79819740602467,null,null,"LED16",3.1250410695400666,16.054557271726132,61.999283601057904,85.009128884010764,99.378133426553148,null,null,"LED16",3.1468280406905418,16.166485457093703,62.431526433426562,85.60179035543122,100.07097184940019]
[null,null,"LED17",3.0751790021624701,16.158794310369149,61.35004269640536,87.898596370368708,104.4774252867774,null,null,"LED17",3.0922312764563125,16.248396962001603,61.690236797386923,88.386005712815845,105.05676642830176,null,null,"LED17",3.1068044231132497,16.32497282282749,61.98097212336156,88.802553541395426,105.55188064440843,null,null,"LED17",3.1250410695400666,16.42079886037348,62.344794533744079,89.32381608328086,106.17146014309756,null,null,"LED17",3.1468280406905418,16.535280386560707,62.779446178206754,89.946558428341689,106.91165986773092]
[null,null,"LED29",3.0751790021624701,16.287258448695379,61.471235279731992,89.412030645401742,106.86027554207635,null,null,"LED29",3.0922312764563125,16.37757345096567,61.812101409617178,89.907832181072564,107.45282990342497,null,null,"LED29",3.1068044231132497,16.454758098052999,62.103411062253549,90.331552112359063,107.95923634876694,null,null,"LED29",3.1250410695400666,16.551345962818651,62.467952177560278,90.861789730409043,108.59294679643932,null,null,"LED29",3.1468280406905418,16.666737629350106,62.903462444989202,91.495254426547675,109.35002849435996]
[null,null,"LED22",3.0751790021624701,16.659128322797613,61.822055915677495,93.793024599444621,113.75799996531008,null,null,"LED22",3.0922312764563125,16.751505392703759,62.164867392388956,94.313119326026111,114.38880312088682,null,null,"LED22",3.1068044231132497,16.830452315811044,62.457839569572457,94.757600607253721,114.9278975982257,null,null,"LED22",3.1250410695400666,16.92924546989677,62.824461146501896,95.313818708937887,115.60251342453381,null,null,"LED22",3.1468280406905418,17.047271753214144,63.262456901464709,95.978321789775435,116.40846399249656]
[null,null,"LED46",3.0751790021624701,16.185839392122041,61.375556924474125,88.217214112480917,104.97907797210358,null,null,"LED46",3.0922312764563125,16.275592012309829,61.715892505224872,88.70639023244884,105.56120084411725,null,null,"LED46",3.1068044231132497,16.352296038664441,62.006748742075665,89.12444797738776,106.05869237164188,null,null,"LED46",3.1250410695400666,16.448282460888255,62.370722458758017,89.647600008992043,106.68124680695907,null,null,"LED46",3.1468280406905418,16.562955595569004,62.805554865950427,90.272599691121897,107.42500063123185]
[null,null,"LED43",3.0751790021624701,16.185839392122041,61.375556924474125,88.217214112480917,104.97907797210358,null,null,"LED43",3.0922312764563125,16.275592012309829,61.715892505224872,88.70639023244884,105.56120084411725,null,null,"LED43",3.1068044231132497,16.352296038664441,62.006748742075665,89.12444797738776,106.05869237164188,null,null,"LED43",3.1250410695400666,16.448282460888255,62.370722458758017,89.647600008992043,106.68124680695907,null,null,"LED43",3.1468280406905418,16.562955595569004,62.805554865950427,90.272599691121897,107.42500063123185]
[null,null,"LED17 PT",3.0751790021624701,20.936726219717396,65.857525629752772,144.18734753155741,193.10212956868045,null,null,"LED17 PT",3.0922312764563125,21.052823135722171,66.222714319764819,144.98688544401088,194.17290641705733,null,null,"LED17 PT",3.1068044231132497,21.152041419113651,66.534810421744737,145.6701833464011,195.08800945723559,null,null,"LED17 PT",3.1250410695400666,21.276201890141696,66.92536342975184,146.52525346567043,196.23315751487161,null,null,"LED17 PT",3.1468280406905418,21.424534019690455,67.391949605687657,147.54678931081133,197.60124390042824]
[null,null,"LED35",3.0751790021624701,19.410965391154161,64.418128621674228,126.21237985936204,164.80116069723971,null,null,"LED35",3.0922312764563125,19.518601761565598,64.775335664900126,126.91224419868247,165.71500493010444,null,null,"LED35",3.1068044231132497,19.610589527220572,65.080610523732389,127.51035946947422,166.49599084422047,null,null,"LED35",3.1250410695400666,19.725701822274853,65.462627516669897,128.25883315005143,167.47330647243308,null,null,"LED35",3.1468280406905418,19.863224269808011,65.919015879383451,129.15302027766094,168.64088667870749]
[null,null,"LED39",3.0751790021624701,16.185839392122041,61.375556924474125,88.217214112480917,104.97907797210358,null,null,"LED39",3.0922312764563125,16.275592012309829,61.715892505224872,88.70639023244884,105.56120084411725,null,null,"LED39",3.1068044231132497,16.352296038664441,62.006748742075665,89.12444797738776,106.05869237164188,null,null,"LED39",3.1250410695400666,16.448282460888255,62.370722458758017,89.647600008992043,106.68124680695907,null,null,"LED39",3.1468280406905418,16.562955595569004,62.805554865950427,90.272599691121897,107.42500063123185]
[null,null,"LED26",3.0751790021624701,16.185839392122041,61.375556924474125,88.217214112480917,104.97907797210358,null,null,"LED26",3.0922312764563125,16.275592012309829,61.715892505224872,88.70639023244884,105.56120084411725,null,null,"LED26",3.1068044231132497,16.352296038664441,62.006748742075665,89.12444797738776,106.05869237164188,null,null,"LED26",3.1250410695400666,16.448282460888255,62.370722458758017,89.647600008992043,106.68124680695907,null,null,"LED26",3.1468280406905418,16.562955595569004,62.805554865950427,90.272599691121897,107.42500063123185]
[null,null,"LED20",3.0751790021624701,19.410965391154161,64.418128621674228,126.21237985936204,164.80116069723971,null,null,"LED20",3.0922312764563125,19.518601761565598,64.775335664900126,126.91224419868247,165.71500493010444,null,null,"LED20",3.1068044231132497,19.610589527220572,65.080610523732389,127.51035946947422,166.49599084422047,null,null,"LED20",3.1250410695400666,19.725701822274853,65.462627516669897,128.25883315005143,167.47330647243308,null,null,"LED20",3.1468280406905418,19.863224269808011,65.919015879383451,129.15302027766094,168.64088667870749]
[null,null,"LED28",3.0751790021624701,19.410965391154161,64.418128621674228,126.21237985936204,164.80116069723971,null,null,"LED28",3.0922312764563125,19.518601761565598,64.775335664900126,126.91224419868247,165.71500493010444,null,null,"LED28",3.1068044231132497,19.610589527220572,65.080610523732389,127.51035946947422,166.49599084422047,null,null,"LED28",3.1250410695400666,19.725701822274853,65.462627516669897,128.25883315005143,167.47330647243308,null,null,"LED28",3.1468280406905418,19.863224269808011,65.919015879383451,129.15302027766094,168.64088667870749]
[null,null,"LED23 PT",3.0751790021624701,19.076040271961034,64.102161528095806,122.2666315629061,158.58871560420752,null,null,"LED23 PT",3.0922312764563125,19.181819438288951,64.457616491997626,122.94461620605328,159.46811100736599,null,null,"LED23 PT",3.1068044231132497,19.272220007596115,64.761393995784786,123.52403273815204,160.21965640001147,null,null,"LED23 PT",3.1250410695400666,19.385346105757829,65.141537218068933,124.2491070600184,161.1601305420771,null,null,"LED23 PT",3.1468280406905418,19.520495682019327,65.595687022979035,125.11533942329014,162.28369693259617]
[null,null,"LED24",3.0751790021624701,16.145264183923778,61.337278426173874,87.739198133827713,104.22645824122954,null,null,"LED24",3.0922312764563125,16.234791809215579,61.677401747588789,88.225723591971033,104.80440773729315,null,null,"LED24",3.1068044231132497,16.311303551329409,61.968076584212426,88.641516038871586,105.29833263090566,null,null,"LED24",3.1250410695400666,16.407049351552004,62.331823299006835,89.161833305936,105.91642382687445,null,null,"LED24",3.1468280406905418,16.521435019750374,62.766384511404553,89.783446349327392,106.6548455048389]
[null,null,"LED18 PT",3.0751790021624701,18.445277964558468,63.507102747527355,114.83562935591083,146.88885800340128,null,null,"LED18 PT",3.0922312764563125,18.547559470466464,63.859258031787732,115.47240810898698,147.70337614872611,null,null,"LED18 PT",3.1068044231132497,18.634970883173317,64.160215576517999,116.01660942763169,148.39947639799558,null,null,"LED18 PT",3.1250410695400666,18.74435638959342,64.536829938668546,116.69761588881398,149.27056720785194,null,null,"LED18 PT",3.1468280406905418,18.875037152759969,64.986763882168319,117.51120122549342,150.31124266427122]
[null,null,"LED19 PT",3.0751790021624701,18.792202948091806,63.834390467841821,118.92274789175684,153.3238856800179,null,null,"LED19 PT",3.0922312764563125,18.896408198918202,64.188360605798806,119.58219025768145,154.17408690491402,null,null,"LED19 PT",3.1068044231132497,18.985463674835827,64.490869153558094,120.14576026276207,154.90068248535181,null,null,"LED19 PT",3.1250410695400666,19.096906540602127,64.869424420752225,120.85100444655832,155.80993475650934,null,null,"LED19 PT",3.1468280406905418,19.230045191456611,65.321677126221758,121.69354612482518,156.89620097764325]
[null,null,"LED32 PT",3.0751790021624701,18.836118618687596,63.875820345762378,119.44011781270672,154.13846684059899,null,null,"LED32 PT",3.0922312764563125,18.940567387715788,64.230020217871996,120.10242906327096,154.99318502576801,null,null,"LED32 PT",3.1068044231132497,19.029830978187938,64.532725100116693,120.66845086310192,155.72364087278177,null,null,"LED32 PT",3.1250410695400666,19.141534275804446,64.911526057735557,121.37676319100089,156.63772383138902,null,null,"LED32 PT",3.1468280406905418,19.274984059587339,65.364072284835643,122.22297032208655,157.72976118201908]
[null,null,"LED33 PT",3.0751790021624701,19.774935280244456,64.761496441570742,130.50030419689492,171.55235020771241,null,null,"LED33 PT",3.0922312764563125,19.884589911829995,65.120607504772209,131.22394564379297,172.50363067933313,null,null,"LED33 PT",3.1068044231132497,19.978302515801271,65.427509569563242,131.84238121144574,173.31661020252875,null,null,"LED33 PT",3.1250410695400666,20.095573251119575,65.811562826900783,132.61628344756184,174.33396221755862,null,null,"LED33 PT",3.1468280406905418,20.235674345771379,66.27038387557532,133.54084958197762,175.54937312604341]
[]
[null,"LED-V",null,null,null,null,null,null,null,"LED-V",null,null,null,null,null,null,null,"LED-V",null,null,null,null,null,null,null,"LED-V",null,null,null,null,null,null,null,"LED-V"]
[null,null,"LED200",3.0751790021624701,21.781190980983446,66.654190498871685,113.79326603438714,143.23029971157089,null,null,"LED200",3.0922312764563125,21.901970565779362,67.023796800950862,114.42426474498124,144.02453066728225,null,null,"LED200",3.1068044231132497,22.005190732899848,67.339668264939263,114.96352634676924,144.70329315946429,null,null,"LED200",3.1250410695400666,22.13435910924342,67.734945711923274,115.6383513104421,145.55268772531238,null,null,"LED200",3.1468280406905418,22.288674087068117,68.207176084345832,116.44455173079687,146.56744309581131]
[null,null,"LED105",3.0751790021624701,26.175974487820135,70.800212675132713,152.67205462479654,203.79872907282507,null,null,"LED105",3.0922312764563125,26.32112372842078,71.192809218537093,153.51864136027953,204.92881998019746,null,null,"LED105",3.1068044231132497,26.445170593605209,71.528328510887718,154.24214794018869,205.89461376494532,null,null,"LED105",3.1250410695400666,26.600401229375056,71.948192995066321,155.14753467620966,207.1031955618821,null,null,"LED105",3.1468280406905418,26.785852287866504,72.449797028495254,156.22918281677488,208.54706501718562]
[null,null,"LED198",3.0751790021624701,26.175974487820135,70.800212675132713,152.67205462479654,203.79872907282507,null,null,"LED198",3.0922312764563125,26.32112372842078,71.192809218537093,153.51864136027953,204.92881998019746,null,null,"LED198",3.1068044231132497,26.445170593605209,71.528328510887718,154.24214794018869,205.89461376494532,null,null,"LED198",3.1250410695400666,26.600401229375056,71.948192995066321,155.14753467620966,207.1031955618821,null,null,"LED198",3.1468280406905418,26.785852287866504,72.449797028495254,156.22918281677488,208.54706501718562]
[null,null,"LED88",3.0751790021624701,21.781190980983446,66.654190498871685,113.79326603438714,143.23029971157089,null,null,"LED88",3.0922312764563125,21.901970565779362,67.023796800950862,114.42426474498124,144.02453066728225,null,null,"LED88",3.1068044231132497,22.005190732899848,67.339668264939263,114.96352634676924,144.70329315946429,null,null,"LED88",3.1250410695400666,22.13435910924342,67.734945711923274,115.6383513104421,145.55268772531238,null,null,"LED88",3.1468280406905418,22.288674087068117,68.207176084345832,116.44455173079687,146.56744309581131]
[null,null,"LED70",3.0751790021624701,21.781190980983446,66.654190498871685,113.79326603438714,143.23029971157089,null,null,"LED70",3.0922312764563125,21.901970565779362,67.023796800950862,114.42426474498124,144.02453066728225,null,null,"LED70",3.1068044231132497,22.005190732899848,67.339668264939263,114.96352634676924,144.70329315946429,null,null,"LED70",3.1250410695400666,22.13435910924342,67.734945711923274,115.6383513104421,145.55268772531238,null,null,"LED70",3.1468280406905418,22.288674087068117,68.207176084345832,116.44455173079687,146.56744309581131]
[null,null,"LED150",3.0751790021624701,20.946738416394197,65.866971098315787,106.41121756785373,131.72996502272514,null,null,"LED150",3.0922312764563125,21.062890851353771,66.2322121647003,107.00128184334234,132.46042510153882,null,null,"LED150",3.1068044231132497,21.162156582133001,66.544353028366771,107.50556022143645,133.08468798120839,null,null,"LED150",3.1250410695400666,21.286376428205763,66.934962050566995,108.13660763339765,133.86588243988771,null,null,"LED150",3.1468280406905418,21.43477949197981,67.401615145583278,108.89050785371246,134.79916045251238]
[null,null,"LED90",3.0751790021624701,21.781190980983446,66.654190498871685,113.79326603438714,143.23029971157089,null,null,"LED90",3.0922312764563125,21.901970565779362,67.023796800950862,114.42426474498124,144.02453066728225,null,null,"LED90",3.1068044231132497,22.005190732899848,67.339668264939263,114.96352634676924,144.70329315946429,null,null,"LED90",3.1250410695400666,22.13435910924342,67.734945711923274,115.6383513104421,145.55268772531238,null,null,"LED90",3.1468280406905418,22.288674087068117,68.207176084345832,116.44455173079687,146.56744309581131]
[null,null,"LED72",3.0751790021624701,21.781190980983446,66.654190498871685,113.79326603438714,143.23029971157089,null,null,"LED72",3.0922312764563125,21.901970565779362,67.023796800950862,114.42426474498124,144.02453066728225,null,null,"LED72",3.1068044231132497,22.005190732899848,67.339668264939263,114.96352634676924,144.70329315946429,null,null,"LED72",3.1250410695400666,22.13435910924342,67.734945711923274,115.6383513104421,145.55268772531238,null,null,"LED72",3.1468280406905418,22.288674087068117,68.207176084345832,116.44455173079687,146.56744309581131]
[null,null,"LED117",3.0751790021624701,23.635530013403983,68.403566944551443,130.19781818223922,168.78659902011691,null,null,"LED117",3.0922312764563125,23.76659215339177,68.78287377039652,130.91978230417885,169.72254303560084,null,null,"LED117",3.1068044231132497,23.878599956826157,69.107035457322567,131.53678440306439,170.52241577781066,null,null,"LED117",3.1250410695400666,24.018765067104862,69.51268718160388,132.3088928149854,171.52336613736708,null,null,"LED117",3.1468280406905418,24.186217631708782,69.997311503818153,133.23131590209562,172.71918230314219]
[null,null,"LED158",3.0751790021624701,23.635530013403983,68.403566944551443,130.19781818223922,168.78659902011691,null,null,"LED158",3.0922312764563125,23.76659215339177,68.78287377039652,130.91978230417885,169.72254303560084,null,null,"LED158",3.1068044231132497,23.878599956826157,69.107035457322567,131.53678440306439,170.52241577781066,null,null,"LED158",3.1250410695400666,24.018765067104862,69.51268718160388,132.3088928149854,171.52336613736708,null,null,"LED158",3.1468280406905418,24.186217631708782,69.997311503818153,133.23131590209562,172.71918230314219]
[null,null,"LED298",3.0751790021624701,26.175974487820135,70.800212675132713,152.67205462479654,203.79872907282507,null,null,"LED298",3.0922312764563125,26.32112372842078,71.192809218537093,153.51864136027953,204.92881998019746,null,null,"LED298",3.1068044231132497,26.445170593605209,71.528328510887718,154.24214794018869,205.89461376494532,null,null,"LED298",3.1250410695400666,26.600401229375056,71.948192995066321,155.14753467620966,207.1031955618821,null,null,"LED298",3.1468280406905418,26.785852287866504,72.449797028495254,156.22918281677488,208.54706501718562]
[null,null,"LED178",3.0751790021624701,21.781190980983446,66.654190498871685,113.79326603438714,143.23029971157089,null,null,"LED178",3.0922312764563125,21.901970565779362,67.023796800950862,114.42426474498124,144.02453066728225,null,null,"LED178",3.1068044231132497,22.005190732899848,67.339668264939263,114.96352634676924,144.70329315946429,null,null,"LED178",3.1250410695400666,22.13435910924342,67.734945711923274,115.6383513104421,145.55268772531238,null,null,"LED178",3.1468280406905418,22.288674087068117,68.207176084345832,116.44455173079687,146.56744309581131]
[null,null,"LED175",3.0751790021624701,22.244775739088578,67.091534610291617,117.89440407135019,149.61937453870738,null,null,"LED175",3.0922312764563125,22.368125962682459,67.463566043312269,118.54814413478067,150.44903375936187,null,null,"LED175",3.1068044231132497,22.473543038881424,67.781510063035086,119.10684086084305,151.15807381405088,null,null,"LED175",3.1250410695400666,22.605460598708778,68.179381079343429,119.80598668657795,152.04535732832605,null,null,"LED175",3.1468280406905418,22.76305997322828,68.654709939213902,120.64124277362158,153.10537789764402]
[null,null,"LED79",3.0751790021624701,23.635530013403983,68.403566944551443,130.19781818223922,168.78659902011691,null,null,"LED79",3.0922312764563125,23.76659215339177,68.78287377039652,130.91978230417885,169.72254303560084,null,null,"LED79",3.1068044231132497,23.878599956826157,69.107035457322567,131.53678440306439,170.52241577781066,null,null,"LED79",3.1250410695400666,24.018765067104862,69.51268718160388,132.3088928149854,171.52336613736708,null,null,"LED79",3.1468280406905418,24.186217631708782,69.997311503818153,133.23131590209562,172.71918230314219]
[null,null,"LED80",3.0751790021624701,20.946738416394197,65.866971098315787,106.41121756785373,131.72996502272514,null,null,"LED80",3.0922312764563125,21.062890851353771,66.2322121647003,107.00128184334234,132.46042510153882,null,null,"LED80",3.1068044231132497,21.162156582133001,66.544353028366771,107.50556022143645,133.08468798120839,null,null,"LED80",3.1250410695400666,21.286376428205763,66.934962050566995,108.13660763339765,133.86588243988771,null,null,"LED80",3.1468280406905418,21.43477949197981,67.401615145583278,108.89050785371246,134.79916045251238]
[null,null,"LED60",3.0751790021624701,20.714946037341626,65.648299042605814,104.36064854937223,128.53542760915695,null,null,"LED60",3.0922312764563125,20.829813152902215,66.012327543519589,104.93934214844265,129.24817355549908,null,null,"LED60",3.1068044231132497,20.92798042914221,66.323432129318846,105.43390296439956,129.85729765391517,null,null,"LED60",3.1250410695400666,21.050825683473079,66.71274436685691,106.05278994532974,130.61954763838096,null,null,"LED60",3.1468280406905418,21.197586548899725,67.177848218149222,106.79216233230012,131.53019305159609]
[null,null,"LED155 TM",3.0751790021624701,24.862915215940898,69.561477512982478,141.05597529832826,185.70228868338671,null,null,"LED155 TM",3.0922312764563125,25.000783369212183,69.947205106076154,141.83814933758944,186.73203243534283,null,null,"LED155 TM",3.1068044231132497,25.118607700578295,70.276854083503835,142.50660779591473,187.61206793428738,null,null,"LED155 TM",3.1250410695400666,25.266051538356258,70.689372531841045,143.34310802763994,188.71333292633764,null,null,"LED155 TM",3.1468280406905418,25.442199858875323,71.182200397371489,144.34245878486928,190.02899305645596]
[null,null,"LED81 TM",3.0751790021624701,24.516946453196166,69.235091887751608,137.99533616452024,180.93418474040348,null,null,"LED81 TM",3.0922312764563125,24.652896163919788,69.619009629385218,138.76053855498066,181.93748872536062,null,null,"LED81 TM",3.1068044231132497,24.769080963566072,69.947111878775317,139.41449277048639,182.79492837606745,null,null,"LED81 TM",3.1250410695400666,24.914473112646739,70.357694771737727,140.23284258115186,183.86791721714462,null,null,"LED81 TM",3.1468280406905418,25.08817032009317,70.848210266444937,141.21050937902035,185.1497963728952]
[null,null,"LED101 TM",3.0751790021624701,24.689891653508194,69.398247737102579,139.52530911317578,183.31769672277358,null,null,"LED101 TM",3.0922312764563125,24.826800368241489,69.783070199500031,140.29899540599254,184.33421759691907,null,null,"LED101 TM",3.1068044231132497,24.943804748070253,70.111945637741542,140.96020010029844,185.20295261275857,null,null,"LED101 TM",3.1250410695400666,25.090222509145242,70.523496089189152,141.78762306595345,186.2900763270402,null,null,"LED101 TM",3.1468280406905418,25.265144995538741,71.015167507431329,142.77612938778782,187.58884214426971]
[null,null,"LED58",3.0751790021624701,20.709722820590621,65.643371479633174,104.31444096269395,128.46344180272757,null,null,"LED58",3.0922312764563125,20.824560972723496,66.00737265655853,104.89287833458478,129.17578857825208,null,null,"LED58",3.1068044231132497,20.922703496354398,66.318453890839791,105.38722017469124,129.78457153889588,null,null,"LED58",3.1250410695400666,21.045517775591772,66.707736906591535,106.00583313208655,130.54639462798463,null,null,"LED58",3.1468280406905418,21.192241635669269,67.172805847177116,106.74487814840397,131.45653003749368]
[null,null,"LED78",3.0751790021624701,20.934308658422204,65.855244911549761,106.30125676280581,131.55865944725528,null,null,"LED78",3.0922312764563125,21.050392168729847,66.220420954677721,106.89071129108687,132.2881696139959,null,null,"LED78",3.1068044231132497,21.149598995397902,66.532506248427993,107.39446856945399,132.91162068359759,null,null,"LED78",3.1250410695400666,21.273745129631074,66.923045731156904,108.02486388398572,133.69179925370312,null,null,"LED78",3.1468280406905418,21.422060131286411,67.38961574870271,108.77798505602868,134.62386360376436]
[null,null,"LED151",3.0751790021624701,20.958836002190974,65.878383915105204,106.51823978633513,131.89669263732418,null,null,"LED151",3.0922312764563125,21.075055519863831,66.243688267068279,107.1088975141801,132.6280772428124,null,null,"LED151",3.1068044231132497,21.174378580603982,66.555883215603544,107.61368306616048,133.25313023778179,null,null,"LED151",3.1250410695400666,21.298670168645138,66.946559918906033,108.24536514893495,134.03531343648405,null,null,"LED151",3.1468280406905418,21.447158941170631,67.413293871234998,109.00002359827801,134.96977267781983]
[null,null,"LED180 F",3.0751790021624701,25.71017043553103,70.360774889954314,144.92110017694736,191.48193705210755,null,null,"LED180 F",3.0922312764563125,25.85273673105393,70.750934692719326,145.72470684486652,192.54372971869142,null,null,"LED180 F",3.1068044231132497,25.974576170016139,71.084371507501814,146.41148197082771,193.45115473325234,null,null,"LED180 F",3.1250410695400666,26.127044461285127,71.50163000630225,147.27090344250587,194.58669460936548,null,null,"LED180 F",3.1468280406905418,26.309195399867505,72.000120719062238,148.29763776477785,195.943302285035]
[null,null,"LED360 F",3.0751790021624701,31.967150684427889,76.26358644551739,202.69792059621869,281.65262452422405,null,null,"LED360 F",3.0922312764563125,32.144412762986612,76.686478119070912,203.82190737499405,283.21442557892374,null,null,"LED360 F",3.1068044231132497,32.295903773689069,77.047888114740417,204.782484473702,284.54916576823183,null,null,"LED360 F",3.1250410695400666,32.48547765667108,77.500151888741826,205.98453817749123,286.21944230336084,null,null,"LED360 F",3.1468280406905418,32.711957932854929,78.04046273131452,207.4206086453195,288.21488959298193]
[null,null,"LED100",3.0751790021624701,20.911818729790784,65.834027997746531,106.10229788819585,131.24870569150531,null,null,"LED100",3.0922312764563125,21.027777530469621,66.199086390281295,106.69064916320268,131.97649712367544,null,null,"LED100",3.1068044231132497,21.126877778292013,66.511071137950751,107.19346358365604,132.59847933519237,null,null,"LED100",3.1250410695400666,21.250890541142148,66.901484798620189,107.82267901804187,133.37681979537052,null,null,"LED100",3.1468280406905418,21.3990462065683,67.367904498968642,108.57439060994065,134.30668819081262]
[null,null,"LED120",3.0751790021624701,20.911818729790784,65.834027997746531,106.10229788819585,131.24870569150531,null,null,"LED120",3.0922312764563125,21.027777530469621,66.199086390281295,106.69064916320268,131.97649712367544,null,null,"LED120",3.1068044231132497,21.126877778292013,66.511071137950751,107.19346358365604,132.59847933519237,null,null,"LED120",3.1250410695400666,21.250890541142148,66.901484798620189,107.82267901804187,133.37681979537052,null,null,"LED120",3.1468280406905418,21.3990462065683,67.367904498968642,108.57439060994065,134.30668819081262]

{"sheet":"HID","index":9,"n_rows":72,"n_cols":19,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dollars","June 2025 $","2025/26"]
[]
[null,"CLER Tariff","CLER"]
[]
[null,"Lights ","Total Cost","Lights","F-40","MV-80","S-HP50","CF-42","S-LP18","S-HP100","S-HP150","S-HP250","S-LP90","MV-80+","S-HP360f","cf-42 PT","MV-80 PT","S-HP Other","S-HP50 PT"]
[null,"TFI Future Replacement"]
[null,"HID to HID Luminaire Annuity"]
[null,"SLO (OPEX)"]
[null,"CLER SLO",null,null,34.565001582656137,37.160176090419334,31.553440492724516,31.553440492724519,31.553440492724519,31.553440492724519,31.553440492724519,31.553440492724519,31.553440492724512,31.553440492724516,31.553440492724519,31.553440492724523,31.553440492724516,31.553440492724519,31.553440492724519]
[null,"Bulk HID Lamp Program"]
[null,"Infrastructure Capital",5956638.6114139734,204522]
[null,"Column Inspections/Repairs",1182271.866292058,204522]
[null,"Cable Repairs (SLO fault)",1992248.433632757,204522]
[null,"GSL"]
[null,"SAP Maintenance",125488.88982746216,242002,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343]
[null,"SLO reporting Tool",72120.051624978238,242002,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789]
[null,"GIS Maintenance",100968.07227496954,242002,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708]
[null,"Customer Management",253141.38120367369,242002,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085]
[null,"Asset Data Audit",144240.10324995648,242002,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579]
[null,"Asset Management",216360.15487493476,204522]
[null,"Margin",null,37480,2.2464503626879924,2.402160833153784,2.0657566972920951,2.0657566972920951,2.0657566972920951,2.0657566972920951,2.0657566972920951,2.0657566972920951,2.0657566972920947,2.0657566972920951,2.0657566972920951,2.0657566972920955,2.0657566972920951,2.0657566972920951,2.0657566972920951]
[null,"Use of Pole Charge",null,204522,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[]
[null,"Total",null,null,39.6872897408212,42.438174719050188,36.495034985493682,36.495034985493682,36.495034985493682,36.495034985493682,36.495034985493682,36.495034985493682,36.495034985493675,36.495034985493682,37.495034985493682,36.495034985493689,36.495034985493682,36.495034985493682,37.495034985493682]
[]
[null,"ENERGY Tariff","ENERGY"]
[]
[null,"Lights ","Total Cost","Lights","F-40","MV-80","S-HP50","CF-42","S-LP18","S-HP100","S-HP150","S-HP250","S-LP90","MV-80+","S-HP360f","cf-42 PT","MV-80 PT","S-HP Other","S-HP50 PT"]
[null,"TFI Future Replacement"]
[null,"HID to HID Luminaire Annuity"]
[null,"SLO (OPEX)"]
[null,"CLER SLO"]
[null,"Bulk HID Lamp Program"]
[null,"Infrastructure Capital",5956638.6114139734,204522]
[null,"Column Inspections/Repairs",1182271.866292058,204522]
[null,"Cable Repairs (SLO fault)",1992248.433632757,204522]
[null,"GSL"]
[null,"SAP Maintenance",125488.88982746216,242002,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343]
[null,"SLO reporting Tool",72120.051624978238,242002,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789]
[null,"GIS Maintenance",100968.07227496954,242002,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708]
[null,"Customer Management",253141.38120367369,242002,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085]
[null,"Asset Data Audit",144240.10324995648,242002,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579]
[null,"Asset Management",216360.15487493476,204522]
[null,"Margin",null,37480,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375]
[null,"Use of Pole Charge",null,204522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866]
[]
[]
[null,"SLUOS Tariff","SLUOS"]
[]
[null,"Lights ","Total Cost","Lights","F-40","MV-80","S-HP50","CF-42","S-LP18","S-HP100","S-HP150","S-HP250","S-LP90","MV-80+","S-HP360f","cf-42 PT","MV-80 PT","S-HP Other","S-HP50 PT"]
[null,"TFI Future Replacement"]
[null,"HID to HID Luminaire Annuity"]
[null,"SLO (OPEX)",null,null,29.9631538001066,32.715041432428364,26.294533743937095,26.294533743937098,26.294533743937098,26.294533743937098,26.294533743937095,26.294533743937098,26.294533743937098,26.294533743937102,26.294533743937102,26.294533743937098,26.294533743937098,26.294533743937102,26.294533743937098]
[null,"CLER SLO"]
[null,"Bulk HID Lamp Program"]
[null,"Infrastructure Capital",5956638.6114139734,204522,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912]
[null,"Column Inspections/Repairs",1182271.866292058,204522,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153]
[null,"Cable Repairs (SLO fault)",1992248.433632757,204522,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507]
[null,"GSL"]
[null,"SAP Maintenance",125488.88982746216,242002,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343]
[null,"SLO reporting Tool",72120.051624978238,242002,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789]
[null,"GIS Maintenance",100968.07227496954,242002,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708]
[null,"Customer Management",253141.38120367369,242002,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085]
[null,"Asset Data Audit",144240.10324995648,242002,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579]
[null,"Asset Management",216360.15487493476,204522,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062]
[null,"Margin",null,37480]
[null,"Use of Pole Charge",null,204522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,78.543214447960054,81.295102080281822,74.874594391790552,74.874594391790552,74.874594391790552,74.874594391790552,74.874594391790552,74.874594391790552,74.874594391790552,74.874594391790566,74.874594391790566,74.874594391790552,74.874594391790552,74.874594391790566,74.874594391790552]

{"sheet":"LED","index":10,"n_rows":106,"n_cols":48,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dollars","June 2025 $","2025/26"]
[]
[null,"SAPN Tariff","SAPN"]
[]
[null,"Lights ","Total Cost","Lights","LED16","LED17","LED29","LED22","LED46","LED43","LED17 PT","LED35","LED39","LED26","LED20","LED28","LED200","LED105","LED198","LED88","LED70","LED150","LED90","LED72","LED117","LED158","LED298","LED178","LED175","LED79","LED80","LED60","LED23 PT","LED155 TM","LED81 TM","LED101 TM","LED24","LED58","LED78","LED151","LED18 PT","LED19 PT","LED32 PT","LED33 PT","LED180 F","LED360 F","LED100","LED120"]
[null,"LED Luminaire Annuity",null,null,36.461997487017896,42.751657120884879,44.993611246303217,51.483478451461465,43.223647463078294,43.223647463078294,126.13604979807586,99.508495769632688,43.223647463078294,43.223647463078294,99.508495769632688,99.508495769632688,75.90897865996628,131.83983420987576,131.83983420987576,75.90897865996628,75.90897865996628,65.289195960616311,75.90897865996628,75.90897865996628,99.508495769632688,99.508495769632688,131.83983420987576,75.90897865996628,81.808857937382854,99.508495769632688,65.289195960616311,62.339256321908096,93.663387847183301,115.12899319809448,110.72597110070213,112.92698350589916,42.515529566558364,62.272782289421087,65.131006826482576,65.443157656943313,82.65533396020345,88.709863326742138,89.476278920584704,105.86049256037786,120.06595540522007,203.59969014881713,64.844785457977125,64.844785457977125]
[null,"TFI Future Replacement"]
[null,"LED O&M Annuity",null,null,11.89846486624006,12.235500885757917,12.355637640106906,12.70340192901187,12.260792834041915,12.260792834041915,16.703714657852874,15.276857666908596,12.260792834041915,12.260792834041915,15.276857666908596,15.276857666908596,17.493438987945417,21.603341046658958,21.603341046658958,17.493438987945417,17.493438987945417,16.713077837556771,17.493438987945417,17.493438987945417,19.227574877697965,19.227574877697965,21.603341046658958,17.493438987945417,17.926972960383551,19.227574877697965,16.713077837556771,16.4963108513377,14.96364327654207,20.375397736979583,20.051855581138867,20.213590017818472,12.22284781776356,16.491426217260805,16.701453809251635,16.724391225962428,14.373768644101155,14.698205035979104,14.739273977079538,15.617234068648276,21.167731640534182,27.019117941194278,16.680421737059952,16.680421737059952]
[null,"Infrastructure Capital",5956638.6114139734,204522,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912]
[null,"Column Inspections/Repairs",1182271.866292058,204522,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153]
[null,"Cable Repairs (SLO fault)",1992248.433632757,204522,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507]
[null,"GSL"]
[null,"SAP Maintenance",125488.88982746216,242002,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343]
[null,"SLO reporting Tool",72120.051624978238,242002,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789]
[null,"GIS Maintenance",100968.07227496954,242002,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708]
[null,"Customer Management",253141.38120367369,242002,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085]
[null,"Asset Data Audit",144240.10324995648,242002,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579]
[null,"Asset Management",216360.15487493476,204522,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062]
[null,"Margin"]
[]
[null,"Total Tariff",null,null,96.940523001111416,103.56721865449626,105.92930953426358,112.76694102832681,104.06450094497367,104.06450094497367,191.41982510378216,163.3654140843947,104.06450094497367,104.06450094497367,163.3654140843947,163.3654140843947,141.98247829576513,202.02323590438814,202.02323590438814,141.98247829576513,141.98247829576513,130.58233444602655,141.98247829576513,141.98247829576513,167.31613129518408,167.31613129518408,202.02323590438814,141.98247829576513,148.31589154561985,167.31613129518408,130.58233444602655,127.41562782109926,157.2070917715788,184.0844515829275,179.35788732969442,181.72063417157105,103.31843803217538,127.34426915453537,130.41252128358767,130.74760953075921,145.60916325215803,151.98812901057468,152.79561354551768,170.05778727687957,189.81374769360767,279.19886873786487,130.10526784289053,130.10526784289053]
[]
[]
[null,"TFI Tariff","TFI"]
[]
[null,"Lights ","Total Cost","Lights","LED16","LED17","LED29","LED22","LED46","LED43","LED17 PT","LED35","LED39","LED26","LED20","LED28","LED200","LED105","LED198","LED88","LED70","LED150","LED90","LED72","LED117","LED158","LED298","LED178","LED175","LED79","LED80","LED60","LED23 PT","LED155 TM","LED81 TM","LED101 TM","LED24","LED58","LED78","LED151","LED18 PT","LED19 PT","LED32 PT","LED33 PT","LED180 F","LED360 F","LED100","LED120"]
[null,"LED Luminaire Annuity"]
[null,"TFI Future Replacement",null,null,22.445445079250284,26.317262851422647,27.697375342796501,31.692437817826058,26.607812849606614,26.607812849606614,77.647413015820703,61.25590013304484,26.607812849606614,26.607812849606614,61.25590013304484,61.25590013304484,46.728400223846414,81.15857500864665,81.15857500864665,46.728400223846414,46.728400223846414,40.191025264707143,46.728400223846414,46.728400223846414,61.25590013304484,61.25590013304484,81.15857500864665,46.728400223846414,50.360275201146031,61.25590013304484,40.191025264707143,38.375087776057335,57.657741559797763,70.871638197475889,68.161205487229239,69.516114885080711,26.171906359249643,38.334167383642942,40.093646465764529,40.28580171792926,50.881352826909314,54.608428021452326,55.080221678001074,65.166091700607993,73.910756230376506,125.33283907484036,39.917452991734912,39.917452991734912]
[null,"LED O&M Annuity",null,null,11.89846486624006,12.235500885757917,12.355637640106906,12.70340192901187,12.260792834041915,12.260792834041915,16.703714657852874,15.276857666908596,12.260792834041915,12.260792834041915,15.276857666908596,15.276857666908596,17.493438987945417,21.603341046658958,21.603341046658958,17.493438987945417,17.493438987945417,16.713077837556771,17.493438987945417,17.493438987945417,19.227574877697965,19.227574877697965,21.603341046658958,17.493438987945417,17.926972960383551,19.227574877697965,16.713077837556771,16.4963108513377,14.96364327654207,20.375397736979583,20.051855581138867,20.213590017818472,12.22284781776356,16.491426217260805,16.701453809251635,16.724391225962428,14.373768644101155,14.698205035979104,14.739273977079538,15.617234068648276,21.167731640534182,27.019117941194278,16.680421737059952,16.680421737059952]
[null,"Infrastructure Capital",5956638.6114139734,204522,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912]
[null,"Column Inspections/Repairs",1182271.866292058,204522,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153]
[null,"Cable Repairs (SLO fault)",1992248.433632757,204522,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507]
[null,"GSL"]
[null,"SAP Maintenance",125488.88982746216,242002,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343]
[null,"SLO reporting Tool",72120.051624978238,242002,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789]
[null,"GIS Maintenance",100968.07227496954,242002,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708]
[null,"Customer Management",253141.38120367369,242002,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085]
[null,"Asset Data Audit",144240.10324995648,242002,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579]
[null,"Asset Management",216360.15487493476,204522,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062]
[null,"Margin"]
[]
[null,"Total Tariff",null,null,82.92397059334381,87.132824385034013,88.633073630756883,92.975900394691394,87.448666331501983,87.448666331501983,142.931188321527,125.11281844780689,87.448666331501983,87.448666331501983,125.11281844780689,125.11281844780689,112.80189985964529,151.34197670315902,151.34197670315902,112.80189985964529,112.80189985964529,105.48416375011738,112.80189985964529,112.80189985964529,129.06353565859624,129.06353565859624,151.34197670315902,112.80189985964529,116.86730880938305,129.06353565859624,105.48416375011738,103.45145927524851,121.2014454841933,139.82709658230891,136.79312171622155,138.30976555075262,86.974814824866655,103.4056542487572,105.37516092286964,105.59025359174515,113.83518211886394,117.8866937052849,118.39955630293409,129.36338641710969,143.65854851876412,200.93201766388808,105.17793537664832,105.17793537664832]
[]
[]
[null,"PLC Tariff","PLC"]
[]
[null,"Lights ","Total Cost","Lights","LED16","LED17","LED29","LED22","LED46","LED43","LED17 PT","LED35","LED39","LED26","LED20","LED28","LED200","LED105","LED198","LED88","LED70","LED150","LED90","LED72","LED117","LED158","LED298","LED178","LED175","LED79","LED80","LED60","LED23 PT","LED155 TM","LED81 TM","LED101 TM","LED24","LED58","LED78","LED151","LED18 PT","LED19 PT","LED32 PT","LED33 PT","LED180 F","LED360 F","LED100","LED120"]
[null,"LED Luminaire Annuity"]
[null,"TFI Future Replacement"]
[null,"LED O&M Annuity",null,null,11.89846486624006,12.235500885757917,12.355637640106906,12.70340192901187,12.260792834041915,12.260792834041915,16.703714657852874,15.276857666908596,12.260792834041915,12.260792834041915,15.276857666908596,15.276857666908596,17.493438987945417,21.603341046658958,21.603341046658958,17.493438987945417,17.493438987945417,16.713077837556771,17.493438987945417,17.493438987945417,19.227574877697965,19.227574877697965,21.603341046658958,17.493438987945417,17.926972960383551,19.227574877697965,16.713077837556771,16.4963108513377,14.96364327654207,20.375397736979583,20.051855581138867,20.213590017818472,12.22284781776356,16.491426217260805,16.701453809251635,16.724391225962428,14.373768644101155,14.698205035979104,14.739273977079538,15.617234068648276,21.167731640534182,27.019117941194278,16.680421737059952,16.680421737059952]
[null,"Infrastructure Capital",5956638.6114139734,204522,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912,29.124683952894912]
[null,"Column Inspections/Repairs",1182271.866292058,204522,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153,5.7806586396185153]
[null,"Cable Repairs (SLO fault)",1992248.433632757,204522,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507,9.7409981988869507]
[null,"GSL"]
[null,"SAP Maintenance",125488.88982746216,242002,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343]
[null,"SLO reporting Tool",72120.051624978238,242002,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789]
[null,"GIS Maintenance",100968.07227496954,242002,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708]
[null,"Customer Management",253141.38120367369,242002,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085]
[null,"Asset Data Audit",144240.10324995648,242002,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579]
[null,"Asset Management",216360.15487493476,204522,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062,1.0578820609760062]
[null,"Margin"]
[]
[null,"Total Tariff",null,null,60.478525514093512,60.815561533611366,60.935698287960356,61.283462576865318,60.840853481895365,60.840853481895365,65.283775305706328,63.856918314762048,60.840853481895365,60.840853481895365,63.856918314762048,63.856918314762048,66.073499635798882,70.183401694512412,70.183401694512412,66.073499635798882,66.073499635798882,65.293138485410225,66.073499635798882,66.073499635798882,67.807635525551419,67.807635525551419,70.183401694512412,66.073499635798882,66.507033608237009,67.807635525551419,65.293138485410225,65.076371499191154,63.543703924395523,68.955458384833037,68.631916228992324,68.793650665671933,60.802908465617008,65.071486865114267,65.281514457105089,65.304451873815893,62.953829291954605,63.278265683832551,63.319334624932985,64.19729471650173,69.747792288387643,75.599178589047739,65.260482384913416,65.260482384913416]
[]
[]
[null,"CLER Tariff","CLER"]
[]
[null,"Lights ","Total Cost","Lights","LED16","LED17","LED29","LED22","LED46","LED43","LED17 PT","LED35","LED39","LED26","LED20","LED28","LED200","LED105","LED198","LED88","LED70","LED150","LED90","LED72","LED117","LED158","LED298","LED178","LED175","LED79","LED80","LED60","LED23 PT","LED155 TM","LED81 TM","LED101 TM","LED24","LED58","LED78","LED151","LED18 PT","LED19 PT","LED32 PT","LED33 PT","LED180 F","LED360 F","LED100","LED120"]
[null,"LED Luminaire Annuity"]
[null,"TFI Future Replacement"]
[null,"LED O&M Annuity",null,null,11.89846486624006,12.235500885757917,12.355637640106906,12.70340192901187,12.260792834041915,12.260792834041915,16.703714657852874,15.276857666908596,12.260792834041915,12.260792834041915,15.276857666908596,15.276857666908596,17.493438987945417,21.603341046658958,21.603341046658958,17.493438987945417,17.493438987945417,16.713077837556771,17.493438987945417,17.493438987945417,19.227574877697965,19.227574877697965,21.603341046658958,17.493438987945417,17.926972960383551,19.227574877697965,16.713077837556771,16.4963108513377,14.96364327654207,20.375397736979583,20.051855581138867,20.213590017818472,12.22284781776356,16.491426217260805,16.701453809251635,16.724391225962428,14.373768644101155,14.698205035979104,14.739273977079538,15.617234068648276,21.167731640534182,27.019117941194278,16.680421737059952,16.680421737059952]
[null,"Infrastructure Capital"]
[null,"Column Inspections/Repairs"]
[null,"Cable Repairs (SLO fault)"]
[null,"GSL"]
[null,"SAP Maintenance",125488.88982746216,242002,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343]
[null,"SLO reporting Tool",72120.051624978238,242002,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789]
[null,"GIS Maintenance",100968.07227496954,242002,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708]
[null,"Customer Management",253141.38120367369,242002,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085]
[null,"Asset Data Audit",144240.10324995648,242002,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579]
[null,"Asset Management"]
[null,"Margin",null,37480,0.88645815970302733,0.90668032087409878,0.91388852613503813,0.93475438346933593,0.90819783777113861,0.90819783777113861,1.174773147199796,1.0891617277431396,0.90819783777113861,0.90819783777113861,1.0891617277431396,1.0891617277431396,1.2221566070053489,1.4687507305281611,1.4687507305281611,1.2221566070053489,1.2221566070053489,1.1753349379820299,1.2221566070053489,1.2221566070053489,1.3262047603905014,1.3262047603905014,1.4687507305281611,1.2221566070053489,1.248168645351637,1.3262047603905014,1.1753349379820299,1.1623289188088857,1.0703688643211482,1.3950741319473985,1.3756616025969559,1.3853656687977318,0.90592113679443731,1.1620358407642719,1.1746374962837218,1.1760137412863696,1.034976386374693,1.0544425698873701,1.0569067063533961,1.1095843118475202,1.4426141661606746,1.7936973442002802,1.173375571952221,1.173375571952221]
[]
[null,"Total Tariff",null,null,15.660760821420149,16.018019002109078,16.145363961719006,16.513994107958268,16.044828467290117,16.044828467290117,20.754325600529732,19.241857190128801,16.044828467290117,16.044828467290117,19.241857190128801,19.241857190128801,21.591433390427831,25.947929572664179,25.947929572664179,21.591433390427831,21.591433390427831,20.764250571015861,21.591433390427831,21.591433390427831,23.429617433565525,23.429617433565525,25.947929572664179,21.591433390427831,22.050979401212253,23.429617433565525,20.764250571015861,20.534477565623646,18.909849936340287,24.646309664404043,24.303354979212887,24.474793482093265,16.004606750035059,20.529299853502138,20.751929101012418,20.776242762725861,18.284582825952914,18.628485401343539,18.672018478909997,19.602656175972857,25.486183602171916,31.688653080871617,20.729635104489237,20.729635104489237]
[]
[]
[null,"ENERGY Tariff","ENERGY"]
[]
[null,"Lights ","Total Cost","Lights","LED16","LED17","LED29","LED22","LED46","LED43","LED17 PT","LED35","LED39","LED26","LED20","LED28","LED200","LED105","LED198","LED88","LED70","LED150","LED90","LED72","LED117","LED158","LED298","LED178","LED175","LED79","LED80","LED60","LED23 PT","LED155 TM","LED81 TM","LED101 TM","LED24","LED58","LED78","LED151","LED18 PT","LED19 PT","LED32 PT","LED33 PT","LED180 F","LED360 F","LED100","LED120"]
[null,"LED Luminaire Annuity"]
[null,"TFI Future Replacement"]
[null,"LED O&M Annuity"]
[null,"Infrastructure Capital"]
[null,"Column Inspections/Repairs"]
[null,"Cable Repairs (SLO fault)"]
[null,"GSL"]
[null,"SAP Maintenance",125488.88982746216,242002,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343,0.51854484602384343]
[null,"SLO reporting Tool",72120.051624978238,242002,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789,0.29801427932404789]
[null,"GIS Maintenance",100968.07227496954,242002,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708,0.41721999105366708]
[null,"Customer Management",253141.38120367369,242002,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085,1.0460301204274085]
[null,"Asset Data Audit",144240.10324995648,242002,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579,0.59602855864809579]
[null,"Asset Management"]
[null,"Margin",null,37480,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375,0.17255026772862375]
[]
[null,"Total Tariff",null,null,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866,3.0483880632056866]

{"sheet":"PTRM Integration","index":11,"n_rows":76,"n_cols":12,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[]
[null,"PTRM Inputs"]
[null,null,null,null,null,0,1,2,3,4]
[null,"Capital Forecast for PTRM",null,null,null,{"$f":"Start_Year+F3&\"/\"&RIGHT(Start_Year+F3+1,2)","v":"2025/26"},{"$f":"Start_Year+G3&\"/\"&RIGHT(Start_Year+G3+1,2)","v":"2026/27"},{"$f":"Start_Year+H3&\"/\"&RIGHT(Start_Year+H3+1,2)","v":"2027/28"},{"$f":"Start_Year+I3&\"/\"&RIGHT(Start_Year+I3+1,2)","v":"2028/29"},{"$f":"Start_Year+J3&\"/\"&RIGHT(Start_Year+J3+1,2)","v":"2029/30"}]
[null,null,null,"Cable Replacement","June 2025 $ Inclusive of Labour Escalation",{"$f":"'Cable Replacement'!J13","v":1952801.8820697251},{"$f":"'Cable Replacement'!K13","v":1963630.4267857135},{"$f":"'Cable Replacement'!L13","v":1972884.6744894511},{"$f":"'Cable Replacement'!M13","v":1984465.3198567242},{"$f":"'Cable Replacement'!N13","v":1998300.4944066703}]
[null,null,null,"Column Replacement","June 2025 $ Inclusive of Labour Escalation",{"$f":"'Column Replacement'!J15","v":1180468.7377111488},{"$f":"'Column Replacement'!K15","v":1187014.592991964},{"$f":"'Column Replacement'!L15","v":1192608.7857288732},{"$f":"'Column Replacement'!M15","v":1199609.2858533899},{"$f":"'Column Replacement'!N15","v":1207972.6488688323}]
[null,null,null,"Brackets Replacement","June 2025 $ Inclusive of Labour Escalation",{"$f":"'Brackets Replacement'!J15","v":83099.079112651612},{"$f":"'Brackets Replacement'!K15","v":83559.874497114826},{"$f":"'Brackets Replacement'!L15","v":83953.677611051768},{"$f":"'Brackets Replacement'!M15","v":84446.477712478663},{"$f":"'Brackets Replacement'!N15","v":85035.216526702236}]
[]
[null,null,null,"Total Infrastructure","June 2025 $ Inclusive of Labour Escalation",{"$f":"SUM(F5:F7)","v":3216369.6988935256},{"$f":"SUM(G5:G7)","v":3234204.8942747922},3249447.1378293759,3268521.0834225928,3291308.3598022046]
[null,null,null,"Total Infrastructure in $ m ","June 2025 $ m Inclusive of Labour Escalation",{"$f":"F9/1000000","v":3.2163696988935255},{"$f":"G9/1000000","v":3.2342048942747921},3.2494471378293759,3.2685210834225926,3.2913083598022048,null,"updates PTRM|PTRM input - (row 93 - row 255)"]
[]
[null,null,null,"Total IT Projects","June 2025 $",150000,150000,150000,150000,150000]
[null,null,null,"Total IT Projects","June 2025 $ Inclusive of Labour Escalation",{"$f":"F12*'Global Assumptions'!J$20","v":151318.28387993737},{"$f":"G12*'Global Assumptions'!K$20","v":152157.36377758876},{"$f":"H12*'Global Assumptions'!L$20","v":152874.45489368562},{"$f":"I12*'Global Assumptions'!M$20","v":153771.81340162634},{"$f":"J12*'Global Assumptions'!N$20","v":154843.8703723306}]
[null,null,null,"Total IT Projects","June 2025 $ m Inclusive of Labour Escalation in ",{"$f":"F13/1000000","v":0.15131828387993737},{"$f":"G13/1000000","v":0.15215736377758876},0.15287445489368562,0.15377181340162632,0.15484387037233061,null,"updates PTRM|PTRM input - row 94"]
[]
[null,null,null,"Regional LED Installations in $ m","June 2025 $",230000,230000,230000,230000,230000]
[null,null,null,"Regional LED Installations in $ m","June 2025 $ Inclusive of Labour Escalation",{"$f":"F16*'Global Assumptions'!J$20","v":232021.36861590395},{"$f":"G16*'Global Assumptions'!K$20","v":233307.95779230277},{"$f":"H16*'Global Assumptions'!L$20","v":234407.49750365131},{"$f":"I16*'Global Assumptions'!M$20","v":235783.44721582707},{"$f":"J16*'Global Assumptions'!N$20","v":237427.26790424023}]
[null,null,null,"Regional LED Installations in $ m","June 2025 $ m Inclusive of Labour Escalation",{"$f":"F17/1000000","v":0.23202136861590394},{"$f":"G17/1000000","v":0.23330795779230276},0.23440749750365131,0.23578344721582706,0.23742726790424024,null,"updates PTRM|PTRM input - row 91"]
[]
[null,null,null,"Capital Contributions Type 1 - Customer Contributions"]
[null,null,null,"Capital contributions","June 2025 $",600000,600000,600000,600000,600000]
[null,null,null,"Capital contributions","June 2025 $ Inclusive of Labour Escalation",{"$f":"F21*'Global Assumptions'!J$20","v":605273.13551974948},{"$f":"G21*'Global Assumptions'!K20","v":608629.45511035505},{"$f":"H21*'Global Assumptions'!L20","v":611497.81957474246},{"$f":"I21*'Global Assumptions'!M20","v":615087.25360650534},{"$f":"J21*'Global Assumptions'!N20","v":619375.48148932238}]
[null,null,null,"Capital contributions","June 2025 $ m Inclusive of Labour Escalation",{"$f":"F22/1000000","v":0.60527313551974948},{"$f":"G22/1000000","v":0.60862945511035504},0.61149781957474247,0.61508725360650529,0.61937548148932242,null,"updates PTRM|PTRM input - row 255"]
[]
[null,null,null,"Total Infrastructure","June 2025 $ m Inclusive of Labour Escalation",{"$f":"F10","v":3.2163696988935255},{"$f":"G10","v":3.2342048942747921},3.2494471378293759,3.2685210834225926,3.2913083598022048]
[null,null,null,"Regional LED Installations","June 2025 $ m Inclusive of Labour Escalation",{"$f":"F18","v":0.23202136861590394},{"$f":"G18","v":0.23330795779230276},0.23440749750365131,0.23578344721582706,0.23742726790424024]
[null,null,null,"Total IT","June 2025 $ m Inclusive of Labour Escalation",{"$f":"F14","v":0.15131828387993737},{"$f":"G14","v":0.15215736377758876},0.15287445489368562,0.15377181340162632,0.15484387037233061]
[null,null,null,"Total Capital Contributions","June 2025 $ m Inclusive of Labour Escalation",0.60412504229098785,0.60632256717493949,0.60820207758652645,0.61058822736841967,0.61324643897005915]
[]
[null,"Current Revenue",null,null,null,"2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,"Nominal Smoothed - Expected Revenue","Nominal",3.8245782675533002,{"$f":"F31*(G32/F32)","v":3.8574920220072872},{"$f":"G31*(H32/G32)","v":3.9924384152686341},{"$f":"H31*(I32/H32)","v":4.3051190825815118},{"$f":"I31*(J32/I32)","v":4.4988494412976792}]
[null,null,null,null,"CPI December Index Lagged",116.2,117.2,121.3,130.80000000000001,{"$f":"I32*J33","v":136.68600000000001}]
[null,null,null,null,"CPI December (Percentage Year on Year Change)",null,{"$f":"G32/F32","v":1.0086058519793459},{"$f":"H32/G32","v":1.0349829351535835},{"$f":"I32/H32","v":1.0783182192910141},1.0449999999999999]
[]
[null,"PTRM Outputs"]
[]
[null,"Building Block Components ($m Real 2024-25)"]
[]
[null,null,null,null,null,{"$f":"F4","v":"2025/26"},{"$f":"G4","v":"2026/27"},"2027/28","2028/29","2029/30"]
[null,null,null,"Return on Capital","June 2025 $ Inclusive of Labour Escalation",3.3856694249067738,3.3666077824416951,3.3633997622684206,3.3873673482155353,3.4093667762514901]
[null,null,null,"Return of Capital (regulatory depreciation)","June 2025 $ Inclusive of Labour Escalation",2.566471603762507,2.5789733303596138,2.4802222414987565,2.5089938191708798,2.592460887755244]
[null,null,null,"Operating Expenditure","June 2025 $ Inclusive of Labour Escalation",2.9492671192048812E-2,2.9230566042116969E-2,2.8979857851780279E-2,2.8795705537153788E-2,2.8613776559682846E-2]
[null,null,null,"Revenue Adjustments","June 2025 $ Inclusive of Labour Escalation",0,0,0,0,0]
[null,null,null,"Net Tax Allowance","June 2025 $ Inclusive of Labour Escalation",0,0,0,0,0]
[null,null,null,"Annual Revenue Requirement (unsmoothed)","June 2025 $ Inclusive of Labour Escalation",5.9816336998613302,5.9748116788434258,5.872601861618957,5.9251568729235693,6.0304414405664168]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,5.9566386114139735,5.9566386114139735,5.9566386114139735,5.9566386114139735,5.9566386114139735]
[null,null,null,"X-Factor",null,-0.3240359983453458,0,0,0,0]
[]
[null,"Building Block Components (Nominal)"]
[null,null,null,null,null,"2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,null,"Return on Capital","June 2025 $ Inclusive of Labour Escalation",3.4821489059232666,3.5612142086091403,3.6592059277810156,3.7902987809463222,3.9236265155479328]
[null,null,null,"Return of Capital (regulatory depreciation)","June 2025 $ Inclusive of Labour Escalation",2.6396068740145315,2.7280506257962793,2.6983542159096681,2.8074416609155257,2.9835007340867827]
[null,null,null,"Operating Expenditure","June 2025 $ Inclusive of Labour Escalation",3.0333106938511947E-2,3.0920235988813938E-2,3.1528594616408459E-2,3.2220989451132449E-2,3.2929801862788495E-2]
[null,null,null,"Revenue Adjustments","June 2025 $ Inclusive of Labour Escalation",0,0,0,0,0]
[null,null,null,"Net Tax Allowance","June 2025 $ Inclusive of Labour Escalation",0,0,0,0,0]
[null,null,null,"Annual Revenue Requirement (unsmoothed)","June 2025 $ Inclusive of Labour Escalation",6.1520888868763102,6.3201850703942339,6.389088738307092,6.6299614313129807,6.9400570514975044]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,6.1263815277200591,6.3009615106195218,6.4805163992265831,6.6651879605776942,6.855122001563287]
[null,null,null,"X-Factor",null,0,0,0,0,0]
[]
[]
[null,"5 Year Average of Cost of Capital Parameters",null,null,null,null,"Comments"]
[]
[null,null,null,"Nominal Vanilla WACC",6.0214821860545664E-2,null,"A five year average is used because the annuities are not updated annually for the change in cost of debt"]
[null,null,null,"Real Vanilla WACC",3.0839577279505061E-2]
[null,null,null,"Post-tax Nominal WACC ",5.6818895620267415E-2]
[null,null,null,"Post-tax Real WACC ",2.7537741559214179E-2]
[null,null,null,"Pre-tax Nominal WACC ",6.0341510754187977E-2]
[null,null,null,"Pre-tax Real WACC ",3.0962756019205395E-2]
[null,null,null,"Nominal Tax Allowance",3.5226151339205619E-3]
[null,null,null,"Real Tax Allowance",3.4250144599912158E-3]
[null,null,null,"Nominal Pre-tax Return on Debt",4.6538503404949659E-2]
[null,null,null,"Real Pre-tax Return on Debt",1.7541597749468396E-2]

{"sheet":"Cable Replacement","index":12,"n_rows":41,"n_cols":19,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"Cable Replacement"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"Start_Year+J5&\"/\"&RIGHT(Start_Year+J5+1,2)","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,null,null,-2,-1,0,{"$f":"J5+1","v":1},2,3,4]
[]
[]
["Output"]
[null,"Transferred to Total Expenditure"]
[null,null,null,null,null,"Total Cable Replacements Cost","Nominal",null,null,{"$f":"J13*'Global Assumptions'!J$12","v":2015291.5422959563},{"$f":"K13*'Global Assumptions'!K$12","v":2087767.2151062528},{"$f":"L13*'Global Assumptions'!L$12","v":2157388.2830298026},{"$f":"M13*'Global Assumptions'!M$12","v":2228100.836611182},{"$f":"N13*'Global Assumptions'!N$12","v":2299725.4387908559}]
[]
[null,"Transferred to PTRM Integration"]
[null,null,null,null,null,"Real Input Cost Escalation for Cable Replacements","June 2025 $ Inclusive of Labour Escalation",null,null,{"$f":"J15*J41","v":1952801.8820697251},{"$f":"K15*K41","v":1963630.4267857135},1972884.6744894511,1984465.3198567242,1998300.4944066703]
[]
[null,null,null,null,null,"Total Cable Replacements Cost","June 2025 $",null,null,{"$f":"J24","v":1935789.0850974408},{"$f":"K24","v":1935789.0850974408},1935789.0850974408,1935789.0850974408,1935789.0850974408]
[]
["Calculations"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$4","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30",null,null,null,null,"Notes"]
[]
[]
[]
[null,null,null,null,null,"Planned cable replacements","inc. On Cost & OH",null,null,{"$f":"J30*$H$37","v":1935789.0850974408},{"$f":"K30*$H$37","v":1935789.0850974408},1935789.0850974408,1935789.0850974408,1935789.0850974408]
[]
[null,null,null,null,null,"Total Cable Replacements","$",null,null,{"$f":"SUM(J20:J23)","v":1935789.0850974408},{"$f":"SUM(K20:K23)","v":1935789.0850974408},{"$f":"SUM(L20:L23)","v":1935789.0850974408},{"$f":"SUM(M20:M23)","v":1935789.0850974408},{"$f":"SUM(N20:N23)","v":1935789.0850974408}]
[]
[null,null,null,"Cable Replacements"]
[null,null,null,null,null,{"$f":"AMP!F9","v":"Metro Cable Replacements"},"km",null,null,{"$f":"AMP!J9","v":4},{"$f":"AMP!K9","v":4},{"$f":"AMP!L9","v":4},{"$f":"AMP!M9","v":4},{"$f":"AMP!N9","v":4},null,null,null,null,"from Asset Management Plan see AMP tab"]
[null,null,null,null,null,{"$f":"AMP!F10","v":"Regional Cable Replacements"},"km",null,null,{"$f":"AMP!J10","v":0.5},{"$f":"AMP!K10","v":0.5},{"$f":"AMP!L10","v":0.5},{"$f":"AMP!M10","v":0.5},{"$f":"AMP!N10","v":0.5},null,null,null,null,"from Asset Management Plan see AMP tab"]
[]
[null,null,null,null,null,"Total Cable Replacements","km",null,null,{"$f":"SUM(J26:J29)","v":4.5},{"$f":"SUM(K27:K29)","v":4.5},4.5,4.5,4.5]
[]
[">","OPEN TO SHOW DETAILED WORKINGS"]
["Assumptions"]
[]
[null,null,null,null,null,"Planned Cable Replacements",null,"June 2025 $"]
[null,null,null,null,null,null,{"$f":"AMP!G13","v":0}]
[null,null,null,null,null,{"$f":"AMP!F12","v":"Average cable planned replacement costs"},{"$f":"AMP!G12","v":"per km"},{"$f":"INDEX(AMP!$J:$J,MATCH(F37,AMP!F:F,0))","v":430175.35224387574},null,null,null,null,null,null,null,null,null,null,"from Asset Management Plan see AMP tab"]
[]
[]
[null,null,null,null,null,null,null,"2023/24","2024/25",{"$f":"J$4","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"Labour Escalation",null,{"$f":"'Global Assumptions'!H20","v":0.99909241836676521},{"$f":"'Global Assumptions'!I20","v":1},{"$f":"'Global Assumptions'!J20","v":1.0087885591995824},{"$f":"'Global Assumptions'!K20","v":1.0143824251839251},{"$f":"'Global Assumptions'!L20","v":1.0191630326245709},{"$f":"'Global Assumptions'!M20","v":1.025145422677509},{"$f":"'Global Assumptions'!N20","v":1.0322924691488706}]

{"sheet":"Column Replacement","index":13,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"Column Replacement"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"Start_Year+J5&\"/\"&RIGHT(Start_Year+J5+1,2)","v":"2025/26"},{"$f":"Start_Year+K5&\"/\"&RIGHT(Start_Year+K5+1,2)","v":"2026/27"},"2027/28","2028/29","2029/30"]
[null,null,null,null,null,null,null,-2,-1,0,{"$f":"J5+1","v":1},2,3,4]
[]
["Output"]
[null,null,null,null,null,"Planned","Nominal",null,null,{"$f":"J13*'Global Assumptions'!J$12","v":1118285.2768200261},{"$f":"K13*'Global Assumptions'!K$12","v":1158502.0276624598},{"$f":"L13*'Global Assumptions'!L$12","v":1197134.7582532375},{"$f":"M13*'Global Assumptions'!M$12","v":1236373.1542355451},{"$f":"N13*'Global Assumptions'!N$12","v":1276117.6459850459}]
[null,null,null,null,null,"Unplanned","Nominal",null,null,{"$f":"J14*'Global Assumptions'!J$12","v":99958.460497879438},{"$f":"K14*'Global Assumptions'!K$12","v":103553.25386927015},{"$f":"L14*'Global Assumptions'!L$12","v":107006.45883827822},{"$f":"M14*'Global Assumptions'!M$12","v":110513.80149591464},{"$f":"N14*'Global Assumptions'!N$12","v":114066.38176402646}]
[null,null,null,null,null,"Total Column Replacements Cost",null,null,null,{"$f":"SUM(J8:J9)","v":1218243.7373179055},{"$f":"SUM(K8:K9)","v":1262055.28153173},{"$f":"SUM(L8:L9)","v":1304141.2170915157},1346886.9557314597,1390184.0277490723]
[]
[null,"Transferred to PTRM Integration"]
[null,null,null,null,null,"Planned","June 2025 $ Inclusive of Labour Escalation",null,null,{"$f":"J17*J$56","v":1083609.7643604905},1089618.5238233926,1094753.7058741965,1101179.8059884964,1108856.9443462614]
[null,null,null,null,null,"Unplanned","June 2025 $ Inclusive of Labour Escalation",null,null,96858.973350658373,97396.069168571397,97855.079854676791,98429.479864893525,99115.704522570857]
[null,null,null,null,null,"Real Input Cost Escalation for Column Replacements",null,null,null,{"$f":"SUM(J13:J14)","v":1180468.7377111488},1187014.592991964,1192608.7857288732,1199609.2858533899,1207972.6488688323]
[]
[null,null,null,null,null,"Planned","June 2025 $",null,null,{"$f":"J29","v":1074169.36332057},{"$f":"K29","v":1074169.36332057},1074169.36332057,1074169.36332057,1074169.36332057]
[null,null,null,null,null,"Unplanned","June 2025 $",null,null,{"$f":"J35","v":96015.138620833066},96015.138620833066,96015.138620833066,96015.138620833066,96015.138620833066]
[null,null,null,null,null,"Total Column Replacement Cost",null,null,null,{"$f":"SUM(J17:J18)","v":1170184.5019414031},{"$f":"SUM(K17:K18)","v":1170184.5019414031},1170184.5019414031,1170184.5019414031,1170184.5019414031]
[]
["Calculations"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$4","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30",null,null,null,null,"Notes"]
[]
[null,"Total CAPEX"]
[null,null,null,"Planned"]
[]
[null,null,null,null,null,"Columns","inc. On costs + FS O/H",null,null,{"$f":"J39*$H$53","v":1074169.36332057},{"$f":"K39*$H$53","v":1074169.36332057},{"$f":"L39*$H$53","v":1074169.36332057},{"$f":"M39*$H$53","v":1074169.36332057},{"$f":"N39*$H$53","v":1074169.36332057}]
[]
[null,null,null,null,null,"Total Planned Column Replacement",null,null,null,{"$f":"SUM(J25:J28)","v":1074169.36332057},{"$f":"SUM(K25:K28)","v":1074169.36332057},1074169.36332057,1074169.36332057,1074169.36332057]
[]
[null,null,null,"Unplanned"]
[null,null,null,null,null,{"$f":"F42","v":"Metro Column Replacements"},"inc. On costs + FS O/H",null,null,{"$f":"J42*$H$53","v":78012.300129426862},{"$f":"K42*$H$53","v":78012.300129426862},78012.300129426862,78012.300129426862,78012.300129426862]
[null,null,null,null,null,{"$f":"F43","v":"Regional Column Replacements"},"inc. On costs + FS O/H",null,null,{"$f":"J43*$H$53","v":18002.838491406201},{"$f":"K43*$H$53","v":18002.838491406201},18002.838491406201,18002.838491406201,18002.838491406201]
[]
[null,null,null,null,null,"Total Unplanned Column Replacement","$",null,null,{"$f":"SUM(J31:J34)","v":96015.138620833066},{"$f":"SUM(K31:K34)","v":96015.138620833066},{"$f":"SUM(L31:L34)","v":96015.138620833066},{"$f":"SUM(M31:M34)","v":96015.138620833066},{"$f":"SUM(N31:N34)","v":96015.138620833066}]
[]
[null,"Column Replacements"]
[null,null,null,"Planned"]
[null,null,null,null,null,"Column Replacements",null,null,null,{"$f":"ColumnData!$H$6","v":179},{"$f":"ColumnData!$H$6","v":179},{"$f":"ColumnData!$H$6","v":179},{"$f":"ColumnData!$H$6","v":179},{"$f":"ColumnData!$H$6","v":179},null,null,null,null,"From column data tab"]
[]
[null,null,null,"Unplanned"]
[null,null,null,null,null,{"$f":"AMP!F17","v":"Metro Column Replacements"},"#",null,null,{"$f":"INDEX(AMP!$17:$17,MATCH(J$4,AMP!$4:$4,0))","v":13},{"$f":"INDEX(AMP!$17:$17,MATCH(K$4,AMP!$4:$4,0))","v":13},{"$f":"INDEX(AMP!$17:$17,MATCH(L$4,AMP!$4:$4,0))","v":13},{"$f":"INDEX(AMP!$17:$17,MATCH(M$4,AMP!$4:$4,0))","v":13},{"$f":"INDEX(AMP!$17:$17,MATCH(N$4,AMP!$4:$4,0))","v":13},null,null,null,null,"From Asset Management Plan see AMP tab"]
[null,null,null,null,null,{"$f":"AMP!F18","v":"Regional Column Replacements"},"#",null,null,{"$f":"INDEX(AMP!$18:$18,MATCH(J$4,AMP!$4:$4,0))","v":3},{"$f":"INDEX(AMP!$18:$18,MATCH(K$4,AMP!$4:$4,0))","v":3},{"$f":"INDEX(AMP!$18:$18,MATCH(L$4,AMP!$4:$4,0))","v":3},{"$f":"INDEX(AMP!$18:$18,MATCH(M$4,AMP!$4:$4,0))","v":3},{"$f":"INDEX(AMP!$18:$18,MATCH(N$4,AMP!$4:$4,0))","v":3},null,null,null,null,"From Asset Management Plan see AMP tab"]
[]
[null,null,null,null,null,"Subtotal Unplanned",null,null,null,{"$f":"SUBTOTAL(9,J41:J44)","v":16},16,16,16,16,null,null,null,null,"Excludes third party damage from vehicles, only includes corrison damage"]
[]
[null,null,null,null,null,"Total Column Replacements","#",null,null,{"$f":"SUBTOTAL(9,J38:J46)","v":195},{"$f":"SUBTOTAL(9,K38:K46)","v":195},195,195,195]
[]
[">","OPEN TO SHOW DETAILED WORKINGS"]
["Assumptions"]
[]
[null,null,null,null,null,"Planned Column Replacements",null,"June 2025 $"]
[null,null,null,null,null,{"$f":"AMP!F20","v":"Average column unplanned replacement costs"},{"$f":"AMP!G20","v":"per. Column"},{"$f":"INDEX(AMP!$J:$J,MATCH(F53,AMP!F:F,0))","v":6000.9461638020666},"inc. On costs + FS O/H"]
[]
[null,null,null,null,null,null,null,"2023/24","2024/25",{"$f":"J$4","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"Labour Esclation",null,{"$f":"'Global Assumptions'!H20","v":0.99909241836676521},{"$f":"'Global Assumptions'!I20","v":1},{"$f":"'Global Assumptions'!J20","v":1.0087885591995824},{"$f":"'Global Assumptions'!K20","v":1.0143824251839251},{"$f":"'Global Assumptions'!L20","v":1.0191630326245709},{"$f":"'Global Assumptions'!M20","v":1.025145422677509},{"$f":"'Global Assumptions'!N20","v":1.0322924691488706}]

{"sheet":"Brackets Replacement","index":14,"n_rows":59,"n_cols":19,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["Public Lighting Model"]
["Brackets Replacement",null,null,null,null,null,null,null,null,"Bracket on Stobie Pole"]
[]
[null,null,null,null,null,null,null,null,null,"2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,null,null,-2,-1,0,1,2,3,4]
[]
["Output"]
[null,null,null,null,null,"Unplanned - Materials","Nominal",null,null,27753.128889289266,28751.211125346563,29709.981819779667,30683.783660578832,31670.145571110104]
[null,null,null,null,null,"Unplanned - Labour","Nominal",null,null,58005.120754967196,60091.151517726859,62095.019626752168,64130.303417358009,66191.838243096063]
[null,null,null,null,null,"Total Brackets on Stobie Pole Replacement Cost",null,null,null,85758.249644256459,88842.362643073429,91805.001446531838,94814.087077936842,97861.983814206164]
[]
[null,"Transferred to PTRM Integration"]
[null,null,null,null,null,"Unplanned - Materials","June 2025 $ Inclusive of Labour Escalation",null,null,26892.566753187271,27041.689592676725,27169.132359097828,27328.612581563764,27519.140539644224]
[null,null,null,null,null,"Unplanned - Labour","June 2025 $ Inclusive of Labour Escalation",null,null,56206.512359464337,56518.184904438094,56784.545251953932,57117.865130914892,57516.075987058015]
[null,null,null,null,null,"Real Input Cost Escalation for Brackets on Stobie Pole Replacements",null,null,null,83099.079112651612,83559.874497114826,83953.677611051768,84446.477712478663,85035.216526702236]
[]
[null,null,null,null,null,"Unplanned - Materials","June 2025 $",null,null,26658.278890994785,26658.278890994785,26658.278890994785,26658.278890994785,26658.278890994785]
[null,null,null,null,null,"Unplanned - Labour","June 2025 $",null,null,55716.841598660751,55716.841598660751,55716.841598660751,55716.841598660751,55716.841598660751]
[null,null,null,null,null,"Total Cost Brackets on Stobie Pole Replacements",null,null,null,82375.120489655528,82375.120489655528,82375.120489655528,82375.120489655528,82375.120489655528]
[]
["Calculations"]
[null,null,null,null,null,null,null,null,null,"2025/26","2026/27","2027/28","2028/29","2029/30",null,null,null,null,"Notes"]
[]
[null,"Total CAPEX"]
[]
[null,null,null,"Unplanned"]
[null,null,null,null,null,"Materials","inc. On Cost & OH",null,null,26658.278890994785,26658.278890994785,26658.278890994785,26658.278890994785,26658.278890994785]
[null,null,null,null,null,"Labour","inc. OH",null,null,55716.841598660751,55716.841598660751,55716.841598660751,55716.841598660751,55716.841598660751]
[]
[]
[]
[]
[]
[">","OPEN TO SHOW DETAILED WORKINGS"]
["Assumptions"]
[]
[null,null,null,null,"Unplanned Bracket Replacements"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"June 2025 $","June 2025 $","June 2025 $","June 2025 $"]
[null,null,null,null,null,null,null,"Bracket Type",null,null,"Average Replacements Per Year","Material Unit Cost","Labour Cost","Total Material Cost","Total Labour Cost",null,null,null,"Average replacements per year are based on the last 2 years of actual data. Unplanned bracket replacements are bracket replacements that occur separate from other single light outages."]
[null,null,null,null,null,null,null,"Res Long Pipe / X-Arm Bracket Long Pipe",null,null,2]
[null,null,null,null,null,null,null,"Wall Bracket",null,null,2]
[null,null,null,null,null,null,null,"Long Pipe - Shortest",null,null,2]
[null,null,null,null,null,null,null,"Long Pipe - Arrangement 1",null,null,0]
[null,null,null,null,null,null,null,"Long Pipe - Arrangement 2",null,null,2]
[null,null,null,null,null,null,null,"Long Pipe - Longest",null,null,1]
[null,null,null,null,null,null,null,"Pole Bracket",null,null,30]
[null,null,null,null,null,null,null,"Highway X-Arm Bracket / Crank Handle",null,null,9]
[null,null,null,null,null,null,null,"9M Highway Pole Bracket",null,null,3]
[null,null,null,null,null,null,null,"10.5M Highway Pole Bracket",null,null,2]
[null,null,null,null,null,null,null,"Res X-Arm Bracket",null,null,53]
[null,null,null,null,null,null,null,"Traffic Route Bracket - Shortest",null,null,1]
[null,null,null,null,null,null,null,"Traffic Route Bracket - Med",null,null,0]
[null,null,null,null,null,null,null,"Traffic Route Bracket - Long",null,null,2]
[null,null,null,null,null,null,null,"Total",null,null,null,5160.57759936,13584.5934835798,18078.998586000002,44360.542674092954]
[]
[]
[null,null,null,null,null,null,null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"Labour Escalation",null,0.99909241836676521,1,1.0087885591995824,1.0143824251839251,1.0191630326245709,1.025145422677509,1.0322924691488706]

{"sheet":"Column Inspections","index":15,"n_rows":91,"n_cols":19,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"Column Inspections"}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"Start_Year+J5&\"/\"&RIGHT(Start_Year+J5+1,2)","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30",null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,-2,-1,0,{"$f":"J5+1","v":1},2,3,4]
[]
["Output"]
[null,null,null,null,null,"Total Nominal Column Inspection/Repair Cost","Nominal ",null,null,{"$f":"J10*'Global Assumptions'!J$12","v":1220104.5660134039},{"$f":"K10*'Global Assumptions'!K$12","v":1263983.0309723711},{"$f":"L10*'Global Assumptions'!L$12","v":1306133.2514647758},{"$f":"M10*'Global Assumptions'!M$12","v":1348944.28286563},{"$f":"N10*'Global Assumptions'!N$12","v":1392307.4897884128}]
[]
[null,null,null,null,null,"Real Input Cost Escalation for Column Inspections/Repairs","June 2025 $ Inclusive of Labour Escalation",null,null,{"$f":"J12*J78","v":1182271.866292058},1188827.7201593381,1194430.4578483405,1201441.6510149105,1209817.7888022752]
[]
[null,null,null,null,null,"Total Column Inspections/Repairs Cost","June 2025 $",null,null,{"$f":"J28","v":1171971.9216781412},{"$f":"K28","v":1171971.9216781412},1171971.9216781412,1171971.9216781412,1171971.9216781412,null,null,null,null,"Excludes Replacement Columns included on \"Column Replacement\" Sheet"]
[]
["Calculations"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$4","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30"]
[]
[null,null,null,null,"Inspection Cost"]
[null,null,null,null,null,"Inspection Service","Inc. FS OH",null,null,{"$f":"(J40)*$I$72*-1","v":456423.52890128357},{"$f":"(K40)*$I$72*-1","v":456423.52890128357},456423.52890128357,456423.52890128357,456423.52890128357,null,null,null,null,"Initial Inspection of Column Cost"]
[null,null,null,null,null,"Re-inspection","Inc. FS OH",null,null,{"$f":"J47*$I$74","v":0},{"$f":"K47*$I$74","v":0},{"$f":"L47*$I$74","v":0},{"$f":"M47*$I$74","v":0},{"$f":"N47*$I$74","v":0}]
[]
[null,null,null,null,"Repair Cost",null,"All inclusive"]
[null,null,null,null,null,"Fix wiring",{"$f":"INDEX('Column Inspections'!$I$85:$I$91,MATCH(F22,'Column Inspections'!$H$85:$H$91,0))","v":941.0085830334782},null,null,{"$f":"$G22*J31","v":114469.6289689439},{"$f":"$G22*K31","v":114469.6289689439},114469.6289689439,114469.6289689439,114469.6289689439,null,null,null,null,"Repair to Column (all inclusive)"]
[null,null,null,null,null,"Replace Panel",{"$f":"INDEX('Column Inspections'!$I$85:$I$91,MATCH(F23,'Column Inspections'!$H$85:$H$91,0))","v":344.14028179510063},null,null,83726.357188713271,83726.357188713271,83726.357188713271,83726.357188713271,83726.357188713271,null,null,null,null,"Repair to Column (all inclusive)"]
[null,null,null,null,null,"Fix column",{"$f":"INDEX('Column Inspections'!$I$85:$I$91,MATCH(F24,'Column Inspections'!$H$85:$H$91,0))","v":4011.3851596741415},null,null,262751.825264099,262751.825264099,262751.825264099,262751.825264099,262751.825264099,null,null,null,null,"Repair to Column (all inclusive)"]
[null,null,null,null,null,"Fix Earthing",{"$f":"INDEX('Column Inspections'!$I$85:$I$91,MATCH(F25,'Column Inspections'!$H$85:$H$91,0))","v":505.45603888655404},null,null,23648.670600177422,23648.670600177422,23648.670600177422,23648.670600177422,23648.670600177422,null,null,null,null,"Repair to Column (all inclusive)"]
[null,null,null,null,null,"Retest",{"$f":"INDEX('Column Inspections'!$I$85:$I$91,MATCH(F26,'Column Inspections'!$H$85:$H$91,0))","v":822.71036116641244},null,null,230951.91075492417,230951.91075492417,230951.91075492417,230951.91075492417,230951.91075492417,null,null,null,null,"Repair to Column (all inclusive)"]
[]
[null,null,null,null,null,"Total Cost Column Inspections/Repairs",null,null,null,{"$f":"SUM(J18:J26)","v":1171971.9216781412},{"$f":"SUM(K18:K26)","v":1171971.9216781412},{"$f":"SUM(L18:L26)","v":1171971.9216781412},1171971.9216781412,1171971.9216781412]
[]
[null,null,null,null,"Failure Rate for Repair/Replace"]
[null,null,null,null,null,"Fix wiring",{"$f":"I64","v":1.2999999999999999E-2},null,null,{"$f":"$G31*J$40*-1","v":121.64567999999998},{"$f":"$G31*K$40*-1","v":121.64567999999998},121.64567999999998,121.64567999999998,121.64567999999998]
[null,null,null,null,null,"Replace Panel",{"$f":"I65","v":2.5999999999999999E-2},null,null,{"$f":"$G32*J$40*-1","v":243.29135999999997},243.29135999999997,243.29135999999997,243.29135999999997,243.29135999999997]
[null,null,null,null,null,"Fix column",{"$f":"I66","v":7.0000000000000001E-3},null,null,65.501519999999999,65.501519999999999,65.501519999999999,65.501519999999999,65.501519999999999]
[null,null,null,null,null,"Fix Earthing",{"$f":"I67","v":5.0000000000000001E-3},null,null,46.786799999999992,46.786799999999992,46.786799999999992,46.786799999999992,46.786799999999992]
[null,null,null,null,null,"Retest",{"$f":"I68","v":0.03},null,null,280.72079999999994,280.72079999999994,280.72079999999994,280.72079999999994,280.72079999999994]
[]
[null,null,null,null,"Inspections",null,null,"2023/24","2024/25",{"$f":"J$4","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"Opening Inspection Pool","#",24540,{"$f":"H42","v":15540},{"$f":"I56-I42","v":77500},{"$f":"J42","v":68142.64},{"$f":"K42","v":58785.279999999999},{"$f":"L42","v":49427.92},40070.559999999998]
[null,null,null,null,null,"Return to Inspection Pool","#",{"$f":"-IF(H5<$I$58,0,OFFSET(H40,0,-$I$58)*(1-#REF!))","v":0},{"$f":"-IF(I5<$I$58,0,OFFSET(I40,0,-$I$58)*(1-#REF!))","v":0},null,{"$f":"-IF(K5<$I$58,0,OFFSET(K40,0,-$I$58)*(1-#REF!))","v":0},{"$f":"-IF(L5<$I$58,0,OFFSET(L40,0,-$I$58)*(1-#REF!))","v":0},{"$f":"-IF(M5<$I$58,0,OFFSET(M40,0,-$I$58)*(1-#REF!))","v":0},{"$f":"-IF(N5<$I$58,0,OFFSET(N40,0,-$I$58)*(1-#REF!))","v":0}]
[null,null,null,null,null,"Inspections","#",{"$f":"-$H$60","v":-9000},{"$f":"-$H$60","v":-9000},{"$f":"-$I$60","v":-9357.3599999999988},{"$f":"-$I$60","v":-9357.3599999999988},{"$f":"-$I$60","v":-9357.3599999999988},{"$f":"-$I$60","v":-9357.3599999999988},{"$f":"-$I$60","v":-9357.3599999999988},null,null,null,null,"Annual Column Inspection forecast"]
[null,null,null,null,null,"Increase in Inspection Pool","#",{"$f":"H57","v":0},{"$f":"I57","v":0},{"$f":"$I$57","v":0},{"$f":"$I$57","v":0},0,0,0]
[null,null,null,null,null,"Remaining Assets to be Inspected over a 7.5 year cycle","#",{"$f":"SUM(H38:H41)","v":15540},{"$f":"SUM(I38:I41)","v":6540},{"$f":"SUM(J38:J41)","v":68142.64},{"$f":"SUM(K38:K41)","v":58785.279999999999},49427.92,40070.559999999998,30713.199999999997]
[]
[null,null,null,null,"Re-Inspections"]
[null,null,null,null,null,"Very High - Condition Rating","#",null,null,0,0,0,0,0,null,null,null,null,"Re-inspection of columns has been removed"]
[null,null,null,null,null,"High - Condition Rating","#",null,null,0,0,0,0,0,null,null,null,null,"Re-inspection of columns has been removed"]
[null,null,null,null,null,"Total Re-inspection","#",null,null,{"$f":"SUM(J45:J46)","v":0},{"$f":"SUM(K45:K46)","v":0},0,0,0]
[]
[]
[">","OPEN TO SHOW DETAILED WORKINGS"]
["Assumptions"]
[null,null,null,null,null,null,null,"2020/21-2024/25","2025/26 - 2029/30"]
[null,null,null,null,null,"Total Columns","#",null,{"$f":"ColumnData!E25","v":84040},null,null,null,null,null,null,null,null,null,"Total Columns + Post Tops identified from Equipment Data"]
[null,null,null,null,null,"Greater than 20 yo.","%",null,1]
[]
[null,null,null,null,null,"Opening Inspection Pool","#",null,{"$f":"I53*I54","v":84040}]
[null,null,null,null,null,"Year on Year growth in Columns","# pa.",null,{"$f":"ColumnData!C28","v":0}]
[null,null,null,null,null,"Inspection Interval","Yrs.",null,7.5,null,null,null,null,null,null,null,null,null,"Inspection cycle"]
[]
[null,null,null,null,null,"Inspections per year","Total",9000,{"$f":"ColumnData!I12","v":9357.3599999999988},null,null,null,null,null,null,null,null,null,"Inspections included in the pricing have increased slightly even though the rate of average inspections is greater."]
[]
[null,null,null,null,"Failure Rate for Repair/Replace"]
[null,null,null,null,null,null,null,null,"2025/26 - 2029/30",null,null,null,null,null,null,null,null,null,"Only extreme columns are actioned"]
[null,null,null,null,null,"Fix wiring",null,null,{"$f":"G85","v":1.2999999999999999E-2}]
[null,null,null,null,null,"Replace Panel",null,null,{"$f":"G86","v":2.5999999999999999E-2}]
[null,null,null,null,null,"Fix column",null,null,{"$f":"G87","v":7.0000000000000001E-3}]
[null,null,null,null,null,"Fix Earthing",null,null,{"$f":"G90","v":5.0000000000000001E-3}]
[null,null,null,null,null,"Retest",null,null,{"$f":"G91","v":0.03}]
[]
[null,null,null,null,"Service Cost ",null,null,null,"2025/26 - 2029/30"]
[null,null,null,null,null,"Average Column Inspection Cost","June 2025 $",null,{"$f":"'Global Assumptions'!I90","v":38.835155362196488},null,null,null,null,null,null,null,null,null,"Average cost has been updated to reflect the latest costs."]
[null,null,null,null,null,null,"$ inc FS OH",null,{"$f":"I71*OH_FS","v":48.776955134918786}]
[null,null,null,null,null,"Average Column Re-Inspection Cost","June 2025 $",null,{"$f":"'Global Assumptions'!I90","v":38.835155362196488}]
[null,null,null,null,null,null,"$ inc FS OH",null,{"$f":"I73*OH_FS","v":48.776955134918786}]
[]
[]
[null,null,null,null,null,null,null,"2023/24","2024/25",{"$f":"'Column Inspections'!J$4","v":"2025/26"},{"$f":"'Column Inspections'!K$4","v":"2026/27"},{"$f":"'Column Inspections'!L$4","v":"2027/28"},{"$f":"'Column Inspections'!M$4","v":"2028/29"},{"$f":"'Column Inspections'!N$4","v":"2029/30"}]
[null,null,null,null,null,"Labour Escalation",null,{"$f":"'Global Assumptions'!H20","v":0.99909241836676521},{"$f":"'Global Assumptions'!I20","v":1},{"$f":"'Global Assumptions'!J20","v":1.0087885591995824},{"$f":"'Global Assumptions'!K20","v":1.0143824251839251},{"$f":"'Global Assumptions'!L20","v":1.0191630326245709},{"$f":"'Global Assumptions'!M20","v":1.025145422677509},{"$f":"'Global Assumptions'!N20","v":1.0322924691488706}]
[]
[]
["From Global Assumptions "]
[]
[null,null,null,null,null,"Column Inspection Assumptions",null,null,"June 2025 $"]
[null,null,null,null,null,"Damage","Failure Rate","Repair Type","Average Cost",null,null,null,null,null,null,null,null,null,"Notes"]
[null,null,null,null,null,"Internal Wiring",1.2999999999999999E-2,"Fix wiring",{"$f":"'Global Assumptions'!I94","v":941.0085830334782},null,null,null,null,null,null,null,null,null,"Average cost is inclusive of labour and overhead"]
[null,null,null,null,null,"Access Panel",2.5999999999999999E-2,"Replace Panel",{"$f":"'Global Assumptions'!I95","v":344.14028179510063},null,null,null,null,null,null,null,null,null,"Average cost is inclusive of labour and overhead"]
[null,null,null,null,null,"Column Leaning",7.0000000000000001E-3,"Fix column",{"$f":"'Global Assumptions'!I96","v":4011.3851596741415},null,null,null,null,null,null,null,null,null,"Average cost is inclusive of labour and overhead"]
[null,null,null,null,null,"Above Ground Corrosion",3.0000000000000001E-3,"Replace Column",{"$f":"'Global Assumptions'!I97","v":6000.9461638020666},null,null,null,null,null,null,null,null,null,"Average cost is inclusive of labour and overhead"]
[null,null,null,null,null,"Below Ground Corrosion",1.4999999999999999E-2,"Replace Column",{"$f":"'Global Assumptions'!I98","v":6000.9461638020666},null,null,null,null,null,null,null,null,null,"Average cost is inclusive of labour and overhead"]
[null,null,null,null,null,"Earthing damaged",5.0000000000000001E-3,"Fix Earthing",{"$f":"'Global Assumptions'!I99","v":505.45603888655404},null,null,null,null,null,null,null,null,null,"Average cost is inclusive of labour and overhead"]
[null,null,null,null,null,"High Earth Test",0.03,"Retest",{"$f":"'Global Assumptions'!I100","v":822.71036116641244},null,null,null,null,null,null,null,null,null,"Average cost is inclusive of labour and overhead"]

{"sheet":"Cable Faults","index":16,"n_rows":34,"n_cols":19,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"Cable Faults"},null,null,null,null,"Single Light Out (Cable Faults)"]
[]
[null,null,null,null,null,null,"Units",null,null,{"$f":"Start_Year+J5&\"/\"&RIGHT(Start_Year+J5+1,2)","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30",null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,-2,-1,0,{"$f":"J5+1","v":1},2,3,4]
[]
["Output"]
[null,null,null,null,null,"Nominal Cost Escalation","Nominal",null,null,{"$f":"J10*'Global Assumptions'!J$12","v":2056000.3835090054},{"$f":"K10*'Global Assumptions'!K$12","v":2129940.0631859619},{"$f":"L10*'Global Assumptions'!L$12","v":2200967.475025367},{"$f":"M10*'Global Assumptions'!M$12","v":2273108.4205069249},{"$f":"N10*'Global Assumptions'!N$12","v":2346179.8379467661}]
[]
[null,null,null,null,null,"Real Input Cost Escalation","June 2025 $ Inclusive of Labour Escalation",null,null,{"$f":"J12*J34","v":1992248.433632757},{"$f":"K12*K34","v":2003295.7146944106},{"$f":"L12*L34","v":2012736.8979816164},{"$f":"M12*M34","v":2024551.4721098191},{"$f":"N12*N34","v":2038666.116856552}]
[]
[null,null,null,null,null,"Total Cost Cable Faults","June 2025 $",null,null,{"$f":"SUM(J16:J19)","v":1974891.9785663462},{"$f":"SUM(K16:K19)","v":1974891.9785663462},{"$f":"SUM(L16:L19)","v":1974891.9785663462},1974891.9785663462,1974891.9785663462]
[]
["Calculations"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$4","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"Cable Fault"]
["Cable Fault",null,null,null,null,"Cable fault cost annually","Inc. FS OH",null,null,{"$f":"J21*J29","v":1974891.9785663462},{"$f":"J17","v":1974891.9785663462},{"$f":"K17","v":1974891.9785663462},1974891.9785663462,1974891.9785663462,null,null,null,null,"Inclusive of overheads"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total over Regulatory Period"]
[null,null,null,null,null,"Forecast Cable Faults","#",null,null,{"$f":"$J$31","v":741},{"$f":"$J$31","v":741},{"$f":"$J$31","v":741},{"$f":"$J$31","v":741},{"$f":"$J$31","v":741},null,null,{"$f":"SUM(J21:N21)","v":3705},null,"Cable Fault Forecast"]
[]
[]
[">","OPEN TO SHOW DETAILED WORKINGS"]
["Assumptions"]
[]
[null,null,null,null,null,"Cable Faults",null,null,null,"Inc. FS OH"]
[]
[null,null,null,null,null,"Average cable fault cost per noti","June 2025 $",null,null,{"$f":"'Global Assumptions'!I106*(1+'Global Assumptions'!G29)","v":2665.1713610881866}]
[]
[null,null,null,null,null,"Cable Faults","Average",null,null,{"$f":"SLOFault_Data!C35","v":741}]
[]
[null,null,null,null,null,null,null,"2023/24","2024/25",{"$f":"J$4","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"Labour Esclation",null,{"$f":"'Global Assumptions'!H20","v":0.99909241836676521},{"$f":"'Global Assumptions'!I20","v":1},{"$f":"'Global Assumptions'!J20","v":1.0087885591995824},{"$f":"'Global Assumptions'!K20","v":1.0143824251839251},{"$f":"'Global Assumptions'!L20","v":1.0191630326245709},{"$f":"'Global Assumptions'!M20","v":1.025145422677509},{"$f":"'Global Assumptions'!N20","v":1.0322924691488706}]

{"sheet":"GSL","index":17,"n_rows":12,"n_cols":19,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"GSL"},null,null,null,null,"Guaranteed Service Level"]
[]
[null,null,null,null,null,null,"Units",null,null,{"$f":"Start_Year+J5&\"/\"&RIGHT(Start_Year+J5+1,2)","v":"2025/26"},"2026/27","2027/28","2028/29","2029/30",null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,null,null,0,{"$f":"J5+1","v":1},2,3,4,5,6]
[]
["Output"]
[null,null,null,null,null,"Nominal Cost Escalation","Nominal",null,null,0,0,0,0,0,null,null,null,null,"GSLs for Public Lighting are no longer required to be paid as determined by ESCoSA "]
[]
[null,null,null,null,null,"Real Input Cost Escalation","June 2025 $ Inclusive of Labour Escalation",null,null,0,0,0,0,0]
[]
[null,null,null,null,null,"Total GSL","June 2025 $",null,null,0,0,0,0,0]

{"sheet":"FailureRates-HIDOpex","index":18,"n_rows":173,"n_cols":56,"rows_kept":173,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Population as of RIN Data "]
[]
[null,null,"Base Lamp","PLC","TFI","SAPN","SLUOS","Energy","CLER","Total",null,"Total SLUOS and CLER Lights"]
[null,null,"cf-42",0,0,0,7382,488,401,{"$f":"SUM(D5:I5)","v":8271},null,{"$f":"SUM(G5,I5)","v":7783}]
[null,null,"F-40",0,0,0,3417,157,205,{"$f":"SUM(D6:I6)","v":3779},null,{"$f":"SUM(G6,I6)","v":3622}]
[null,null,"S-HP50 PT",0,0,0,1048,51,1,1100,null,1049]
[null,null,"S-HP Other",0,0,0,305,3081,632,4018,null,937]
[null,null,"S-LP18",0,0,0,1565,282,182,2029,null,1747]
[null,null,"MV-80",0,0,0,17278,832,1676,19786,null,18954]
[null,null,"MV-80+",0,0,0,2949,301,279,3529,null,3228]
[null,null,"S-HP100",0,0,0,12153,796,2514,15463,null,14667]
[null,null,"S-HP150",0,0,0,7328,251,3786,11365,null,11114]
[null,null,"S-HP250",0,0,0,2186,682,8020,10888,null,10206]
[null,null,"S-LP90",0,0,0,3497,21,147,3665,null,3644]
[null,null,"S-HP360f",0,0,0,61,5,1,67,null,{"$f":"SUM(G16,I16)","v":62}]
[null,null,"LED-P",64858,1969,46937,0,{"$f":"2876+267","v":3143},0,{"$f":"SUM(D17:I17)","v":116907},null,0]
[null,null,"LED-V",7091,646,6834,0,6682,21,21274,null,21]
[null,null,"cf-42 PT",0,0,0,779,3,8,790,null,787]
[null,null,"MV-80 PT",0,0,0,4028,71,139,4238,null,4167]
[null,null,"S-HP50",0,0,0,9177,1757,309,11243,null,9486]
[null,null,null,{"$f":"SUM(D5:D21)","v":71949},{"$f":"SUM(E5:E21)","v":2615},53771,73153,18603,18321,{"$f":"SUM(J5:J21)","v":238412},null,91474]
[]
[null,null,"SLUOS HIDs to be converted to LED-P",null,null,null,{"$f":"SUM(G5:G11,G19:G21)","v":47928}]
[null,null,"SLUOS HIDs to be converted to LED-V",null,null,null,{"$f":"SUM(G12:G16)","v":25225}]
[]
[]
[null,null,"Installed Year of LED Population","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","Total"]
[null,null,"All LEDs (LED and LED-V)",35256,32782,29207,11658,19357,9921,{"$f":"SUM(D29:I29)","v":138181}]
[null,null,"LEDs (LED-P and LED-V) Excluding Energy Tariffs",32749,30451,27130,10829,17981,9216,128356]
[]
[]
[null,null,"Population Growth","Total ","Growth Factor to Apply Per Year","Population End of 2024-25 (or Beg 2025-26)"]
[null,null,"Total light population",{"$f":"J22","v":238412},7.4999999999999997E-3,{"$f":"ROUND(D34*(1+E34)^2,0)","v":242002}]
[]
[null,null,"Populations for Relevant Tariffs","Total ","Addtional Lights for 2 years of Growth","Population End of 2024-25 (or Beg 2025-26)"]
[null,null,"Infrastructure Capital",{"$f":"SUM($D$22:$G$22)","v":201488},{"$f":"ROUND(($F$34-$D$34)*(D37/$D$34),0)","v":3034},{"$f":"D37+E37","v":204522}]
[null,null,"Column Inspections/Repairs",{"$f":"SUM($D$22:$G$22)","v":201488},{"$f":"ROUND(($F$34-$D$34)*(D38/$D$34),0)","v":3034},{"$f":"D38+E38","v":204522}]
[null,null,"Cable Repairs (SLO fault)",201488,3034,204522]
[null,null,"SAP Maintenance",{"$f":"SUM($D$22:$I$22)","v":238412},3590,242002]
[null,null,"GSL",{"$f":"SUM($D$22:$G$22)","v":201488},3034,204522]
[null,null,"SLO reporting Tool",{"$f":"SUM($D$22:$I$22)","v":238412},3590,242002]
[null,null,"GIS Maintenance",238412,3590,242002]
[null,null,"Customer Management",238412,3590,242002]
[null,null,"Asset Data Audit",238412,3590,242002]
[null,null,"Asset Management",{"$f":"SUM($D$22:$G$22)","v":201488},3034,204522]
[null,null,"Margin",{"$f":"SUM($H$22:$I$22)","v":36924},556,37480]
[null,null,"Use of Pole Charge",{"$f":"SUM($D$22:$G$22)","v":201488},3034,204522]
[]
[]
[null,"Failure Rates for SLUOS Lights",null,null,null,null,null,null,null,"Failure Rates for CLER Lights"]
[]
[null,null,"Base Lamp","Failure Rate","Lamp","PE Cell","Misc. Other","Fittings",null,null,"Base Lamp","Failure Rate","Lamp","PE Cell","Misc. Other","Fittings"]
[null,null,"cf-42",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D54","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D54","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D54","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D54","v":2.023377822211813E-2},null,null,"cf-42",{"$f":"D54*(1.2)","v":0.20545426542128739},{"$f":"E54*(1.2)","v":0.1094624269396073},{"$f":"F54*(1.2)","v":1.3330491819391176E-2},{"$f":"G54*(1.2)","v":5.8380812795747139E-2},{"$f":"H54*(1.2)","v":2.4280533866541755E-2}]
[null,null,"F-40",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D55","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D55","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D55","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D55","v":2.023377822211813E-2},null,null,"F-40",{"$f":"D55*(1.2)","v":0.20545426542128739},{"$f":"E55*(1.2)","v":0.1094624269396073},1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP50 PT",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D56","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D56","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D56","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D56","v":2.023377822211813E-2},null,null,"S-HP50 PT",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP Other",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D57","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D57","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D57","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D57","v":2.023377822211813E-2},null,null,"S-HP Other",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-LP18",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D58","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D58","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D58","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D58","v":2.023377822211813E-2},null,null,"S-LP18",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"MV-80",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D59","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D59","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D59","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D59","v":2.023377822211813E-2},null,null,"MV-80",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"MV-80+",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D60","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D60","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D60","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D60","v":2.023377822211813E-2},null,null,"MV-80+",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP100",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D61","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D61","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D61","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D61","v":2.023377822211813E-2},null,null,"S-HP100",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP150",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D62","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D62","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D62","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D62","v":2.023377822211813E-2},null,null,"S-HP150",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP250",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D63","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D63","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D63","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D63","v":2.023377822211813E-2},null,null,"S-HP250",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-LP90",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D64","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D64","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D64","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D64","v":2.023377822211813E-2},null,null,"S-LP90",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP360f",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D65","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D65","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D65","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D65","v":2.023377822211813E-2},null,null,"S-HP360f",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,{"$f":"H65*(1.2)","v":2.4280533866541755E-2}]
[null,null,"cf-42 PT",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D66","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D66","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D66","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D66","v":2.023377822211813E-2},null,null,"cf-42 PT",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"MV-80 PT",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D67","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D67","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D67","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D67","v":2.023377822211813E-2},null,null,"MV-80 PT",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP50",{"$f":"SLOFault_Data!$L$14","v":0.17121188785107283},{"$f":"SLOFault_Data!C$21*$D68","v":9.1218689116339416E-2},{"$f":"SLOFault_Data!D$21*$D68","v":1.1108743182825981E-2},{"$f":"SUM(SLOFault_Data!E$21:I$21,SLOFault_Data!K$21)*$D68","v":4.8650677329789282E-2},{"$f":"SLOFault_Data!J$21*$D68","v":2.023377822211813E-2},null,null,"S-HP50",0.20545426542128739,{"$f":"E68*(1.2)","v":0.1094624269396073},{"$f":"F68*(1.2)","v":1.3330491819391176E-2},{"$f":"G68*(1.2)","v":5.8380812795747139E-2},{"$f":"H68*(1.2)","v":2.4280533866541755E-2}]
[]
[null,"LED Current Populations"]
[null,null,null,"Including Energy Tariff","Excluding Energy Tariff"]
[null,null,"LED-P",{"$f":"SUM(J17)","v":116907},{"$f":"D72-H17","v":113764}]
[null,null,"LED-V",{"$f":"SUM(J18)","v":21274},{"$f":"D73-H18","v":14592}]
[null,null,"Total",{"$f":"SUM(D72:D73)","v":138181},{"$f":"SUM(E72:E73)","v":128356}]
[]
[null,"LED Roll out"]
[null,null,null,null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,"Total Predicted Conversion to LED",null,10000,10000,10000,10000,10000,10000,10000]
[null,null,"LED-P",null,{"$f":"ROUND(($G24/SUM($G$24:$G$25))*E78,0)","v":6552},6552,6552,6552,6552,6552,6552]
[null,null,"LED-V",null,{"$f":"ROUND(($G25/SUM($G$24:$G$25))*E78,0)","v":3448},3448,3448,3448,3448,3448,3448]
[]
[null,"LED Conversion from Failure due to low stock no lamps left to replace"]
[null,null,null,null,"SLUOS Population at the Beginning of the Year",null,null,null,null,null,null,null,"SLUOS Replacements due to Lamp and Fitting Failures",null,null,null,null,null,null,null,null,null,null,null,null,"SLUOS Lights Converted as Part of the LED Conversion Program",null,null,null,null,null,null,null,"SLUOS Light Population After Unplanned Replacements and Planned LED Conversion Program",null,null,null,null,null,null,null,"SLUOS Lights able to be replaced when lamp failure occurs",null,null,null,null,null,null,null,"SLUOS Fittings able to be replaced in event of failure"]
[null,null,"Base Lamp","LED Type Converted to","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","Comments",null,null,null,null,null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023-24 Ending","2024-25 Ending","2025/26 Ending","2026/27 Ending","2027/28 Ending","2028/29 Ending","2029/30 Ending",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,"cf-42","LED-P",{"$f":"G5","v":7382},{"$f":"ROUND(AH85,0)","v":6017},{"$f":"ROUND(AI85,0)","v":4753},3596,2585,{"$f":"ROUND(AL85,0)","v":1805},{"$f":"ROUND(AM85,0)","v":1025},null,{"$f":"ROUND((($E54+$H54)*E85),0)","v":823},{"$f":"ROUND((F85*($E54+$H54)),0)","v":671},530,401,288,201,114,"No lamp stocks available",null,null,null,null,{"$f":"D85","v":"LED-P"},{"$f":"E$127*E85/SUMIF($D$85:$D$99,$C$127,E$85:E$99)","v":541.54381572358534},592.88739849187937,627.46370110849466,610.29351632414841,491.88789134438304,578.54242204496006,665.17349425554141,null,{"$f":"E85-Z85-M85","v":6017.4561842764142},{"$f":"F85-AA85-N85","v":4753.1126015081209},{"$f":"G85-AB85-O85","v":3595.5362988915058},{"$f":"H85-AC85-P85","v":2584.7064836758518},{"$f":"I85-AD85-Q85","v":1805.1121086556168},{"$f":"J85-AE85-R85","v":1025.4575779550401},{"$f":"K85-AF85-S85","v":245.82650574445859},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"F-40","LED-P",3417,{"$f":"ROUND(AH86,0)","v":3166},2854,2477,1781,{"$f":"ROUND(AL86,0)","v":1244},706,null,0,0,0,{"$f":"ROUND((H86*($E55+$H55)),0)","v":276},198,139,79,"Lamp stocks predicted to be exhausted by 2026-27",null,null,null,null,"LED-P",250.67125688532801,311.96302204176334,376.76865200160819,420.38293657811892,338.89838858195213,398.72951414068166,458.15852384820704,null,3166.3287431146719,2854.0369779582365,2477.2313479983918,1780.6170634218811,1244.1016114180479,706.27048585931834,168.84147615179296,null,{"$f":"ROUND((($E55)*E86),0)","v":312},{"$f":"ROUND((($E55)*F86),0)","v":289},{"$f":"ROUND((($E55)*G86),0)","v":260},0,0,0,0,null,{"$f":"ROUND((($H55)*E86),0)","v":69},{"$f":"ROUND((($H55)*F86),0)","v":64},{"$f":"ROUND((($H55)*G86),0)","v":58},0,0,0,0]
[null,null,"S-HP50 PT","LED-P",1048,854,675,511,367,256,145,null,{"$f":"ROUND((($E56+$H56)*E87),0)","v":117},{"$f":"ROUND((F87*($E56+$H56)),0)","v":95},75,57,41,29,16,"No lamp stocks available",null,null,null,null,"LED-P",76.881321982974455,84.149216937354993,89.109614611452528,86.724134271868692,69.834760589318606,82.053662073966649,94.097713821515612,null,854.11867801702556,674.85078306264495,510.89038538854743,367.27586572813129,256.16523941068141,144.94633792603335,34.902286178484388,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP Other","LED-P",305,249,196,148,107,75,43,null,{"$f":"ROUND((($E57+$H57)*E88),0)","v":34},28,22,16,12,8,5,"No lamp stocks available",null,null,null,null,"LED-P",22.374812218327492,24.535310324825986,25.874791798288438,25.117753174631247,20.360543278084716,24.039158810732413,27.904839271208076,null,248.62518778167248,196.46468967517401,148.12520820171156,106.88224682536875,74.63945672191528,42.960841189267583,10.095160728791924,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-LP18","LED-P",1565,1276,1008,763,549,384,218,null,{"$f":"ROUND((($E58+$H58)*E89),0)","v":174},142,112,85,61,43,24,"No lamp stocks available",null,null,null,null,"LED-P",114.80846269404107,125.73114849187935,133.0703578197691,129.49220048813271,104.46671270718232,123.08049311094996,141.47104560752001,null,1276.1915373059589,1008.2688515081206,762.92964218023087,548.50779951186723,383.5332872928177,217.91950688905001,52.528954392479989,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"MV-80","LED-P",17278,{"$f":"ROUND(AH90,0)","v":16010},14432,12527,10401,7263,4126,null,0,0,0,0,{"$f":"ROUND((I90*($E59+$H59)),0)","v":1159},809,460,"Lamp stocks predicted to be exhausted by 2027-28",null,null,null,null,"LED-P",1267.5147721582373,1577.5514791183296,1905.2295675147896,2126.0141487743626,1979.1589779005526,2327.9521392313272,2677.566670534989,null,16010.485227841762,14432.44852088167,12526.770432485211,10400.985851225638,7262.8410220994483,4126.0478607686728,988.43332946501096,null,{"$f":"ROUND((($E59)*E90),0)","v":1576},{"$f":"ROUND((($E59)*F90),0)","v":1460},{"$f":"ROUND((($E59)*G90),0)","v":1316},{"$f":"ROUND((($E59)*H90),0)","v":1143},0,0,0,null,{"$f":"ROUND((($H59)*E90),0)","v":350},{"$f":"ROUND((($H59)*F90),0)","v":324},{"$f":"ROUND((($H59)*G90),0)","v":292},{"$f":"ROUND((($H59)*H90),0)","v":253},0,0,0]
[null,null,"MV-80+","LED-P",2949,{"$f":"ROUND(AH91,0)","v":2404},1899,1436,1032,721,410,null,{"$f":"ROUND((($E60+$H60)*E91),0)","v":329},{"$f":"ROUND((F91*($E60+$H60)),0)","v":268},212,160,115,80,46,"No lamp stocks available",null,null,null,null,"LED-P",216.33875813720582,236.87906032482599,250.69504910688644,243.71009161331401,196.37458563535913,231.09644670050761,266.06939770221658,null,2403.6612418627942,1899.1209396751742,1436.3049508931135,1032.289908386686,720.62541436464085,409.90355329949239,97.930602297783423,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP100","LED-V",12153,10493,8832,7171,5510,3848,{"$f":"ROUND(AM92,0)","v":2187},null,{"$f":"ROUND((($E61+$H61)*E92),0)","v":1354},1169,984,799,614,429,244,"No lamp stocks available",null,null,null,null,"LED-V",{"$f":"E$128*E92/SUMIF($D$85:$D$99,$C$128,E$85:E$99)","v":306.41458870168486},492.43908711025392,677.49424409405856,862.04266899610263,1047.6421199930032,1232.4006510579693,1417.5267680105751,null,10492.585411298314,8831.5609128897468,7170.5057559059414,5509.9573310038977,3848.3578800069972,2186.5993489420307,525.4732319894249,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP150","LED-V",7328,6326,5324,4323,3321,2320,1318,null,{"$f":"ROUND((($E62+$H62)*E93),0)","v":817},705,593,482,370,259,147,"No lamp stocks available",null,null,null,null,"LED-V",184.76146679881072,296.88074574091934,408.39893065633697,519.67793307351167,631.43729228616405,743.02741955677982,854.27539105529854,null,6326.2385332011891,5324.1192542590807,4322.6010693436629,3321.3220669264883,2319.5627077138361,1317.9725804432201,316.72460894470146,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP250","LED-V",2186,1887,1588,1289,990,692,393,null,{"$f":"ROUND((($E63+$H63)*E94),0)","v":244},210,177,144,110,77,44,"No lamp stocks available",null,null,null,null,"LED-V",55.115797819623388,88.557377049180332,121.81395602596977,154.95370245934686,188.23333916389714,221.62714410917741,254.72703238598811,null,1886.8842021803766,1588.4426229508197,1289.1860439740303,990.04629754065309,691.7666608361028,393.37285589082262,94.27296761401189,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-LP90","LED-V",3497,3019,2541,2063,1585,1107,629,null,{"$f":"ROUND((($E64+$H64)*E95),0)","v":390},336,283,230,177,123,70,"No lamp stocks available",null,null,null,null,"LED-V",88.170148662041626,141.68241722918677,194.91767144961537,247.99805133718587,301.36347734825955,354.53937648679101,407.6928838951311,null,3018.8298513379582,2541.3175827708133,2063.0823285503848,1585.0019486628141,1106.6365226517405,629.46062351320893,151.3071161048689,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP360f","LED-V",61,52,44,36,28,20,12,null,{"$f":"ROUND((($E65+$H65)*E96),0)","v":7},6,5,4,3,2,1,"No lamp stocks available",null,null,null,null,"LED-V",1.537998017839445,2.4403728704596594,3.3751977740193135,4.327644133852977,5.3237712086758791,6.4054087892825846,7.7779246530072701,null,52.462001982160558,43.559627129540338,35.624802225980687,27.672355866147022,19.676228791324121,11.594591210717414,3.2220753469927299,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"cf-42 PT","LED-P",{"$f":"G19","v":779},635,501,379,273,191,109,null,{"$f":"ROUND((($E66+$H66)*E97),0)","v":87},71,56,42,30,21,12,"No lamp stocks available",null,null,null,null,"LED-P",{"$f":"E$127*E97/SUMIF($D$85:$D$99,$C$127,E$85:E$99)","v":57.147471206810216},62.569968097447799,66.139136178278093,64.321813872873264,51.947928176795578,61.219724437998551,70.735522803760006,null,634.85252879318978,501.43003190255217,378.86086382172192,272.67818612712676,191.05207182320441,108.78027556200146,26.264477196239994,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"MV-80 PT","LED-P",{"$f":"G20","v":4028},3284,2594,1963,1411,986,560,null,{"$f":"ROUND((($E67+$H67)*E98),0)","v":449},{"$f":"ROUND((($E67+$H67)*F98),0)","v":366},289,219,157,110,62,"No lamp stocks available",null,null,null,null,"LED-P",295.49424136204306,323.59019721577727,342.44494859571535,333.14965866081849,268.49277163904236,316.03480783176212,363.41186027619824,null,3283.5057586379571,2594.4098027842228,1962.5550514042848,1410.8503413391816,985.5072283609577,559.96519216823788,134.58813972380176,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP50","LED-P",{"$f":"G21","v":9177},7481,5910,4471,3214,{"$f":"ROUND(AL99,0)","v":2244},1275,null,{"$f":"ROUND((($E66+$H66)*E99),0)","v":1023},{"$f":"ROUND((($E66+$H66)*F99),0)","v":834},659,498,358,{"$f":"ROUND((($E66+$H66)*J99),0)","v":250},{"$f":"ROUND((($E66+$H66)*K99),0)","v":142},"No lamp stocks available",null,null,null,null,"LED-P",673.2250876314472,737.14319895591643,780.2041812647177,758.79374624173181,611.57744014732964,719.25163161711384,827.41093187884417,null,7480.7749123685535,5909.8568010440831,4470.7958187352824,3214.2062537582683,2244.4225598526705,1274.7483683828862,305.58906812115583,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"Total HID Light Population",null,{"$f":"SUM(E85:E99)","v":73153},{"$f":"SUM(F85:F99)","v":63153},{"$f":"SUM(G85:G99)","v":53151},{"$f":"SUM(H85:H99)","v":43153},{"$f":"SUM(I85:I99)","v":33154},{"$f":"SUM(J85:J99)","v":23156},{"$f":"SUM(K85:K99)","v":13156},null,{"$f":"SUM(M85:M99)","v":5848},{"$f":"SUM(N85:N99)","v":4901},{"$f":"SUM(O85:O99)","v":3997},{"$f":"SUM(P85:P99)","v":3413},{"$f":"SUM(Q85:Q99)","v":3693},2580,{"$f":"SUM(S85:S99)","v":1466},null,null,null,null,null,null,{"$f":"SUM(Z85:Z99)","v":4152},{"$f":"SUM(AA85:AA99)","v":5099},6003,6587,{"$f":"SUM(AD85:AD99)","v":6306.9999999999991},7420.0000000000009,{"$f":"SUM(AF85:AF99)","v":8534},null,{"$f":"SUM(AH85:AH99)","v":63153},{"$f":"SUM(AI85:AI99)","v":53152.999999999985},{"$f":"SUM(AJ85:AJ99)","v":43151},{"$f":"SUM(AK85:AK99)","v":33153},23154,13156,3156.0000000000005,null,{"$f":"SUM(AP85:AP99)","v":1888},{"$f":"SUM(AQ85:AQ99)","v":1749},1576,1143,0,0,0,null,{"$f":"SUM(AX85:AX99)","v":419},{"$f":"SUM(AY85:AY99)","v":388},350,253,0,0,0]
[null,null,"Check difference in population year on year should match total new LEDs",null,null,{"$f":"E100-F100-E130","v":0},2,-2,-1,-2,0]
[]
[null,null,null,null,"CLER Population at Beginning of the Year",null,null,null,null,null,null,null,"CLER Lights Unplanned Failure",null,null,null,null,null,null,null,null,null,null,null,null,"No LED conversion program exists for CLER Lights",null,null,null,null,null,null,null,"CLER Population after Unplanned failure at end of Year",null,null,null,null,null,null,null,"CLER Lights able to be replaced when lamp failure occurs",null,null,null,null,null,null,null,"SLUOS Fittings able to be replaced in event of failure"]
[null,null,"Base Lamp","LED Type Converted to","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","Comments",null,null,null,null,null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,"cf-42","LED-P",{"$f":"I5","v":401},{"$f":"AH105","v":347},{"$f":"AI105","v":301},{"$f":"AJ105","v":261},{"$f":"AK105","v":226},{"$f":"AL105","v":196},170,null,{"$f":"ROUND(E105*($M54+$P54),0)","v":54},46,40,35,30,{"$f":"ROUND(J105*($M54+$P54),0)","v":26},23,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E105-M105","v":347},{"$f":"AH105-N105-AA105","v":301},{"$f":"AI105-O105-AB105","v":261},{"$f":"AJ105-P105-AC105","v":226},{"$f":"IF((AK105-Q105-AD105)<0,0,(AK105-Q105-AD105))","v":196},{"$f":"IF((AL105-R105-AE105)<0,0,(AL105-R105-AE105))","v":170},147,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"F-40","LED-P",205,205,{"$f":"AI106","v":205},205,205,178,154,null,0,0,0,0,{"$f":"ROUND(I106*($M55+$P55),0)","v":27},24,21,"Lamp stocks predicted to be exhausted by 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,205,205,205,205,178,{"$f":"IF((AL106-R106-AE106)<0,0,(AL106-R106-AE106))","v":154},133,null,{"$f":"ROUND(E106*$M$55,0)","v":22},{"$f":"ROUND(F106*$M$55,0)","v":22},{"$f":"ROUND(G106*$M$55,0)","v":22},0,0,0,0,null,{"$f":"ROUND((($P$55)*E106),0)","v":5},{"$f":"ROUND((($P$55)*F106),0)","v":5},{"$f":"ROUND((($P$55)*G106),0)","v":5},0,0,0,0]
[null,null,"S-HP50 PT","LED-P",1,1,1,1,1,1,1,null,{"$f":"ROUND(E107*($M56+$P56),0)","v":0},0,0,0,{"$f":"ROUND(I107*($M56+$P56),0)","v":0},0,0,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,{"$f":"IF((AL107-R107-AE107)<0,0,(AL107-R107-AE107))","v":1},1,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP Other","LED-P",632,547,474,411,356,308,267,null,85,73,63,55,{"$f":"ROUND(I108*($M57+$P57),0)","v":48},41,36,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,547,474,411,356,308,{"$f":"IF((AL108-R108-AE108)<0,0,(AL108-R108-AE108))","v":267},231,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-LP18","LED-P",182,158,137,119,103,89,77,null,24,21,18,16,{"$f":"ROUND(I109*($M58+$P58),0)","v":14},12,10,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,158,137,119,103,89,{"$f":"IF((AL109-R109-AE109)<0,0,(AL109-R109-AE109))","v":77},67,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"MV-80","LED-P",1676,1676,1676,1676,1676,1676,1672,null,0,0,0,0,0,4,5,"Lamp stocks predicted to be exhausted by 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,1676,1676,1676,1676,1676,{"$f":"IF((AL110-R110-AE110)<0,0,(AL110-R110-AE110))","v":1672},1667,null,{"$f":"ROUND(E110*$M59,0)","v":183},{"$f":"ROUND(F110*$M59,0)","v":183},{"$f":"ROUND(G110*$M59,0)","v":183},{"$f":"ROUND(H110*$M59,0)","v":183},0,0,0,null,{"$f":"ROUND($P59*E110,0)","v":41},{"$f":"ROUND($P59*F110,0)","v":41},{"$f":"ROUND($P59*G110,0)","v":41},{"$f":"ROUND($P59*H110,0)","v":41},0,0,0]
[null,null,"MV-80+","LED-P",279,242,210,182,158,137,119,null,{"$f":"ROUND(E111*($M60+$P60),0)","v":37},32,28,24,21,18,16,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,242,210,182,158,137,{"$f":"IF((AL111-R111-AE111)<0,0,(AL111-R111-AE111))","v":119},103,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP100","LED-V",2514,2178,1887,1635,1416,1227,1063,null,336,291,252,219,189,164,142,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,2178,1887,1635,1416,1227,{"$f":"IF((AL112-R112-AE112)<0,0,(AL112-R112-AE112))","v":1063},921,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP150","LED-V",3786,3280,2841,2461,2132,1847,1600,null,506,439,380,329,285,247,214,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,3280,2841,2461,2132,1847,{"$f":"IF((AL113-R113-AE113)<0,0,(AL113-R113-AE113))","v":1600},1386,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP250","LED-V",8020,6947,6018,5213,4516,3912,3389,null,1073,929,805,697,604,523,453,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,6947,6018,5213,4516,3912,{"$f":"IF((AL114-R114-AE114)<0,0,(AL114-R114-AE114))","v":3389},2936,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-LP90","LED-V",147,127,110,95,82,71,62,null,20,17,15,13,11,9,8,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,127,{"$f":"F115-N115","v":110},95,82,71,62,54,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP360f","LED-V",1,1,1,1,1,1,1,null,0,0,0,0,0,0,0,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,null,{"$f":"$G41","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"cf-42 PT","LED-P",{"$f":"I19","v":8},{"$f":"AH117","v":7},6,5,4,3,3,null,1,1,1,1,1,0,0,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,7,6,5,4,3,3,3,null,{"$f":"$G44","v":0},0,0,0,0,0,0,null,{"$f":"$G40","v":0},0,0,0,0,0,0]
[null,null,"MV-80 PT","LED-P",{"$f":"I20","v":139},120,104,90,78,68,59,null,19,16,14,12,10,9,8,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,120,104,90,78,68,59,51,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"S-HP50","LED-P",{"$f":"I21","v":309},268,232,201,174,151,131,null,{"$f":"ROUND(E119*($M66+$P66),0)","v":41},{"$f":"ROUND(F119*($M66+$P66),0)","v":36},{"$f":"ROUND(G119*($M66+$P66),0)","v":31},{"$f":"ROUND(H119*($M66+$P66),0)","v":27},{"$f":"ROUND(I119*($M66+$P66),0)","v":23},{"$f":"ROUND(J119*($M66+$P66),0)","v":20},{"$f":"ROUND(K119*($M66+$P66),0)","v":18},"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,268,232,201,174,151,131,113,null,0,0,0,0,0,0,0,null,0,0,0,0,0,1,2]
[]
[]
[null,null,"Conversion to LED from Unplanned",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,"LED-P",null,{"$f":"SUMIF($D$85:$D$99,$C123,M$85:M$99)","v":3036},{"$f":"SUMIF($D$85:$D$99,$C123,N$85:N$99)","v":2475},1955,{"$f":"SUMIF($D$85:$D$99,$C123,P$85:P$99)","v":1754},2419,{"$f":"SUMIF($D$85:$D$99,$C123,R$85:R$99)","v":1690},{"$f":"SUMIF($D$85:$D$99,$C123,S$85:S$99)","v":960}]
[null,null,"LED-V",null,{"$f":"SUMIF($D$85:$D$99,$C124,M$85:M$99)","v":2812},2426,2042,1659,1274,{"$f":"SUMIF($D$85:$D$99,$C124,R$85:R$99)","v":890},{"$f":"SUMIF($D$85:$D$99,$C124,S$85:S$99)","v":506}]
[]
[null,null,"Forecast Remaining Planned Conversion Program",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,"LED-P",null,{"$f":"E79-E123","v":3516},{"$f":"F79-F123","v":4077},4597,4798,4133,{"$f":"J79-J123","v":4862},5592]
[null,null,"LED-V",null,{"$f":"E80-E124","v":636},1022,1406,1789,2174,{"$f":"J80-J124","v":2558},2942]
[]
[null,null,"Total New LEDs (LEDs and LED-Vs)",null,{"$f":"SUM(E127:E128,E123:E124)","v":10000},{"$f":"SUM(F127:F128,F123:F124)","v":10000},10000,10000,10000,{"$f":"SUM(J127:J128,J123:J124)","v":10000},10000]
[]
[]
[null,"Single Light Outage - Opex Costs for SLUOS Real 2024/25 $"]
[]
[null,null,null,null,"Lamp Failure",null,null,null,null,null,null,null,"PE Cell Failure",null,null,null,null,null,null,null,"Misc Failure",null,null,null,null,null,null,null,"Fitting Failure",null,null,null,null,null,null,null,"Total Failure Costs",null,null,null,null,null,null,null,"Unit Failure Costs in June 2024/25 $"]
[null,null,"Base Lamp",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"Annualised Unit Cost from 2025/26 to 2029/30"]
[null,null,"cf-42",null,{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C137,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C137,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C137,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"SUM(E137,M137,U137,AC137)","v":0},{"$f":"SUM(F137,N137,V137,AD137)","v":0},{"$f":"SUM(G137,O137,W137,AE137)","v":0},{"$f":"SUM(H137,P137,X137,AF137)","v":0},{"$f":"SUM(I137,Q137,Y137,AG137)","v":0},{"$f":"SUM(J137,R137,Z137,AH137)","v":0},{"$f":"SUM(K137,S137,AA137,AI137)","v":0},null,{"$f":"IFERROR(AK137/E85,0)","v":0},{"$f":"IFERROR(AL137/F85,0)","v":0},{"$f":"IFERROR(AM137/G85,0)","v":0},{"$f":"IFERROR(AN137/H85,0)","v":0},{"$f":"IFERROR(AO137/I85,0)","v":0},{"$f":"IFERROR(AP137/J85,0)","v":0},{"$f":"IFERROR(AQ137/K85,0)","v":0},null,{"$f":"IFERROR(SUM(AM137:AQ137)/SUM(G85:K85),0)","v":0}]
[null,null,"F-40",null,{"$f":"_xlfn.XLOOKUP($C138,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,\"error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,AP$85:AP$99,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C138,$C$85:$C$99,AP$85:AP$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":11403.863446901851},{"$f":"_xlfn.XLOOKUP($C138,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,\"error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,AQ$85:AQ$99,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C138,$C$85:$C$99,AQ$85:AQ$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":10563.194026136651},{"$f":"_xlfn.XLOOKUP($C138,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,\"error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,AR$85:AR$99,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C138,$C$85:$C$99,AR$85:AR$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":9503.2195390848756},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"(_xlfn.XLOOKUP($C138,$C$85:$C$99,AX$85:AX$99,\"Error\",0)*_xlfn.XLOOKUP($C138,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$85:$C$99,AX$85:AX$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":28260.050905779768},{"$f":"(_xlfn.XLOOKUP($C138,$C$85:$C$99,AY$85:AY$99,\"Error\",0)*_xlfn.XLOOKUP($C138,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$85:$C$99,AY$85:AY$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":26212.221129998623},{"$f":"(_xlfn.XLOOKUP($C138,$C$85:$C$99,AZ$85:AZ$99,\"Error\",0)*_xlfn.XLOOKUP($C138,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C138,$C$85:$C$99,AZ$85:AZ$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":23754.825399061254},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C138,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C138,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,39663.914352681619,36775.415156135277,33258.044938146129,0,{"$f":"SUM(I138,Q138,Y138,AG138)","v":0},0,0,null,11.607818072192455,11.615734414445761,11.653134175944684,0,0,0,0,null,3.6700557203869044]
[null,null,"S-HP50 PT",null,{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C139,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C139,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C139,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP Other",null,{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C140,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C140,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C140,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-LP18",null,{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C141,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C141,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C141,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"MV-80",null,{"$f":"_xlfn.XLOOKUP($C142,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,\"error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,AP$85:AP$99,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C142,$C$85:$C$99,AP$85:AP$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":57604.130744606788},{"$f":"_xlfn.XLOOKUP($C142,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,\"error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,AQ$85:AQ$99,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C142,$C$85:$C$99,AQ$85:AQ$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":53364.232796399687},{"$f":"_xlfn.XLOOKUP($C142,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,\"error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,AR$85:AR$99,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C142,$C$85:$C$99,AR$85:AR$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":48100.911205521908},{"$f":"_xlfn.XLOOKUP($C142,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,\"error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,AS$85:AS$99,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C142,$C$85:$C$99,AS$85:AS$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":41777.615127592355},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"(_xlfn.XLOOKUP($C142,$C$85:$C$99,AX$85:AX$99,\"Error\",0)*_xlfn.XLOOKUP($C142,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$85:$C$99,AX$85:AX$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":143348.08430467997},{"$f":"(_xlfn.XLOOKUP($C142,$C$85:$C$99,AY$85:AY$99,\"Error\",0)*_xlfn.XLOOKUP($C142,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$85:$C$99,AY$85:AY$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":132699.36947061805},{"$f":"(_xlfn.XLOOKUP($C142,$C$85:$C$99,AZ$85:AZ$99,\"Error\",0)*_xlfn.XLOOKUP($C142,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$85:$C$99,AZ$85:AZ$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":119593.25890561873},{"$f":"(_xlfn.XLOOKUP($C142,$C$85:$C$99,BA$85:BA$99,\"Error\",0)*_xlfn.XLOOKUP($C142,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C142,$C$85:$C$99,BA$85:BA$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":103620.18665452582},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C142,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C142,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,200952.21504928675,186063.60226701773,167694.17011114064,145397.80178211819,0,0,0,null,11.630525237254703,11.621711571956135,11.619607130760853,11.60675355489089,0,0,0,null,6.4225311676805443]
[null,null,"MV-80+",null,{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C143,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C143,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C143,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP100",null,{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C144,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C144,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C144,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP150",null,{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C145,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C145,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C145,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP250",null,{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C146,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C146,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C146,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-LP90",null,{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C147,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C147,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C147,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP360f",null,{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C148,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C148,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C148,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"cf-42 PT",null,{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C149,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C149,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C149,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"MV-80 PT",null,{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C150,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C150,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C150,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP50",null,{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$E$54:$E$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C151,$C$54:$C$68,$F$54:$F$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$G$54:$G$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,E$85:E$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,F$85:F$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,G$85:G$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,H$85:H$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,I$85:I$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,J$85:J$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($C151,$C$54:$C$68,$H$54:$H$68,\"Error\",0)*_xlfn.XLOOKUP($C151,$C$85:$C$99,K$85:K$99,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27)),0)","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"Total ",null,{"$f":"SUM(E137:E151)","v":69007.994191508638},{"$f":"SUM(F137:F151)","v":63927.426822536334},57604.13074460678,41777.615127592355,0,0,0,null,{"$f":"SUM(M137:M151)","v":0},{"$f":"SUM(N137:N151)","v":0},{"$f":"SUM(O137:O151)","v":0},{"$f":"SUM(P137:P151)","v":0},{"$f":"SUM(Q137:Q151)","v":0},0,0,null,{"$f":"SUM(U137:U151)","v":0},{"$f":"SUM(V137:V151)","v":0},{"$f":"SUM(W137:W151)","v":0},{"$f":"SUM(X137:X151)","v":0},{"$f":"SUM(Y137:Y151)","v":0},0,0,null,{"$f":"SUM(AC137:AC151)","v":171608.13521045973},{"$f":"SUM(AD137:AD151)","v":158911.59060061668},143348.08430467997,103620.18665452582,0,{"$f":"SUM(AH137:AH151)","v":0},0,null,{"$f":"SUM(AK137:AK151)","v":240616.12940196838},{"$f":"SUM(AL137:AL151)","v":222839.01742315301},{"$f":"SUM(AM137:AM151)","v":200952.21504928678},{"$f":"SUM(AN137:AN151)","v":145397.80178211819},{"$f":"SUM(AO137:AO151)","v":0},0,0]
[]
[null,"Single Light Outage - Opex Costs for CLER Real 2024/25 $"]
[]
[null,null,null,null,"Lamp Failure",null,null,null,null,null,null,null,"PE Cell Failure",null,null,null,null,null,null,null,"Misc Failure",null,null,null,null,null,null,null,"Fitting Failure",null,null,null,null,null,null,null,"Total Failure Costs",null,null,null,null,null,null,null,"Unit Failure Costs in June 2024/25 $"]
[null,null,"Base Lamp",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,"Annualised Unit Cost from 2025/26 to 2029/30"]
[null,null,"cf-42",null,{"$f":"(_xlfn.XLOOKUP($C158,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C158,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C158,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C158,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C158,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C158,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C158,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C158,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C158,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C158,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C158,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C158,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C158,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"SUM(E158,M158,U158,AC158)","v":0},{"$f":"SUM(F158,N158,V158,AD158)","v":0},{"$f":"SUM(G158,O158,W158,AE158)","v":0},{"$f":"SUM(H158,P158,X158,AF158)","v":0},{"$f":"SUM(I158,Q158,Y158,AG158)","v":0},{"$f":"SUM(J158,R158,Z158,AH158)","v":0},{"$f":"SUM(K158,S158,AA158,AI158)","v":0},null,{"$f":"IFERROR(AK158/AH105,0)","v":0},{"$f":"IFERROR(AL158/AI105,0)","v":0},{"$f":"IFERROR(AM158/AJ105,0)","v":0},{"$f":"IFERROR(AN158/AK105,0)","v":0},{"$f":"IFERROR(AO158/AL105,0)","v":0},{"$f":"IFERROR(AP158/AM105,0)","v":0},{"$f":"IFERROR(AQ158/AN105,0)","v":0},null,{"$f":"IFERROR(SUM(AM158:AQ158)/SUM(G105:K105),0)","v":0}]
[null,null,"F-40",null,{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":804.11857638410481},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":804.11857638410481},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":804.11857638410481},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C159,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C159,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AX$105:AX$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C159,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":2047.8297757811426},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AY$105:AY$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C159,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":2047.8297757811426},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,AZ$105:AZ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C159,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":2047.8297757811426},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,BA$105:BA$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C159,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,BB$105:BB$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C159,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,BC$105:BC$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C159,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C159,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C159,$C$105:$C$119,BD$105:BD$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C159,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C159,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,2851.9483521652473,2851.9483521652473,2851.9483521652473,0,0,0,0,null,13.911943181293889,13.911943181293889,13.911943181293889,0,0,0,0,null,3.0115610899316234]
[null,null,"S-HP50 PT",null,{"$f":"(_xlfn.XLOOKUP($C160,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C160,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C160,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C160,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C160,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C160,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C160,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C160,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C160,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C160,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C160,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C160,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C160,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP Other",null,{"$f":"(_xlfn.XLOOKUP($C161,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C161,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C161,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C161,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C161,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C161,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C161,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C161,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C161,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C161,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C161,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C161,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C161,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-LP18",null,{"$f":"(_xlfn.XLOOKUP($C162,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C162,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C162,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C162,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C162,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C162,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C162,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C162,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C162,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C162,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C162,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C162,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C162,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"MV-80",null,{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":6688.8045217405079},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":6688.8045217405079},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":6688.8045217405079},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":6688.8045217405079},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C163,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C163,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AX$105:AX$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C163,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":16792.204161405371},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AY$105:AY$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C163,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":16792.204161405371},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,AZ$105:AZ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C163,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":16792.204161405371},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,BA$105:BA$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C163,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":16792.204161405371},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,BB$105:BB$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C163,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,BC$105:BC$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C163,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C163,'Global Assumptions'!$F$115:$F$116,'Global Assumptions'!$I$115:$I$116,\"error\",0)*_xlfn.XLOOKUP($C163,$C$105:$C$119,BD$105:BD$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C163,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C163,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,23481.008683145879,23481.008683145879,23481.008683145879,23481.008683145879,0,0,0,null,14.010148378965322,14.010148378965322,14.010148378965322,14.010148378965322,0,0,0,null,5.6067355976948132]
[null,null,"MV-80+",null,{"$f":"(_xlfn.XLOOKUP($C164,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C164,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C164,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C164,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C164,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C164,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C164,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C164,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C164,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C164,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C164,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C164,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C164,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP100",null,{"$f":"(_xlfn.XLOOKUP($C165,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C165,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C165,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C165,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C165,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C165,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C165,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C165,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C165,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C165,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C165,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C165,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C165,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP150",null,{"$f":"(_xlfn.XLOOKUP($C166,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C166,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C166,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C166,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C166,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C166,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C166,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C166,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C166,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C166,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C166,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C166,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C166,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP250",null,{"$f":"(_xlfn.XLOOKUP($C167,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C167,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C167,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C167,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C167,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C167,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C167,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C167,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C167,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C167,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C167,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C167,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C167,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-LP90",null,{"$f":"(_xlfn.XLOOKUP($C168,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C168,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C168,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C168,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C168,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C168,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C168,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C168,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C168,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C168,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C168,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C168,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C168,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP360f",null,{"$f":"(_xlfn.XLOOKUP($C169,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C169,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C169,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C169,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C169,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C169,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C169,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C169,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C169,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C169,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C169,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C169,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C169,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"cf-42 PT",null,{"$f":"(_xlfn.XLOOKUP($C170,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C170,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C170,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C170,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C170,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C170,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C170,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C170,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C170,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C170,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C170,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C170,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C170,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"MV-80 PT",null,{"$f":"(_xlfn.XLOOKUP($C171,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C171,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C171,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C171,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C171,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C171,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C171,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C171,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C171,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C171,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C171,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C171,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C171,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0]
[null,null,"S-HP50",null,{"$f":"(_xlfn.XLOOKUP($C172,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,AP$105:AP$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,AQ$105:AQ$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,AR$105:AR$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,AS$105:AS$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,AT$105:AT$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,AU$105:AU$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,'Global Assumptions'!$F$110:$F$112,'Global Assumptions'!$I$110:$I$112,0,0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,AV$105:AV$119,\"Error\",0)*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27))+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$M$54:$M$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$140*(1+'Global Assumptions'!$G$24)*(1+'Global Assumptions'!$G$27)+(_xlfn.XLOOKUP($C172,$C$54:$C$68,$N$54:$N$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C172,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,E$105:E$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,F$105:F$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,G$105:G$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,H$105:H$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,I$105:I$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,J$105:J$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$54:$C$68,$O$54:$O$68,\"Error\",0)*_xlfn.XLOOKUP($C172,$C$105:$C$119,K$105:K$119,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,{"$f":"(_xlfn.XLOOKUP($C172,$C$105:$C$119,E$105:E$119,\"Error\",0)*_xlfn.XLOOKUP($C172,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$105:$C$119,F$105:F$119,\"Error\",0)*_xlfn.XLOOKUP($C172,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$105:$C$119,G$105:G$119,\"Error\",0)*_xlfn.XLOOKUP($C172,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$105:$C$119,H$105:H$119,\"Error\",0)*_xlfn.XLOOKUP($C172,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$105:$C$119,I$105:I$119,\"Error\",0)*_xlfn.XLOOKUP($C172,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$105:$C$119,J$105:J$119,\"Error\",0)*_xlfn.XLOOKUP($C172,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},{"$f":"(_xlfn.XLOOKUP($C172,$C$105:$C$119,K$105:K$119,\"Error\",0)*_xlfn.XLOOKUP($C172,$K$54:$K$68,$P$54:$P$68,\"Error\",0)*'Global Assumptions'!$I$125*(1+'Global Assumptions'!$G$27))","v":0},null,0,0,{"$f":"SUM(G172,O172,W172,AE172)","v":0},0,0,{"$f":"SUM(J172,R172,Z172,AH172)","v":0},0,null,0,0,0,0,0,0,0,null,0]
[null,null,"Total ",null,{"$f":"SUM(E158:E172)","v":7492.9230981246128},{"$f":"SUM(F158:F172)","v":7492.9230981246128},7492.9230981246128,6688.8045217405079,0,0,0,null,{"$f":"SUM(M158:M172)","v":0},0,{"$f":"SUM(O158:O172)","v":0},{"$f":"SUM(P158:P172)","v":0},{"$f":"SUM(Q158:Q172)","v":0},0,0,null,{"$f":"SUM(U158:U172)","v":0},{"$f":"SUM(V158:V172)","v":0},{"$f":"SUM(W158:W172)","v":0},{"$f":"SUM(X158:X172)","v":0},{"$f":"SUM(Y158:Y172)","v":0},0,0,null,{"$f":"SUM(AC158:AC172)","v":18840.033937186512},{"$f":"SUM(AD158:AD172)","v":18840.033937186512},{"$f":"SUM(AE158:AE172)","v":18840.033937186512},{"$f":"SUM(AF158:AF172)","v":16792.204161405371},{"$f":"SUM(AG158:AG172)","v":0},0,{"$f":"SUM(AI158:AI172)","v":0},null,{"$f":"SUM(AK158:AK172)","v":26332.957035311127},{"$f":"SUM(AL158:AL172)","v":26332.957035311127},{"$f":"SUM(AM158:AM172)","v":26332.957035311127},{"$f":"SUM(AN158:AN172)","v":23481.008683145879},{"$f":"SUM(AO158:AO172)","v":0},0,0]

{"sheet":"LEDOpex","index":19,"n_rows":118,"n_cols":31,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"All Services are the same for all LEDs except for Fitting Replacement, all dollars are in Real 2024/25 $ "]
[]
[]
[null,null,"For All LEDs"]
[null,null,null,null,null,null,null,null,null,"NPV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Cleaning",null,null,null,null,null,null,69.017281337908585,0,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311,4.1213977219663311]
[null,null,"LED-P Fitting Failures (Warrantee)",null,null,null,null,null,null,15.39682638843836,0,1.6921021162633698,1.6921021162633698,1.6921021162633698,1.6921021162633698,1.6921021162633698,1.6921021162633698,1.6921021162633698,1.6921021162633698,1.6921021162633698,1.6921021162633698,0,0,0,0,0,0,0,0,0,0]
[null,null,"LED-V Fitting Failures (Warrantee)",null,null,null,null,null,null,21.113588347303214,0,2.3203708753391346,2.3203708753391346,2.3203708753391346,2.3203708753391346,2.3203708753391346,2.3203708753391346,2.3203708753391346,2.3203708753391346,2.3203708753391346,2.3203708753391346,0,0,0,0,0,0,0,0,0,0]
[null,null,"PE Cell LED-P",null,null,null,null,null,null,21.042389421471398,0,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621,1.2565556646860621]
[null,null,"PE Cell LED-V",null,null,null,null,null,null,23.798169946697136,0,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124,1.4211183272357124]
[null,null,"PE Cell Bulk Replacement",null,null,null,null,null,null,29.247214115625347,0,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596,1.7465104288857596]
[null,null,"Fuse Failure LED-P",null,null,null,null,null,null,14.016827049582874,0,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313,0.83702107575797313]
[null,null,"Fuse Failure LED-V",null,null,null,null,null,null,13.111139262039456,0,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024,0.78293752578273024]
[null,null,"Testing",null,null,null,null,null,null,5.4055528909400667,0,0.28015248454707053,0.28015248454707053,0.28015248454707053,0.28015248454707053,0.28015248454707053,0.28015248454707053,0.28015248454707053,0.28015248454707053,0.28015248454707053,0.28015248454707053,0.37353664606276077,0.37353664606276077,0.37353664606276077,0.37353664606276077,0.37353664606276077,0.37353664606276077,0.37353664606276077,0.37353664606276077,0.37353664606276077,0.37353664606276077]
[]
[]
[null,null,null,null,null,null,null,null,null,"NPV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"LED Working when attended faults",null,null,null,null,null,null,17.917815253002797,0,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664,1.0699703253274664]
[null,null,"LED-V Working when attended faults",null,null,null,null,null,null,45.401568916536149,0,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236,2.7111749271922236]
[]
[]
[null,null,"For Individual LEDs"]
[null,null,"Fitting Failure (No Warrantee)"]
[]
[null,null,"Fitting Failure","LED / HID","Labour","Materials","Failure Rate to 10 year","Failure Rate after 10 years",null,"NPV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"LED16","LED-P",null,null,0,7.4379204227793365E-3,null,27.208811325073306,0,0,0,0,0,0,0,0,0,0,0,3.5581696413322694,3.5581696413322694,3.5581696413322694,3.5581696413322694,3.5581696413322694,3.5581696413322694,3.5581696413322694,3.5581696413322694,3.5581696413322694,3.5581696413322694]
[null,null,"LED17","LED-P",null,null,0,7.4379204227793365E-3,null,32.852845545816919,0,0,0,0,0,0,0,0,0,0,0,4.2962552187931307,4.2962552187931307,4.2962552187931307,4.2962552187931307,4.2962552187931307,4.2962552187931307,4.2962552187931307,4.2962552187931307,4.2962552187931307,4.2962552187931307]
[null,null,"LED22","LED-P",null,null,0,7.4379204227793365E-3,null,40.688356728938473,0,0,0,0,0,0,0,0,0,0,0,5.3209261492137729,5.3209261492137729,5.3209261492137729,5.3209261492137729,5.3209261492137729,5.3209261492137729,5.3209261492137729,5.3209261492137729,5.3209261492137729,5.3209261492137729]
[null,null,"LED46","LED-P",null,null,0,7.4379204227793365E-3,null,33.276386690850522,0,0,0,0,0,0,0,0,0,0,0,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063]
[null,null,"LED43","LED-P",null,null,0,7.4379204227793365E-3,null,33.276386690850522,0,0,0,0,0,0,0,0,0,0,0,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063]
[null,null,"LED17 PT","LED-P",null,null,0,7.4379204227793365E-3,null,107.67793833969185,0,0,0,0,0,0,0,0,0,0,0,14.081334412741285,14.081334412741285,14.081334412741285,14.081334412741285,14.081334412741285,14.081334412741285,14.081334412741285,14.081334412741285,14.081334412741285,14.081334412741285]
[null,null,"LED35","LED-P",null,null,0,7.4379204227793365E-3,null,83.783668236106962,0,0,0,0,0,0,0,0,0,0,0,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304]
[null,null,"LED39","LED-P",null,null,0,7.4379204227793365E-3,null,33.276386690850522,0,0,0,0,0,0,0,0,0,0,0,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063]
[null,null,"LED26","LED-P",null,null,0,7.4379204227793365E-3,null,33.276386690850522,0,0,0,0,0,0,0,0,0,0,0,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063,4.3516428366537063]
[null,null,"LED20","LED-P",null,null,0,7.4379204227793365E-3,null,83.783668236106962,0,0,0,0,0,0,0,0,0,0,0,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304]
[null,null,"LED28","LED-P",null,null,0,7.4379204227793365E-3,null,83.783668236106962,0,0,0,0,0,0,0,0,0,0,0,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304,10.956616266527304]
[null,null,"LED200","LED-V",null,null,0,1.0199581784236154E-2,null,85.852121651351311,0,0,0,0,0,0,0,0,0,0,0,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025]
[null,null,"LED105","LED-V",null,null,0,1.0199581784236154E-2,null,154.67689562200073,0,0,0,0,0,0,0,0,0,0,0,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532]
[null,null,"LED198","LED-V",null,null,0,1.0199581784236154E-2,null,154.67689562200073,0,0,0,0,0,0,0,0,0,0,0,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532]
[null,null,"LED88","LED-V",null,null,0,1.0199581784236154E-2,null,85.852121651351311,0,0,0,0,0,0,0,0,0,0,0,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025]
[null,null,"LED70","LED-V",null,null,0,1.0199581784236154E-2,null,85.852121651351311,0,0,0,0,0,0,0,0,0,0,0,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025]
[null,null,"LED150","LED-V",null,null,0,1.0199581784236154E-2,null,72.784126593633061,0,0,0,0,0,0,0,0,0,0,0,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364]
[null,null,"LED90","LED-V",null,null,0,1.0199581784236154E-2,null,85.852121651351311,0,0,0,0,0,0,0,0,0,0,0,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025]
[null,null,"LED72","LED-V",null,null,0,1.0199581784236154E-2,null,85.852121651351311,0,0,0,0,0,0,0,0,0,0,0,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025]
[null,null,"LED117","LED-V",null,null,0,1.0199581784236154E-2,null,114.89211066850295,0,0,0,0,0,0,0,0,0,0,0,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888]
[null,null,"LED158","LED-V",null,null,0,1.0199581784236154E-2,null,114.89211066850295,0,0,0,0,0,0,0,0,0,0,0,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888]
[null,null,"LED298","LED-V",null,null,0,1.0199581784236154E-2,null,154.67689562200073,0,0,0,0,0,0,0,0,0,0,0,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532,20.227514816516532]
[null,null,"LED178","LED-V",null,null,0,1.0199581784236154E-2,null,85.852121651351311,0,0,0,0,0,0,0,0,0,0,0,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025,11.227113498424025]
[null,null,"LED175","LED-V",null,null,0,1.0199581784236154E-2,null,93.112118905639235,0,0,0,0,0,0,0,0,0,0,0,12.176522920163741,12.176522920163741,12.176522920163741,12.176522920163741,12.176522920163741,12.176522920163741,12.176522920163741,12.176522920163741,12.176522920163741,12.176522920163741]
[null,null,"LED79","LED-V",null,null,0,1.0199581784236154E-2,null,114.89211066850295,0,0,0,0,0,0,0,0,0,0,0,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888,15.024751185382888]
[null,null,"LED80","LED-V",null,null,0,1.0199581784236154E-2,null,72.784126593633061,0,0,0,0,0,0,0,0,0,0,0,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364,9.5181765392925364]
[null,null,"LED60","LED-V",null,null,0,1.0199581784236154E-2,null,69.154127966489085,0,0,0,0,0,0,0,0,0,0,0,9.0434718284226765,9.0434718284226765,9.0434718284226765,9.0434718284226765,9.0434718284226765,9.0434718284226765,9.0434718284226765,9.0434718284226765,9.0434718284226765,9.0434718284226765]
[null,null,"LED23 PT","LED-P",null,null,0,7.4379204227793365E-3,null,78.53855306952353,0,0,0,0,0,0,0,0,0,0,0,10.270698409695743,10.270698409695743,10.270698409695743,10.270698409695743,10.270698409695743,10.270698409695743,10.270698409695743,10.270698409695743,10.270698409695743,10.270698409695743]
[null,null,"LED155 TM","LED-V",null,null,0,1.0199581784236154E-2,null,134.11365116261624,0,0,0,0,0,0,0,0,0,0,0,17.538403877838704,17.538403877838704,17.538403877838704,17.538403877838704,17.538403877838704,17.538403877838704,17.538403877838704,17.538403877838704,17.538403877838704,17.538403877838704]
[null,null,"LED81 TM","LED-V",null,null,0,1.0199581784236154E-2,null,128.69558634559615,0,0,0,0,0,0,0,0,0,0,0,16.829868928760419,16.829868928760419,16.829868928760419,16.829868928760419,16.829868928760419,16.829868928760419,16.829868928760419,16.829868928760419,16.829868928760419,16.829868928760419]
[null,null,"LED101 TM","LED-V",null,null,0,1.0199581784236154E-2,null,131.40400515673167,0,0,0,0,0,0,0,0,0,0,0,17.184056161515972,17.184056161515972,17.184056161515972,17.184056161515972,17.184056161515972,17.184056161515972,17.184056161515972,17.184056161515972,17.184056161515972,17.184056161515972]
[null,null,"LED29","LED-P",null,null,0,7.4379204227793365E-3,null,34.864665984726507,0,0,0,0,0,0,0,0,0,0,0,4.5593464036308635,4.5593464036308635,4.5593464036308635,4.5593464036308635,4.5593464036308635,4.5593464036308635,4.5593464036308635,4.5593464036308635,4.5593464036308635,4.5593464036308635]
[null,null,"LED24","LED-P",null,null,0,7.4379204227793365E-3,null,32.64095617903731,0,0,0,0,0,0,0,0,0,0,0,4.2685458748166969,4.2685458748166969,4.2685458748166969,4.2685458748166969,4.2685458748166969,4.2685458748166969,4.2685458748166969,4.2685458748166969,4.2685458748166969,4.2685458748166969]
[null,null,"LED58","LED-V",null,null,0,1.0199581784236154E-2,null,69.072329463393672,0,0,0,0,0,0,0,0,0,0,0,9.0327748175557456,9.0327748175557456,9.0327748175557456,9.0327748175557456,9.0327748175557456,9.0327748175557456,9.0327748175557456,9.0327748175557456,9.0327748175557456,9.0327748175557456]
[null,null,"LED78","LED-V",null,null,0,1.0199581784236154E-2,null,72.589469614147831,0,0,0,0,0,0,0,0,0,0,0,9.4927207210797242,9.4927207210797242,9.4927207210797242,9.4927207210797242,9.4927207210797242,9.4927207210797242,9.4927207210797242,9.4927207210797242,9.4927207210797242,9.4927207210797242]
[null,null,"LED151","LED-V",null,null,0,1.0199581784236154E-2,null,72.973581570597972,0,0,0,0,0,0,0,0,0,0,0,9.5429520776055483,9.5429520776055483,9.5429520776055483,9.5429520776055483,9.5429520776055483,9.5429520776055483,9.5429520776055483,9.5429520776055483,9.5429520776055483,9.5429520776055483]
[null,null,"LED18 PT","LED-P",null,null,0,7.4379204227793365E-3,null,68.660461653040073,0,0,0,0,0,0,0,0,0,0,0,8.9789137531551972,8.9789137531551972,8.9789137531551972,8.9789137531551972,8.9789137531551972,8.9789137531551972,8.9789137531551972,8.9789137531551972,8.9789137531551972,8.9789137531551972]
[null,null,"LED19 PT","LED-P",null,null,0,7.4379204227793365E-3,null,74.093501423783948,0,0,0,0,0,0,0,0,0,0,0,9.689407017320594,9.689407017320594,9.689407017320594,9.689407017320594,9.689407017320594,9.689407017320594,9.689407017320594,9.689407017320594,9.689407017320594,9.689407017320594]
[null,null,"LED32 PT","LED-P",null,null,0,7.4379204227793365E-3,null,74.78124544981462,0,0,0,0,0,0,0,0,0,0,0,9.7793451585055742,9.7793451585055742,9.7793451585055742,9.7793451585055742,9.7793451585055742,9.7793451585055742,9.7793451585055742,9.7793451585055742,9.7793451585055742,9.7793451585055742]
[null,null,"LED33 PT","LED-P",null,null,0,7.4379204227793365E-3,null,89.483640785333392,0,0,0,0,0,0,0,0,0,0,0,11.702017050074035,11.702017050074035,11.702017050074035,11.702017050074035,11.702017050074035,11.702017050074035,11.702017050074035,11.702017050074035,11.702017050074035,11.702017050074035]
[null,null,"LED180 F","LED-V",null,null,0,1.0199581784236154E-2,null,147.3821429763839,0,0,0,0,0,0,0,0,0,0,0,19.273560338514649,19.273560338514649,19.273560338514649,19.273560338514649,19.273560338514649,19.273560338514649,19.273560338514649,19.273560338514649,19.273560338514649,19.273560338514649]
[null,null,"LED360 F","LED-V",null,null,0,1.0199581784236154E-2,null,245.36996210313535,0,0,0,0,0,0,0,0,0,0,0,32.087691726748865,32.087691726748865,32.087691726748865,32.087691726748865,32.087691726748865,32.087691726748865,32.087691726748865,32.087691726748865,32.087691726748865,32.087691726748865]
[null,null,"LED100","LED-V",null,null,0,1.0199581784236154E-2,null,72.237264721172807,0,0,0,0,0,0,0,0,0,0,0,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566]
[null,null,"LED120","LED-V",null,null,0,1.0199581784236154E-2,null,72.237264721172807,0,0,0,0,0,0,0,0,0,0,0,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566,9.4466619373004566]
[]
[]
[null,null,"Replacement of Light in 20 years"]
[null,null,"Replacement","LED","Cost of replacement",null,null,null,null,"NPV",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"LED16","LED-P",532.21240471835347,null,null,null,null,375.87335712169545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532.21240471835347]
[null,null,"LED17","LED-P",624.01853464286376,null,null,null,null,440.71115111737953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,624.01853464286376]
[null,null,"LED22","LED-P",751.47133339783545,null,null,null,null,530.72429421189065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,751.47133339783545]
[null,null,"LED46","LED-P",630.90787511610552,null,null,null,null,445.57672641978553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630.90787511610552]
[null,null,"LED43","LED-P",630.90787511610552,null,null,null,null,445.57672641978553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630.90787511610552]
[null,null,"LED17 PT","LED-P",1841.127064105847,null,null,null,null,1300.2902682046617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1841.127064105847]
[null,null,"LED35","LED-P",1452.4617265501797,null,null,null,null,1025.7965812317022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1452.4617265501797]
[null,null,"LED39","LED-P",630.90787511610552,null,null,null,null,445.57672641978553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630.90787511610552]
[null,null,"LED26","LED-P",630.90787511610552,null,null,null,null,445.57672641978553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630.90787511610552]
[null,null,"LED20","LED-P",1452.4617265501797,null,null,null,null,1025.7965812317022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1452.4617265501797]
[null,null,"LED28","LED-P",1452.4617265501797,null,null,null,null,1025.7965812317022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1452.4617265501797]
[null,null,"LED200","LED-V",1107.9947028880938,null,null,null,null,782.51781611140154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1107.9947028880938]
[null,null,"LED105","LED-V",1924.3815489672368,null,null,null,null,1359.0884894465137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1924.3815489672368]
[null,null,"LED198","LED-V",1924.3815489672368,null,null,null,null,1359.0884894465137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1924.3815489672368]
[null,null,"LED88","LED-V",1107.9947028880938,null,null,null,null,782.51781611140154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1107.9947028880938]
[null,null,"LED70","LED-V",1107.9947028880938,null,null,null,null,782.51781611140154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1107.9947028880938]
[null,null,"LED150","LED-V",952.98454224015563,null,null,null,null,673.04237180726659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,952.98454224015563]
[null,null,"LED90","LED-V",1107.9947028880938,null,null,null,null,782.51781611140154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1107.9947028880938]
[null,null,"LED72","LED-V",1107.9947028880938,null,null,null,null,782.51781611140154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1107.9947028880938]
[null,null,"LED117","LED-V",1452.4617265501797,null,null,null,null,1025.7965812317022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1452.4617265501797]
[null,null,"LED158","LED-V",1452.4617265501797,null,null,null,null,1025.7965812317022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1452.4617265501797]
[null,null,"LED298","LED-V",1924.3815489672368,null,null,null,null,1359.0884894465137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1924.3815489672368]
[null,null,"LED178","LED-V",1107.9947028880938,null,null,null,null,782.51781611140154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1107.9947028880938]
[null,null,"LED175","LED-V",1194.1114588036155,null,null,null,null,843.33750739147695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1194.1114588036155]
[null,null,"LED79","LED-V",1452.4617265501797,null,null,null,null,1025.7965812317022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1452.4617265501797]
[null,null,"LED80","LED-V",952.98454224015563,null,null,null,null,673.04237180726659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,952.98454224015563]
[null,null,"LED60","LED-V",909.92616428239489,null,null,null,null,642.632526167229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,909.92616428239489]
[null,null,"LED23 PT","LED-P",1367.1444329939875,null,null,null,null,965.5415077587835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1367.1444329939875]
[null,null,"LED155 TM","LED-V",1680.4641145778353,null,null,null,null,1186.8225593185355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1680.4641145778353]
[null,null,"LED81 TM","LED-V",1616.1960234148223,null,null,null,null,1141.4334196309167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1616.1960234148223]
[null,null,"LED101 TM","LED-V",1648.3227906168086,null,null,null,null,1164.1228491418053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1648.3227906168086]
[null,null,"LED29","LED-P",656.74290189076191,null,null,null,null,463.82263380380812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,656.74290189076191]
[null,null,"LED24","LED-P",620.57193209309594,null,null,null,null,438.2769987760206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,620.57193209309594]
[null,null,"LED58","LED-V",908.95588544087536,null,null,null,null,641.94726975029323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,908.95588544087536]
[null,null,"LED78","LED-V",950.67555685043226,null,null,null,null,671.41165805034166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,950.67555685043226]
[null,null,"LED151","LED-V",955.23182243005272,null,null,null,null,674.62950645854687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955.23182243005272]
[null,null,"LED18 PT","LED-P",1206.4669267069355,null,null,null,null,852.06351820681641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1206.4669267069355]
[null,null,"LED19 PT","LED-P",1294.8410108407181,null,null,null,null,914.47744052698238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1294.8410108407181]
[null,null,"LED32 PT","LED-P",1306.0278879819871,null,null,null,null,922.37813774771314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1306.0278879819871]
[null,null,"LED33 PT","LED-P",1545.1777519947384,null,null,null,null,1091.2769861111585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1545.1777519947384]
[null,null,"LED180 F","LED-V",1752.5257872602901,null,null,null,null,1237.7158917377469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1752.5257872602901]
[null,null,"LED360 F","LED-V",2971.8141671364542,null,null,null,null,2098.8345214060237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2971.8141671364542]
[null,null,"LED100","LED-V",946.4977670058604,null,null,null,null,668.46110695400046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,946.4977670058604]
[null,null,"LED120","LED-V",946.4977670058604,null,null,null,null,668.46110695400046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,946.4977670058604]

{"sheet":"AnnuitySupportingCalculations","index":20,"n_rows":1399,"n_cols":31,"rows_kept":1399,"cut":false,"hidden":false,"merged":[]}
[]
["Supporting Calculations for Lumaire Capital"]
[null,"Recovery of capital costs associated with the installation of new luminaries where SA Power Networks funds the installation."]
[null,"Applicable for SAPN service category"]
[]
[null,"Key Assumptions"]
[]
[]
[null,"Asset Life for all Luminaire Capital",null,null,20]
[null,"Tax Asset Life for all Luminaire Capital",null,null,15]
[]
[null,null,null,null,null,{"$f":"$G$50","v":"2025-26"},{"$f":"$G$50","v":"2025-26"},"2025-26","2025-26","2025-26"]
[null,"Capex Tax Depreciation Method",null,"Diminishing Value","Diminishing Value Mutiplier",2,2,2,2,2]
[]
[null,"Regulatory Assumptions & Cost of Capital Parameters -As Per PTRM & RFM"]
[null,null,null,null,null,0,{"$f":"F16+1","v":1},{"$f":"G16+1","v":2},{"$f":"H16+1","v":3},{"$f":"I16+1","v":4},{"$f":"J16+1","v":5},{"$f":"K16+1","v":6},{"$f":"L16+1","v":7},{"$f":"M16+1","v":8},{"$f":"N16+1","v":9},{"$f":"O16+1","v":10},{"$f":"P16+1","v":11},{"$f":"Q16+1","v":12},{"$f":"R16+1","v":13},{"$f":"S16+1","v":14},{"$f":"T16+1","v":15},{"$f":"U16+1","v":16},{"$f":"V16+1","v":17},{"$f":"W16+1","v":18},{"$f":"X16+1","v":19},{"$f":"Y16+1","v":20},{"$f":"Z16+1","v":21},{"$f":"AA16+1","v":22},{"$f":"AB16+1","v":23},{"$f":"AC16+1","v":24},{"$f":"AD16+1","v":25}]
[null,null,null,null,null,"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"Inflation Rate",null,null,"f","Constant",2.4999999999999911E-2,{"$f":"$G18","v":2.4999999999999911E-2},{"$f":"$G18","v":2.4999999999999911E-2},2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2]
[null,"Value of Imputation Credits (gamma)",null,null,"γ","Constant",0.56999999999999995,{"$f":"$G19","v":0.56999999999999995},0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
[null,"Proportion of Equity Funding",null,null,"E/V","Constant",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"Proportion of Debt Funding",null,null,"D/V","Constant",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Post-tax Nominal Return on Equity",null,null,"Re","Constant",7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2,7.9899999999999999E-2]
[null,"Post-tax Real Return on Equity",null,null,"Rre","Constant",5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2,5.3560975609756367E-2]
[]
[null,"Corporate Tax Rate",null,null,"T","Varying",0.3,{"$f":"$G25","v":0.3},{"$f":"$G25","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Nominal Pre-tax Return on Debt",null,null,"Rd","Varying",4.7416152542455577E-2,4.8161420466603953E-2,4.9351175582109046E-2,5.1143149602926104E-2,5.2884611642223626E-2,{"$f":"K26","v":5.2884611642223626E-2},{"$f":"L26","v":5.2884611642223626E-2},5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2]
[null,"Real Pre-tax Return on Debt",null,null,"Rrd","Varying",2.1869417114591005E-2,2.2596507772296492E-2,2.3757244470350436E-2,2.5505511807732972E-2,2.7204499163145046E-2,{"$f":"(1+L26)/(1+L18)-1","v":2.7204499163145046E-2},2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2,{"$f":"(1+AB26)/(1+AB18)-1","v":2.7204499163145046E-2},2.7204499163145046E-2,2.7204499163145046E-2,2.7204499163145046E-2]
[]
[]
[null,"Nominal Vanilla WACC",null,null,null,"Varying",{"$f":"G20*G22+G21*G26","v":6.0409691525473347E-2},{"$f":"H20*H22+H21*H26","v":6.0856852279962376E-2},{"$f":"I20*I22+I21*I26","v":6.1570705349265425E-2},6.2645889761755669E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,{"$f":"AB20*AB22+AB21*AB26","v":6.3690766985334185E-2},6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2]
[null,"Real Vanilla WACC",null,null,null,"Varying",{"$f":"G20*G23+G21*G27","v":3.4546040512657153E-2},{"$f":"H20*H23+H21*H27","v":3.4982294907280442E-2},{"$f":"I20*I23+I21*I27","v":3.5678736926112814E-2},3.6727697328542336E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2,{"$f":"AB20*AB23+AB21*AB27","v":3.7747089741789572E-2},3.7747089741789572E-2,3.7747089741789572E-2,3.7747089741789572E-2]
[null,"Post-tax Nominal WACC ",null,null,null,"Varying",{"$f":"G22*G20+G26*G21*(1-G40*(1-G19))","v":5.6714206142313067E-2},{"$f":"H22*H20+H26*H21*(1-H40*(1-H19))","v":5.7103282750945623E-2},5.7724409557084404E-2,5.8659932410256785E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2,{"$f":"AB22*AB20+AB26*AB21*(1-AB40*(1-AB19))","v":5.9569084840352948E-2},5.9569084840352948E-2,5.9569084840352948E-2,5.9569084840352948E-2]
[null,"Post-tax Real WACC ",null,null,null,"Varying",{"$f":"(1+G32)/(1+G18)-1","v":3.0940688919329995E-2},{"$f":"(1+H32)/(1+H18)-1","v":3.1320275854581192E-2},3.1926253226423951E-2,3.2838958449031175E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2,{"$f":"(1+AB32)/(1+AB18)-1","v":3.3725936429612746E-2},3.3725936429612746E-2,3.3725936429612746E-2,3.3725936429612746E-2]
[null,"Pre-tax Nominal WACC ",null,null,null,"Varying",{"$f":"G22*(1/(1-G39*(1-G19)))*G20+G26*G21","v":6.2791017004024716E-2},6.3238177758513744E-2,6.3952030827816794E-2,6.5027215240307024E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2,{"$f":"AB22*(1/(1-AB39*(1-AB19)))*AB20+AB26*AB21","v":6.607209246388554E-2},6.607209246388554E-2,6.607209246388554E-2,6.607209246388554E-2]
[null,"Pre-tax Real WACC ",null,null,null,"Varying",{"$f":"(1+G34)/(1+G18)-1","v":3.6869284881975384E-2},3.7305539276598854E-2,3.8001981295431086E-2,3.9050941697860608E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2,{"$f":"(1+AB34)/(1+AB18)-1","v":4.0070334111107941E-2},4.0070334111107941E-2,4.0070334111107941E-2,4.0070334111107941E-2]
[null,"Nominal Tax Allowance",null,null,null,"Varying",{"$f":"G34-G32","v":6.0768108617116484E-3},{"$f":"H34-H32","v":6.1348950075681211E-3},6.2276212707323905E-3,6.3672828300502388E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3,{"$f":"AB34-AB32","v":6.5030076235325918E-3},6.5030076235325918E-3,6.5030076235325918E-3,6.5030076235325918E-3]
[null,"Real Tax Allowance",null,null,null,"Varying",{"$f":"G35-G33","v":5.9285959626453888E-3},5.9852634220176615E-3,6.0757280690071358E-3,6.2119832488294335E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3,{"$f":"AB35-AB33","v":6.3443976814951952E-3},6.3443976814951952E-3,6.3443976814951952E-3,6.3443976814951952E-3]
[]
[null,"Effective Tax Rate for Equity (from relevant cashflows)",null,null,null,"Te",0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431,0.161262448435431]
[null,"Effective Tax Rate for Debt (effective debt shield)",null,null,null,"Td",0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999,0.30208243369408999]
[]
[null,"Debt Raising Costs",null,null,null,"DRC",8.4999999999999995E-4]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,{"$f":"F49+1","v":1},{"$f":"G49+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,{"$f":"AB49+1","v":23},{"$f":"AC49+1","v":24},{"$f":"AD49+1","v":25}]
[null,"Year",null,null,null,"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[]
[null,"Inflation Assumption (CPI % increase)",null,null,null,null,{"$f":"G18","v":2.4999999999999911E-2},{"$f":"H18","v":2.4999999999999911E-2},2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,{"$f":"AB18","v":2.4999999999999911E-2},2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,{"$f":"F53*(1+G52)","v":1.0249999999999999},{"$f":"G53*(1+H52)","v":1.0506249999999999},{"$f":"H53*(1+I52)","v":1.0768906249999999},{"$f":"I53*(1+J52)","v":1.1038128906249998},1.1314082128906247,1.1596934182128902,{"$f":"L53*(1+M52)","v":1.1886857536682123},1.2184028975099175,1.2488629699476652,{"$f":"O53*(1+P52)","v":1.2800845441963566},{"$f":"P53*(1+Q52)","v":1.3120866578012655},{"$f":"Q53*(1+R52)","v":1.3448888242462971},{"$f":"R53*(1+S52)","v":1.3785110448524545},1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942,{"$f":"Z53*(1+AA52)","v":1.6795818512976539},1.721571397580095,{"$f":"AB53*(1+AC52)","v":1.7646106825195973},{"$f":"AC53*(1+AD52)","v":1.8087259495825871},{"$f":"AD53*(1+AE52)","v":1.8539440983221516}]
[]
[null,"Time Varying WACC"]
[null,"Time Varying Return on Debt",null,null,null,null,{"$f":"G26","v":4.7416152542455577E-2},{"$f":"H26","v":4.8161420466603953E-2},4.9351175582109046E-2,5.1143149602926104E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2,{"$f":"AB26","v":5.2884611642223626E-2},5.2884611642223626E-2,5.2884611642223626E-2,5.2884611642223626E-2]
[null,"Time Varying Nominal Vanilla WACC",null,null,null,null,{"$f":"G30","v":6.0409691525473347E-2},{"$f":"H30","v":6.0856852279962376E-2},6.1570705349265425E-2,6.2645889761755669E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2,{"$f":"AB30","v":6.3690766985334185E-2},6.3690766985334185E-2,6.3690766985334185E-2,6.3690766985334185E-2]
[null,"Cumulative Discount Factor",null,null,null,1,{"$f":"F58*(1+G57)","v":1.0604096915254733},{"$f":"G58*(1+H57)","v":1.1249428874788794},{"$f":"H58*(1+I57)","v":1.1942064145385933},{"$f":"I58*(1+J57)","v":1.2690185379365595},1.3498433019363463,1.4358158571466881,1.5272640703380658,{"$f":"M58*(1+N57)","v":1.6245366903670406},1.7280046781723337,1.8380626214793752,1.9551302396084704,2.0796539841253541,2.2121087414384037,2.3529996438355778,2.5028639958676839,2.6622733234244751,2.8318355533179744,3.0121973316851345,3.2040464900513377,3.4081146684593753,{"$f":"Z58*(1+AA57)","v":3.6251801056675208},3.8560706070574597,{"$f":"AB58*(1+AC57)","v":4.1016667015705526},{"$f":"AC58*(1+AD57)","v":4.3629049997117866},{"$f":"AD58*(1+AE57)","v":4.6407817654275796}]
[null,"Inverse Cumulative Discount Factor",null,null,null,{"$f":"1/F58","v":1},{"$f":"1/G58","v":0.94303174328917183},{"$f":"1/H58","v":0.88893401712251352},{"$f":"1/I58","v":0.83737617536275832},0.78801055312084956,0.74082673045493719,0.69646814041129257,0.65476561612468642,0.61556011995891857,0.57870213699749606,0.54405110485035835,0.5114748776021476,0.48084922185772783,0.45205734296305844,0.42498943959461039,0.3995422850186966,0.37561883342379837,0.35312784982458845,0.33198356212624458,0.31210533402215934,0.29341735747760095,{"$f":"1/AA58","v":0.27584836362657505},{"$f":"1/AB58","v":0.25933135097935694},0.24380332990418116,0.22920508240863827,0.21548093630467555]
[]
[]
[null,"Real Asset Values"]
[]
[null,"Real Straight-line Depreciation for new assets "]
[]
[]
[null,"Light ","Real Net Capital Expenditure in 2025-26","Forecast Capital Expenditure - As Incurred ($m Real 2024-25)","Additions from Initial Asset Base",null,{"$f":"G$50","v":"2025-26"},{"$f":"H50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B68,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":541.32726813103682},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B68,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":532.21240471835347},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:G68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:H68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:I68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:J68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:K68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:L68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:M68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:N68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:O68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:P68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:Q68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:R68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:S68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:T68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:U68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:V68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:W68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:X68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:Y68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:Z68),($D68*(1+$G$31)^0.5)/$E$9))","v":27.06636340655184},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:AA68),($D68*(1+$G$31)^0.5)/$E$9))","v":1.1368683772161603E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:AB68),($D68*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:AC68),($D68*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E68),($D68*(1+$G$31)^0.5)-SUM($G68:AD68),($D68*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED17",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B69,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":634.70570326168342},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B69,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":624.01853464286376},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:G69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:H69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:I69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:J69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:K69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:L69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:M69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:N69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:O69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:P69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:Q69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:R69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:S69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:T69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:U69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:V69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:W69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:X69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:Y69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:Z69),($D69*(1+$G$31)^0.5)/$E$9))","v":31.735285163084171},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:AA69),($D69*(1+$G$31)^0.5)/$E$9))","v":-3.4106051316484809E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:AB69),($D69*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:AC69),($D69*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E69),($D69*(1+$G$31)^0.5)-SUM($G69:AD69),($D69*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED22",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B70,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":764.34130505152723},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B70,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":751.47133339783545},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:G70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:H70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:I70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:J70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:K70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:L70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:M70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:N70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:O70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:P70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:Q70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:R70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:S70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:T70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:U70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:V70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:W70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:X70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:Y70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:Z70),($D70*(1+$G$31)^0.5)/$E$9))","v":38.217065252576361},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:AA70),($D70*(1+$G$31)^0.5)/$E$9))","v":-3.4106051316484809E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:AB70),($D70*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:AC70),($D70*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E70),($D70*(1+$G$31)^0.5)-SUM($G70:AD70),($D70*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED46",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B71,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":641.71303308816152},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B71,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":630.90787511610552},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:G71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:H71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:I71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:J71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:K71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:L71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:M71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:N71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:O71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:P71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:Q71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:R71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:S71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:T71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:U71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:V71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:W71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:X71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:Y71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:Z71),($D71*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:AA71),($D71*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:AB71),($D71*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:AC71),($D71*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E71),($D71*(1+$G$31)^0.5)-SUM($G71:AD71),($D71*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED43",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B72,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":641.71303308816152},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B72,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":630.90787511610552},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:G72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:H72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:I72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:J72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:K72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:L72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:M72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:N72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:O72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:P72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:Q72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:R72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:S72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:T72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:U72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:V72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:W72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:X72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:Y72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:Z72),($D72*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:AA72),($D72*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:AB72),($D72*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:AC72),($D72*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E72),($D72*(1+$G$31)^0.5)-SUM($G72:AD72),($D72*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED17 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B73,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1872.6588765287468},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B73,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1841.127064105847},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:G73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:H73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:I73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:J73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:K73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:L73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:M73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:N73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:O73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:P73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:Q73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:R73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:S73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:T73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:U73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:V73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:W73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:X73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:Y73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:Z73),($D73*(1+$G$31)^0.5)/$E$9))","v":93.632943826437341},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:AA73),($D73*(1+$G$31)^0.5)/$E$9))","v":-9.0949470177292824E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:AB73),($D73*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:AC73),($D73*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E73),($D73*(1+$G$31)^0.5)-SUM($G73:AD73),($D73*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED35",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B74,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B74,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:G74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:H74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:I74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:J74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:K74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:L74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:M74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:N74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:O74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:P74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:Q74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:R74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:S74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:T74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:U74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:V74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:W74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:X74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:Y74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:Z74),($D74*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:AA74),($D74*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:AB74),($D74*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:AC74),($D74*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E74),($D74*(1+$G$31)^0.5)-SUM($G74:AD74),($D74*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED39",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B75,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":641.71303308816152},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B75,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":630.90787511610552},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:G75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:H75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:I75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:J75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:K75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:L75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:M75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:N75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:O75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:P75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:Q75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:R75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:S75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:T75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:U75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:V75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:W75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:X75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:Y75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:Z75),($D75*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:AA75),($D75*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:AB75),($D75*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:AC75),($D75*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E75),($D75*(1+$G$31)^0.5)-SUM($G75:AD75),($D75*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED26",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B76,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":641.71303308816152},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B76,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":630.90787511610552},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:G76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:H76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:I76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:J76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:K76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:L76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:M76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:N76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:O76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:P76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:Q76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:R76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:S76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:T76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:U76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:V76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:W76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:X76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:Y76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:Z76),($D76*(1+$G$31)^0.5)/$E$9))","v":32.085651654408075},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:AA76),($D76*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:AB76),($D76*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:AC76),($D76*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E76),($D76*(1+$G$31)^0.5)-SUM($G76:AD76),($D76*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED20",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B77,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B77,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:G77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:H77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:I77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:J77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:K77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:L77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:M77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:N77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:O77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:P77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:Q77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:R77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:S77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:T77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:U77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:V77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:W77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:X77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:Y77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:Z77),($D77*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:AA77),($D77*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:AB77),($D77*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:AC77),($D77*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E77),($D77*(1+$G$31)^0.5)-SUM($G77:AD77),($D77*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED28",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B78,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B78,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:G78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:H78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:I78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:J78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:K78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:L78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:M78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:N78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:O78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:P78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:Q78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:R78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:S78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:T78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:U78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:V78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:W78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:X78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:Y78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:Z78),($D78*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:AA78),($D78*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:AB78),($D78*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:AC78),($D78*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E78),($D78*(1+$G$31)^0.5)-SUM($G78:AD78),($D78*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED200",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B79,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B79,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:G79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:H79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:I79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:J79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:K79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:L79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:M79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:N79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:O79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:P79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:Q79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:R79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:S79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:T79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:U79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:V79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:W79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:X79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:Y79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:Z79),($D79*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:AA79),($D79*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:AB79),($D79*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:AC79),($D79*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E79),($D79*(1+$G$31)^0.5)-SUM($G79:AD79),($D79*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED105",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B80,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1957.3392080094134},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B80,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1924.3815489672368},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:G80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:H80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:I80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:J80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:K80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:L80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:M80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:N80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:O80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:P80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:Q80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:R80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:S80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:T80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:U80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:V80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:W80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:X80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:Y80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:Z80),($D80*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:AA80),($D80*(1+$G$31)^0.5)/$E$9))","v":4.5474735088646412E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:AB80),($D80*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:AC80),($D80*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E80),($D80*(1+$G$31)^0.5)-SUM($G80:AD80),($D80*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED198",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B81,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1957.3392080094134},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B81,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1924.3815489672368},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:G81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:H81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:I81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:J81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:K81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:L81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:M81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:N81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:O81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:P81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:Q81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:R81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:S81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:T81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:U81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:V81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:W81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:X81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:Y81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:Z81),($D81*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:AA81),($D81*(1+$G$31)^0.5)/$E$9))","v":4.5474735088646412E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:AB81),($D81*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:AC81),($D81*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E81),($D81*(1+$G$31)^0.5)-SUM($G81:AD81),($D81*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED88",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B82,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B82,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:G82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:H82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:I82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:J82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:K82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:L82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:M82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:N82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:O82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:P82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:Q82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:R82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:S82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:T82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:U82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:V82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:W82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:X82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:Y82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:Z82),($D82*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:AA82),($D82*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:AB82),($D82*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:AC82),($D82*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E82),($D82*(1+$G$31)^0.5)-SUM($G82:AD82),($D82*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED70",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B83,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B83,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:G83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:H83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:I83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:J83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:K83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:L83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:M83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:N83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:O83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:P83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:Q83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:R83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:S83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:T83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:U83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:V83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:W83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:X83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:Y83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:Z83),($D83*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:AA83),($D83*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:AB83),($D83*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:AC83),($D83*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E83),($D83*(1+$G$31)^0.5)-SUM($G83:AD83),($D83*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED150",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B84,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":969.30570247600997},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B84,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":952.98454224015563},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:G84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:H84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:I84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:J84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:K84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:L84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:M84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:N84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:O84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:P84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:Q84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:R84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:S84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:T84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:U84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:V84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:W84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:X84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:Y84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:Z84),($D84*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:AA84),($D84*(1+$G$31)^0.5)/$E$9))","v":-3.4106051316484809E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:AB84),($D84*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:AC84),($D84*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E84),($D84*(1+$G$31)^0.5)-SUM($G84:AD84),($D84*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED90",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B85,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B85,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:G85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:H85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:I85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:J85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:K85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:L85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:M85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:N85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:O85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:P85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:Q85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:R85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:S85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:T85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:U85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:V85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:W85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:X85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:Y85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:Z85),($D85*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:AA85),($D85*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:AB85),($D85*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:AC85),($D85*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E85),($D85*(1+$G$31)^0.5)-SUM($G85:AD85),($D85*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED72",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B86,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B86,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:G86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:H86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:I86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:J86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:K86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:L86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:M86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:N86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:O86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:P86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:Q86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:R86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:S86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:T86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:U86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:V86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:W86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:X86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:Y86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:Z86),($D86*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:AA86),($D86*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:AB86),($D86*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:AC86),($D86*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E86),($D86*(1+$G$31)^0.5)-SUM($G86:AD86),($D86*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED117",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B87,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B87,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:G87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:H87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:I87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:J87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:K87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:L87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:M87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:N87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:O87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:P87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:Q87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:R87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:S87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:T87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:U87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:V87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:W87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:X87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:Y87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:Z87),($D87*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:AA87),($D87*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:AB87),($D87*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:AC87),($D87*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E87),($D87*(1+$G$31)^0.5)-SUM($G87:AD87),($D87*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED158",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B88,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B88,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:G88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:H88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:I88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:J88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:K88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:L88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:M88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:N88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:O88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:P88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:Q88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:R88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:S88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:T88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:U88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:V88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:W88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:X88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:Y88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:Z88),($D88*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:AA88),($D88*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:AB88),($D88*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:AC88),($D88*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E88),($D88*(1+$G$31)^0.5)-SUM($G88:AD88),($D88*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED298",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B89,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1957.3392080094134},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B89,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1924.3815489672368},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:G89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:H89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:I89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:J89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:K89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:L89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:M89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:N89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:O89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:P89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:Q89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:R89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:S89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:T89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:U89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:V89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:W89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:X89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:Y89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:Z89),($D89*(1+$G$31)^0.5)/$E$9))","v":97.866960400470674},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:AA89),($D89*(1+$G$31)^0.5)/$E$9))","v":4.5474735088646412E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:AB89),($D89*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:AC89),($D89*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E89),($D89*(1+$G$31)^0.5)-SUM($G89:AD89),($D89*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED178",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B90,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B90,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:G90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:H90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:I90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:J90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:K90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:L90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:M90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:N90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:O90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:P90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:Q90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:R90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:S90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:T90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:U90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:V90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:W90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:X90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:Y90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:Z90),($D90*(1+$G$31)^0.5)/$E$9))","v":56.348531178588281},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:AA90),($D90*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:AB90),($D90*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:AC90),($D90*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E90),($D90*(1+$G$31)^0.5)-SUM($G90:AD90),($D90*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED175",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B91,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1214.5622464027413},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B91,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1194.1114588036155},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:G91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:H91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:I91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:J91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:K91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:L91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:M91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:N91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:O91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:P91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:Q91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:R91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:S91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:T91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:U91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:V91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:W91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:X91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:Y91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:Z91),($D91*(1+$G$31)^0.5)/$E$9))","v":60.728112320137065},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:AA91),($D91*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:AB91),($D91*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:AC91),($D91*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E91),($D91*(1+$G$31)^0.5)-SUM($G91:AD91),($D91*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED79",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B92,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B92,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:G92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:H92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:I92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:J92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:K92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:L92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:M92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:N92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:O92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:P92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:Q92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:R92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:S92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:T92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:U92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:V92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:W92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:X92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:Y92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:Z92),($D92*(1+$G$31)^0.5)/$E$9))","v":73.866855744783393},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:AA92),($D92*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:AB92),($D92*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:AC92),($D92*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E92),($D92*(1+$G$31)^0.5)-SUM($G92:AD92),($D92*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED80",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B93,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":969.30570247600997},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B93,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":952.98454224015563},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:G93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:H93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:I93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:J93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:K93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:L93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:M93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:N93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:O93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:P93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:Q93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:R93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:S93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:T93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:U93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:V93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:W93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:X93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:Y93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:Z93),($D93*(1+$G$31)^0.5)/$E$9))","v":48.465285123800498},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:AA93),($D93*(1+$G$31)^0.5)/$E$9))","v":-3.4106051316484809E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:AB93),($D93*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:AC93),($D93*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E93),($D93*(1+$G$31)^0.5)-SUM($G93:AD93),($D93*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED60",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B94,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":925.50989106052225},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B94,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":909.92616428239489},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:G94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:H94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:I94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:J94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:K94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:L94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:M94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:N94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:O94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:P94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:Q94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:R94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:S94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:T94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:U94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:V94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:W94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:X94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:Y94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:Z94),($D94*(1+$G$31)^0.5)/$E$9))","v":46.275494553026114},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:AA94),($D94*(1+$G$31)^0.5)/$E$9))","v":1.1368683772161603E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:AB94),($D94*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:AC94),($D94*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E94),($D94*(1+$G$31)^0.5)-SUM($G94:AD94),($D94*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED23 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B95,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1390.558646307458},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B95,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1367.1444329939875},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:G95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:H95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:I95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:J95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:K95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:L95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:M95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:N95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:O95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:P95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:Q95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:R95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:S95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:T95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:U95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:V95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:W95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:X95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:Y95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:Z95),($D95*(1+$G$31)^0.5)/$E$9))","v":69.527932315372908},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:AA95),($D95*(1+$G$31)^0.5)/$E$9))","v":-4.5474735088646412E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:AB95),($D95*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:AC95),($D95*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E95),($D95*(1+$G$31)^0.5)-SUM($G95:AD95),($D95*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED155 TM",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B96,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1709.2443548324734},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B96,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1680.4641145778353},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:G96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:H96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:I96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:J96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:K96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:L96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:M96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:N96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:O96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:P96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:Q96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:R96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:S96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:T96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:U96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:V96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:W96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:X96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:Y96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:Z96),($D96*(1+$G$31)^0.5)/$E$9))","v":85.462217741623675},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:AA96),($D96*(1+$G$31)^0.5)/$E$9))","v":4.5474735088646412E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:AB96),($D96*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:AC96),($D96*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E96),($D96*(1+$G$31)^0.5)-SUM($G96:AD96),($D96*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED81 TM",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B97,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1643.8755849412846},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B97,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1616.1960234148223},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:G97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:H97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:I97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:J97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:K97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:L97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:M97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:N97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:O97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:P97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:Q97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:R97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:S97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:T97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:U97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:V97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:W97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:X97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:Y97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:Z97),($D97*(1+$G$31)^0.5)/$E$9))","v":82.193779247064228},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:AA97),($D97*(1+$G$31)^0.5)/$E$9))","v":4.5474735088646412E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:AB97),($D97*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:AC97),($D97*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E97),($D97*(1+$G$31)^0.5)-SUM($G97:AD97),($D97*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED101 TM",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B98,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1676.5525668551811},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B98,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1648.3227906168086},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:G98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:H98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:I98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:J98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:K98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:L98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:M98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:N98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:O98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:P98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:Q98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:R98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:S98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:T98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:U98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:V98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:W98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:X98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:Y98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:Z98),($D98*(1+$G$31)^0.5)/$E$9))","v":83.827628342759056},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:AA98),($D98*(1+$G$31)^0.5)/$E$9))","v":6.8212102632969618E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:AB98),($D98*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:AC98),($D98*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E98),($D98*(1+$G$31)^0.5)-SUM($G98:AD98),($D98*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED29",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B99,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":667.99051993745411},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B99,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":656.74290189076191},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:G99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:H99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:I99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:J99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:K99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:L99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:M99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:N99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:O99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:P99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:Q99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:R99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:S99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:T99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:U99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:V99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:W99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:X99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:Y99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:Z99),($D99*(1+$G$31)^0.5)/$E$9))","v":33.399525996872704},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:AA99),($D99*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:AB99),($D99*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:AC99),($D99*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E99),($D99*(1+$G$31)^0.5)-SUM($G99:AD99),($D99*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED24",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B100,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":631.20007294179891},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B100,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":620.57193209309594},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:G100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:H100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:I100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:J100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:K100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:L100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:M100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:N100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:O100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:P100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:Q100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:R100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:S100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:T100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:U100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:V100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:W100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:X100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:Y100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:Z100),($D100*(1+$G$31)^0.5)/$E$9))","v":31.560003647089946},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:AA100),($D100*(1+$G$31)^0.5)/$E$9))","v":-1.1368683772161603E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:AB100),($D100*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:AC100),($D100*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E100),($D100*(1+$G$31)^0.5)-SUM($G100:AD100),($D100*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED58",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B101,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":924.52299487030075},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B101,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":908.95588544087536},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:G101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:H101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:I101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:J101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:K101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:L101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:M101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:N101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:O101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:P101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:Q101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:R101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:S101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:T101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:U101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:V101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:W101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:X101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:Y101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:Z101),($D101*(1+$G$31)^0.5)/$E$9))","v":46.226149743515037},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:AA101),($D101*(1+$G$31)^0.5)/$E$9))","v":-3.4106051316484809E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:AB101),($D101*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:AC101),($D101*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E101),($D101*(1+$G$31)^0.5)-SUM($G101:AD101),($D101*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED78",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B102,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":966.95717256183991},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B102,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":950.67555685043226},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:G102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:H102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:I102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:J102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:K102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:L102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:M102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:N102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:O102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:P102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:Q102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:R102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:S102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:T102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:U102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:V102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:W102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:X102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:Y102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:Z102),($D102*(1+$G$31)^0.5)/$E$9))","v":48.347858628091998},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:AA102),($D102*(1+$G$31)^0.5)/$E$9))","v":-2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:AB102),($D102*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:AC102),($D102*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E102),($D102*(1+$G$31)^0.5)-SUM($G102:AD102),($D102*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED151",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B103,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":971.59147040463574},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B103,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":955.23182243005272},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:G103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:H103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:I103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:J103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:K103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:L103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:M103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:N103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:O103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:P103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:Q103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:R103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:S103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:T103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:U103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:V103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:W103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:X103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:Y103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:Z103),($D103*(1+$G$31)^0.5)/$E$9))","v":48.57957352023179},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:AA103),($D103*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:AB103),($D103*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:AC103),($D103*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E103),($D103*(1+$G$31)^0.5)-SUM($G103:AD103),($D103*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED18 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B104,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1227.1293185477891},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B104,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1206.4669267069355},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:G104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:H104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:I104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:J104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:K104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:L104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:M104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:N104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:O104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:P104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:Q104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:R104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:S104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:T104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:U104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:V104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:W104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:X104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:Y104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:Z104),($D104*(1+$G$31)^0.5)/$E$9))","v":61.356465927389458},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:AA104),($D104*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:AB104),($D104*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:AC104),($D104*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E104),($D104*(1+$G$31)^0.5)-SUM($G104:AD104),($D104*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED19 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B105,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1317.0169294219465},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B105,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1294.8410108407181},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:G105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:H105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:I105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:J105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:K105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:L105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:M105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:N105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:O105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:P105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:Q105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:R105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:S105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:T105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:U105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:V105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:W105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:X105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:Y105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:Z105),($D105*(1+$G$31)^0.5)/$E$9))","v":65.850846471097327},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:AA105),($D105*(1+$G$31)^0.5)/$E$9))","v":-6.8212102632969618E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:AB105),($D105*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:AC105),($D105*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E105),($D105*(1+$G$31)^0.5)-SUM($G105:AD105),($D105*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED32 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B106,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1328.3953970940884},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B106,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1306.0278879819871},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:G106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:H106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:I106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:J106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:K106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:L106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:M106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:N106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:O106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:P106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:Q106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:R106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:S106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:T106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:U106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:V106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:W106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:X106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:Y106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:Z106),($D106*(1+$G$31)^0.5)/$E$9))","v":66.419769854704413},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:AA106),($D106*(1+$G$31)^0.5)/$E$9))","v":2.2737367544323206E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:AB106),($D106*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:AC106),($D106*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E106),($D106*(1+$G$31)^0.5)-SUM($G106:AD106),($D106*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED33 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B107,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1571.6410287483168},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B107,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1545.1777519947384},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:G107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:H107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:I107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:J107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:K107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:L107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:M107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:N107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:O107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:P107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:Q107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:R107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:S107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:T107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:U107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:V107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:W107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:X107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:Y107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:Z107),($D107*(1+$G$31)^0.5)/$E$9))","v":78.582051437415842},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:AA107),($D107*(1+$G$31)^0.5)/$E$9))","v":-4.5474735088646412E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:AB107),($D107*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:AC107),($D107*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E107),($D107*(1+$G$31)^0.5)-SUM($G107:AD107),($D107*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED180 F",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B108,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1782.5401819577162},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B108,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1752.5257872602901},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:G108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:H108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:I108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:J108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:K108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:L108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:M108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:N108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:O108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:P108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:Q108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:R108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:S108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:T108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:U108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:V108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:W108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:X108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:Y108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:Z108),($D108*(1+$G$31)^0.5)/$E$9))","v":89.127009097885804},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:AA108),($D108*(1+$G$31)^0.5)/$E$9))","v":4.5474735088646412E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:AB108),($D108*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:AC108),($D108*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E108),($D108*(1+$G$31)^0.5)-SUM($G108:AD108),($D108*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED360 F",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B109,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":3022.710538549783},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B109,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":2971.8141671364542},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:G109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:H109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:I109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:J109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:K109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:L109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:M109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:N109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:O109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:P109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:Q109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:R109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:S109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:T109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:U109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:V109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:W109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:X109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:Y109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:Z109),($D109*(1+$G$31)^0.5)/$E$9))","v":151.13552692748914},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:AA109),($D109*(1+$G$31)^0.5)/$E$9))","v":9.0949470177292824E-13},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:AB109),($D109*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:AC109),($D109*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E109),($D109*(1+$G$31)^0.5)-SUM($G109:AD109),($D109*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED100",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B110,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":962.7078323673278},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B110,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":946.4977670058604},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:G110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:H110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:I110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:J110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:K110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:L110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:M110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:N110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:O110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:P110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:Q110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:R110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:S110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:T110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:U110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:V110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:W110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:X110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:Y110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:Z110),($D110*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:AA110),($D110*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:AB110),($D110*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:AC110),($D110*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E110),($D110*(1+$G$31)^0.5)-SUM($G110:AD110),($D110*(1+$G$31)^0.5)/$E$9))","v":0}]
[null,"LED120",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B111,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":962.7078323673278},{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B111,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":946.4977670058604},1,null,null,{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(H$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:G111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(I$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:H111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(J$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:I111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(K$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:J111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(L$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:K111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(M$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:L111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(N$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:M111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(O$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:N111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(P$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:O111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Q$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:P111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(R$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:Q111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(S$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:R111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(T$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:S111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(U$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:T111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(V$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:U111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(W$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:V111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(X$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:W111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Y$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:X111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(Z$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:Y111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AA$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:Z111),($D111*(1+$G$31)^0.5)/$E$9))","v":48.135391618366391},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AB$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:AA111),($D111*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AC$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:AB111),($D111*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AD$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:AC111),($D111*(1+$G$31)^0.5)/$E$9))","v":0},{"$f":"IF($E$9=\"N/A\",\"n/a\",IF(AE$49>($E$9+$E111),($D111*(1+$G$31)^0.5)-SUM($G111:AD111),($D111*(1+$G$31)^0.5)/$E$9))","v":0}]
[]
[]
[null,"Real Straight Line Depreciation Subtotals"]
[]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49"]
[null,"LED16",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G68","v":0},{"$f":"H68","v":27.06636340655184},27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,27.06636340655184,1.1368683772161603E-13,0,0]
[null,"LED17",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G69","v":0},{"$f":"H69","v":31.735285163084171},31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,31.735285163084171,-3.4106051316484809E-13,0,0]
[null,"LED22",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G70","v":0},{"$f":"H70","v":38.217065252576361},38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,38.217065252576361,-3.4106051316484809E-13,0,0]
[null,"LED46",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G71","v":0},{"$f":"H71","v":32.085651654408075},32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,2.2737367544323206E-13,0,0]
[null,"LED43",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G72","v":0},{"$f":"H72","v":32.085651654408075},32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,2.2737367544323206E-13,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G73","v":0},{"$f":"H73","v":93.632943826437341},93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,93.632943826437341,-9.0949470177292824E-13,0,0]
[null,"LED35",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G74","v":0},{"$f":"H74","v":73.866855744783393},73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G75","v":0},{"$f":"H75","v":32.085651654408075},32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,2.2737367544323206E-13,0,0]
[null,"LED26",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G76","v":0},{"$f":"H76","v":32.085651654408075},32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,32.085651654408075,2.2737367544323206E-13,0,0]
[null,"LED20",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G77","v":0},{"$f":"H77","v":73.866855744783393},73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G78","v":0},{"$f":"H78","v":73.866855744783393},73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G79","v":0},{"$f":"H79","v":56.348531178588281},56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,2.2737367544323206E-13,0,0]
[null,"LED105",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G80","v":0},{"$f":"H80","v":97.866960400470674},97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,4.5474735088646412E-13,0,0]
[null,"LED198",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G81","v":0},{"$f":"H81","v":97.866960400470674},97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,4.5474735088646412E-13,0,0]
[null,"LED88",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G82","v":0},{"$f":"H82","v":56.348531178588281},56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,2.2737367544323206E-13,0,0]
[null,"LED70",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G83","v":0},{"$f":"H83","v":56.348531178588281},56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,2.2737367544323206E-13,0,0]
[null,"LED150",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G84","v":0},{"$f":"H84","v":48.465285123800498},48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,-3.4106051316484809E-13,0,0]
[null,"LED90",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G85","v":0},{"$f":"H85","v":56.348531178588281},56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,2.2737367544323206E-13,0,0]
[null,"LED72",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G86","v":0},{"$f":"H86","v":56.348531178588281},56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,2.2737367544323206E-13,0,0]
[null,"LED117",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G87","v":0},{"$f":"H87","v":73.866855744783393},73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G88","v":0},{"$f":"H88","v":73.866855744783393},73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G89","v":0},{"$f":"H89","v":97.866960400470674},97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,97.866960400470674,4.5474735088646412E-13,0,0]
[null,"LED178",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G90","v":0},{"$f":"H90","v":56.348531178588281},56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,56.348531178588281,2.2737367544323206E-13,0,0]
[null,"LED175",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G91","v":0},{"$f":"H91","v":60.728112320137065},60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,60.728112320137065,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G92","v":0},{"$f":"H92","v":73.866855744783393},73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,73.866855744783393,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G93","v":0},{"$f":"H93","v":48.465285123800498},48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,48.465285123800498,-3.4106051316484809E-13,0,0]
[null,"LED60",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G94","v":0},{"$f":"H94","v":46.275494553026114},46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,46.275494553026114,1.1368683772161603E-13,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G95","v":0},{"$f":"H95","v":69.527932315372908},69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,69.527932315372908,-4.5474735088646412E-13,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G96","v":0},{"$f":"H96","v":85.462217741623675},85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,85.462217741623675,4.5474735088646412E-13,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G97","v":0},{"$f":"H97","v":82.193779247064228},82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,82.193779247064228,4.5474735088646412E-13,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G98","v":0},{"$f":"H98","v":83.827628342759056},83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,83.827628342759056,6.8212102632969618E-13,0,0]
[null,"LED29",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G99","v":0},{"$f":"H99","v":33.399525996872704},33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,33.399525996872704,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G100","v":0},{"$f":"H100","v":31.560003647089946},31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,31.560003647089946,-1.1368683772161603E-13,0,0]
[null,"LED58",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G101","v":0},{"$f":"H101","v":46.226149743515037},46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,46.226149743515037,-3.4106051316484809E-13,0,0]
[null,"LED78",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G102","v":0},{"$f":"H102","v":48.347858628091998},48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,48.347858628091998,-2.2737367544323206E-13,0,0]
[null,"LED151",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G103","v":0},{"$f":"H103","v":48.57957352023179},48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,48.57957352023179,2.2737367544323206E-13,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G104","v":0},{"$f":"H104","v":61.356465927389458},61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,61.356465927389458,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G105","v":0},{"$f":"H105","v":65.850846471097327},65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,65.850846471097327,-6.8212102632969618E-13,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G106","v":0},{"$f":"H106","v":66.419769854704413},66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,66.419769854704413,2.2737367544323206E-13,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G107","v":0},{"$f":"H107","v":78.582051437415842},78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,78.582051437415842,-4.5474735088646412E-13,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G108","v":0},{"$f":"H108","v":89.127009097885804},89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,89.127009097885804,4.5474735088646412E-13,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G109","v":0},{"$f":"H109","v":151.13552692748914},151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,151.13552692748914,9.0949470177292824E-13,0,0]
[null,"LED100",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G110","v":0},{"$f":"H110","v":48.135391618366391},48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"AnnuitySupportingCalculations!G111","v":0},{"$f":"H111","v":48.135391618366391},48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,48.135391618366391,0,0,0]
[]
[]
[null,"Real Residual RAB (End Period)"]
[]
[null,"Light ","Real net capital expenditure",null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49"]
[null,"LED16",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B166,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":541.32726813103682},null,null,null,{"$f":"(C166)-G117","v":541.32726813103682},{"$f":"G166-H117","v":514.26090472448493},487.1945413179331,460.12817791138127,433.06181450482944,405.99545109827761,378.92908769172578,351.86272428517395,324.79636087862212,297.72999747207029,270.66363406551847,243.59727065896664,216.53090725241481,189.46454384586298,162.39818043931115,135.33181703275932,108.26545362620747,81.199090219655631,54.132726813103787,27.066363406551947,1.0658141036401503E-13]
[null,"LED17",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B167,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":634.70570326168342},null,null,null,634.70570326168342,{"$f":"G167-H118","v":602.97041809859923},571.23513293551503,539.49984777243083,507.76456260934663,476.02927744626243,444.29399228317823,412.55870712009403,380.82342195700983,349.08813679392563,317.35285163084143,285.61756646775723,253.88228130467306,222.14699614158889,190.41171097850471,158.67642581542054,126.94114065233637,95.205855489252201,63.47057032616803,31.735285163083859,-3.1263880373444408E-13]
[null,"LED22",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B168,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":764.34130505152723},null,null,null,764.34130505152723,{"$f":"G168-H119","v":726.12423979895084},687.90717454637445,649.69010929379806,611.47304404122167,573.25597878864528,535.03891353606889,496.8218482834925,458.60478303091611,420.38771777833972,382.17065252576333,343.95358727318694,305.73652202061055,267.51945676803416,229.3023915154578,191.08532626288144,152.86826101030508,114.65119575772871,76.434130505152353,38.217065252575992,-3.694822225952521E-13]
[null,"LED46",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B169,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":641.71303308816152},null,null,null,641.71303308816152,{"$f":"G169-H120","v":609.6273814337535},577.54172977934547,545.45607812493745,513.37042647052942,481.28477481612134,449.19912316171326,417.11347150730518,385.0278198528971,352.94216819848901,320.85651654408093,288.77086488967285,256.68521323526477,224.59956158085669,192.5139099264486,160.42825827204052,128.34260661763244,96.256954963224359,64.171303308816277,32.085651654408203,1.2789769243681803E-13]
[null,"LED43",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B170,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":641.71303308816152},null,null,null,641.71303308816152,{"$f":"G170-H121","v":609.6273814337535},577.54172977934547,545.45607812493745,513.37042647052942,481.28477481612134,449.19912316171326,417.11347150730518,385.0278198528971,352.94216819848901,320.85651654408093,288.77086488967285,256.68521323526477,224.59956158085669,192.5139099264486,160.42825827204052,128.34260661763244,96.256954963224359,64.171303308816277,32.085651654408203,1.2789769243681803E-13]
[null,"LED17 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B171,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1872.6588765287468},null,null,null,1872.6588765287468,{"$f":"G171-H122","v":1779.0259327023093},1685.3929888758719,1591.7600450494344,1498.127101222997,1404.4941573965596,1310.8612135701221,1217.2282697436847,1123.5953259172472,1029.9623820908098,936.32943826437247,842.69649443793514,749.06355061149782,655.43060678506049,561.79766295862316,468.16471913218584,374.53177530574851,280.89883147931118,187.26588765287386,93.632943826436517,-8.2422957348171622E-13]
[null,"LED35",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B172,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},null,null,null,1477.3371148956678,{"$f":"G172-H123","v":1403.4702591508844},1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13]
[null,"LED39",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B173,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":641.71303308816152},null,null,null,641.71303308816152,{"$f":"G173-H124","v":609.6273814337535},577.54172977934547,545.45607812493745,513.37042647052942,481.28477481612134,449.19912316171326,417.11347150730518,385.0278198528971,352.94216819848901,320.85651654408093,288.77086488967285,256.68521323526477,224.59956158085669,192.5139099264486,160.42825827204052,128.34260661763244,96.256954963224359,64.171303308816277,32.085651654408203,1.2789769243681803E-13]
[null,"LED26",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B174,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":641.71303308816152},null,null,null,641.71303308816152,{"$f":"G174-H125","v":609.6273814337535},577.54172977934547,545.45607812493745,513.37042647052942,481.28477481612134,449.19912316171326,417.11347150730518,385.0278198528971,352.94216819848901,320.85651654408093,288.77086488967285,256.68521323526477,224.59956158085669,192.5139099264486,160.42825827204052,128.34260661763244,96.256954963224359,64.171303308816277,32.085651654408203,1.2789769243681803E-13]
[null,"LED20",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B175,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},null,null,null,1477.3371148956678,{"$f":"G175-H126","v":1403.4702591508844},1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13]
[null,"LED28",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B176,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},null,null,null,1477.3371148956678,{"$f":"G176-H127","v":1403.4702591508844},1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13]
[null,"LED200",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B177,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},null,null,null,1126.9706235717656,{"$f":"G177-H128","v":1070.6220923931774},1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13]
[null,"LED105",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B178,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1957.3392080094134},null,null,null,1957.3392080094134,{"$f":"G178-H129","v":1859.4722476089428},1761.6052872084722,1663.7383268080016,1565.871366407531,1468.0044060070604,1370.1374456065898,1272.2704852061192,1174.4035248056487,1076.5365644051781,978.66960400470737,880.80264360423666,782.93568320376596,685.06872280329526,587.20176240282456,489.33480200235385,391.46784160188315,293.60088120141245,195.73392080094177,97.8669604004711,4.2632564145606011E-13]
[null,"LED198",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B179,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1957.3392080094134},null,null,null,1957.3392080094134,{"$f":"G179-H130","v":1859.4722476089428},1761.6052872084722,1663.7383268080016,1565.871366407531,1468.0044060070604,1370.1374456065898,1272.2704852061192,1174.4035248056487,1076.5365644051781,978.66960400470737,880.80264360423666,782.93568320376596,685.06872280329526,587.20176240282456,489.33480200235385,391.46784160188315,293.60088120141245,195.73392080094177,97.8669604004711,4.2632564145606011E-13]
[null,"LED88",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B180,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},null,null,null,1126.9706235717656,{"$f":"G180-H131","v":1070.6220923931774},1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13]
[null,"LED70",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B181,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},null,null,null,1126.9706235717656,{"$f":"G181-H132","v":1070.6220923931774},1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13]
[null,"LED150",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B182,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":969.30570247600997},null,null,null,969.30570247600997,{"$f":"G182-H133","v":920.84041735220944},872.37513222840892,823.90984710460839,775.44456198080786,726.97927685700733,678.51399173320681,630.04870660940628,581.58342148560575,533.11813636180523,484.6528512380047,436.18756611420417,387.72228099040365,339.25699586660312,290.79171074280259,242.32642561900209,193.8611404952016,145.3958553714011,96.930570247600599,48.465285123800101,-3.979039320256561E-13]
[null,"LED90",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B183,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},null,null,null,1126.9706235717656,{"$f":"G183-H134","v":1070.6220923931774},1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13]
[null,"LED72",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B184,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},null,null,null,1126.9706235717656,{"$f":"G184-H135","v":1070.6220923931774},1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13]
[null,"LED117",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B185,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},null,null,null,1477.3371148956678,{"$f":"G185-H136","v":1403.4702591508844},1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13]
[null,"LED158",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B186,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},null,null,null,1477.3371148956678,{"$f":"G186-H137","v":1403.4702591508844},1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13]
[null,"LED298",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B187,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1957.3392080094134},null,null,null,1957.3392080094134,{"$f":"G187-H138","v":1859.4722476089428},1761.6052872084722,1663.7383268080016,1565.871366407531,1468.0044060070604,1370.1374456065898,1272.2704852061192,1174.4035248056487,1076.5365644051781,978.66960400470737,880.80264360423666,782.93568320376596,685.06872280329526,587.20176240282456,489.33480200235385,391.46784160188315,293.60088120141245,195.73392080094177,97.8669604004711,4.2632564145606011E-13]
[null,"LED178",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B188,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1126.9706235717656},null,null,null,1126.9706235717656,{"$f":"G188-H139","v":1070.6220923931774},1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13]
[null,"LED175",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B189,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1214.5622464027413},null,null,null,1214.5622464027413,{"$f":"G189-H140","v":1153.8341340826041},1093.106021762467,1032.3779094423298,971.64979712219281,910.92168480205578,850.19357248191875,789.46546016178172,728.73734784164469,668.00923552150766,607.28112320137063,546.5530108812336,485.82489856109652,425.09678624095943,364.36867392082235,303.64056160068526,242.9124492805482,182.18433696041114,121.45622464027409,60.728112320137022,0]
[null,"LED79",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B190,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1477.3371148956678},null,null,null,1477.3371148956678,{"$f":"G190-H141","v":1403.4702591508844},1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13]
[null,"LED80",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B191,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":969.30570247600997},null,null,null,969.30570247600997,{"$f":"G191-H142","v":920.84041735220944},872.37513222840892,823.90984710460839,775.44456198080786,726.97927685700733,678.51399173320681,630.04870660940628,581.58342148560575,533.11813636180523,484.6528512380047,436.18756611420417,387.72228099040365,339.25699586660312,290.79171074280259,242.32642561900209,193.8611404952016,145.3958553714011,96.930570247600599,48.465285123800101,-3.979039320256561E-13]
[null,"LED60",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B192,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":925.50989106052225},null,null,null,925.50989106052225,{"$f":"G192-H143","v":879.23439650749617},832.95890195447009,786.68340740144401,740.40791284841794,694.13241829539186,647.85692374236578,601.5814291893397,555.30593463631362,509.03044008328749,462.75494553026135,416.47945097723522,370.20395642420908,323.92846187118295,277.65296731815681,231.3774727651307,185.1019782121046,138.82648365907849,92.550989106052384,46.27549455302627,1.5631940186722204E-13]
[null,"LED23 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B193,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1390.558646307458},null,null,null,1390.558646307458,{"$f":"G193-H144","v":1321.0307139920851},1251.5027816767122,1181.9748493613392,1112.4469170459663,1042.9189847305934,973.39105241522043,903.86312009984749,834.33518778447456,764.80725546910162,695.27932315372868,625.75139083835575,556.22345852298281,486.69552620760987,417.16759389223694,347.639661576864,278.11172926149106,208.58379694611816,139.05586463074525,69.52793231537234,-5.6843418860808015E-13]
[null,"LED155 TM",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B194,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1709.2443548324734},null,null,null,1709.2443548324734,{"$f":"G194-H145","v":1623.7821370908498},1538.3199193492262,1452.8577016076026,1367.395483865979,1281.9332661243554,1196.4710483827319,1111.0088306411083,1025.5466128994847,940.08439515786097,854.62217741623726,769.15995967461356,683.69774193298986,598.23552419136615,512.77330644974245,427.31108870811875,341.84887096649504,256.38665322487134,170.92443548324766,85.462217741623988,3.1263880373444408E-13]
[null,"LED81 TM",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B195,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1643.8755849412846},null,null,null,1643.8755849412846,{"$f":"G195-H146","v":1561.6818056942204},1479.4880264471562,1397.2942472000921,1315.1004679530279,1232.9066887059637,1150.7129094588995,1068.5191302118353,986.32535096477113,904.13157171770695,821.93779247064276,739.74401322357858,657.55023397651439,575.35645472945021,493.16267548238596,410.96889623532172,328.77511698825748,246.58133774119324,164.387558494129,82.193779247064768,5.4001247917767614E-13]
[null,"LED101 TM",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B196,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1676.5525668551811},null,null,null,1676.5525668551811,{"$f":"G196-H147","v":1592.7249385124221},1508.8973101696631,1425.0696818269041,1341.2420534841451,1257.4144251413861,1173.5867967986271,1089.7591684558681,1005.9315401131091,922.10391177035012,838.27628342759112,754.44865508483213,670.62102674207313,586.79339839931413,502.96577005655507,419.13814171379602,335.31051337103696,251.48288502827791,167.65525668551885,83.827628342759795,7.3896444519050419E-13]
[null,"LED29",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B197,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":667.99051993745411},null,null,null,667.99051993745411,{"$f":"G197-H148","v":634.59099394058137},601.19146794370863,567.79194194683589,534.39241594996315,500.99288995309047,467.59336395621779,434.1938379593451,400.79431196247242,367.39478596559974,333.99525996872705,300.59573397185437,267.19620797498169,233.79668197810898,200.39715598123627,166.99762998436356,133.59810398749084,100.19857799061813,66.799051993745422,33.399525996872718,0]
[null,"LED24",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B198,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":631.20007294179891},null,null,null,631.20007294179891,{"$f":"G198-H149","v":599.64006929470895},568.08006564761899,536.52006200052904,504.96005835343908,473.40005470634912,441.84005105925917,410.28004741216921,378.72004376507925,347.1600401179893,315.60003647089934,284.04003282380938,252.48002917671943,220.92002552962947,189.36002188253951,157.80001823544956,126.24001458835961,94.680010941269671,63.120007294179729,31.560003647089783,-1.6342482922482304E-13]
[null,"LED58",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B199,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":924.52299487030075},null,null,null,924.52299487030075,{"$f":"G199-H150","v":878.29684512678568},832.07069538327062,785.84454563975555,739.61839589624049,693.39224615272542,647.16609640921035,600.93994666569529,554.71379692218022,508.48764717866516,462.26149743515009,416.03534769163502,369.80919794811996,323.58304820460489,277.35689846108983,231.13074871757479,184.90459897405975,138.67844923054471,92.452299487029677,46.22614974351464,-3.979039320256561E-13]
[null,"LED78",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B200,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":966.95717256183991},null,null,null,966.95717256183991,{"$f":"G200-H151","v":918.6093139337479},870.26145530565589,821.91359667756387,773.56573804947186,725.21787942137985,676.87002079328784,628.52216216519582,580.17430353710381,531.8264449090118,483.47858628091979,435.13072765282777,386.78286902473576,338.43501039664375,290.08715176855173,241.73929314045972,193.39143451236771,145.0435758842757,96.695717256183698,48.3478586280917,-2.9842794901924208E-13]
[null,"LED151",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B201,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":971.59147040463574},null,null,null,971.59147040463574,{"$f":"G201-H152","v":923.011896884404},874.43232336417225,825.8527498439405,777.27317632370875,728.69360280347701,680.11402928324526,631.53445576301351,582.95488224278176,534.37530872255002,485.79573520231821,437.21616168208641,388.6365881618546,340.0570146416228,291.477441121391,242.89786760115919,194.31829408092739,145.73872056069558,97.159147040463793,48.579573520232003,2.1316282072803006E-13]
[null,"LED18 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B202,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1227.1293185477891},null,null,null,1227.1293185477891,{"$f":"G202-H153","v":1165.7728526203996},1104.4163866930101,1043.0599207656205,981.7034548382311,920.34698891084167,858.99052298345225,797.63405705606283,736.27759112867341,674.92112520128399,613.56465927389456,552.20819334650514,490.85172741911566,429.49526149172618,368.1387955643367,306.78232963694722,245.42586370955777,184.06939778216832,122.71293185477887,61.356465927389415,0]
[null,"LED19 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B203,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1317.0169294219465},null,null,null,1317.0169294219465,{"$f":"G203-H154","v":1251.1660829508492},1185.3152364797518,1119.4643900086544,1053.613543537557,987.76269706645962,921.91185059536224,856.06100412426485,790.21015765316747,724.35931118207009,658.5084647109727,592.65761823987532,526.80677176877793,460.95592529768061,395.10507882658328,329.25423235548595,263.40338588438863,197.5525394132913,131.70169294219397,65.850846471096645,-6.8212102632969618E-13]
[null,"LED32 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B204,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1328.3953970940884},null,null,null,1328.3953970940884,{"$f":"G204-H155","v":1261.975627239384},1195.5558573846797,1129.1360875299754,1062.7163176752711,996.29654782056662,929.87677796586217,863.45700811115773,797.03723825645329,730.61746840174885,664.19769854704441,597.77792869233997,531.35815883763553,464.93838898293109,398.51861912822665,332.09884927352221,265.67907941881776,199.25930956411335,132.83953970940894,66.419769854704526,1.1368683772161603E-13]
[null,"LED33 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B205,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1571.6410287483168},null,null,null,1571.6410287483168,{"$f":"G205-H156","v":1493.0589773109009},1414.476925873485,1335.8948744360691,1257.3128229986532,1178.7307715612374,1100.1487201238215,1021.5666686864056,942.98461724898971,864.40256581157382,785.82051437415794,707.23846293674205,628.65641149932617,550.07436006191028,471.49230862449446,392.91025718707863,314.3282057496628,235.74615431224697,157.16410287483114,78.582051437415302,-5.4001247917767614E-13]
[null,"LED180 F",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B206,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":1782.5401819577162},null,null,null,1782.5401819577162,{"$f":"G206-H157","v":1693.4131728598304},1604.2861637619446,1515.1591546640589,1426.0321455661731,1336.9051364682873,1247.7781273704015,1158.6511182725158,1069.52410917463,980.39710007674421,891.27009097885843,802.14308188097266,713.01607278308688,623.88906368520111,534.76205458731533,445.63504548942956,356.50803639154378,267.38102729365801,178.2540181957722,89.1270090978864,5.9685589803848416E-13]
[null,"LED360 F",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B207,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":3022.710538549783},null,null,null,3022.710538549783,{"$f":"G207-H158","v":2871.5750116222939},2720.4394846948048,2569.3039577673158,2418.1684308398267,2267.0329039123376,2115.8973769848485,1964.7618500573594,1813.6263231298703,1662.4907962023813,1511.3552692748922,1360.2197423474031,1209.084215419914,1057.9486884924249,906.81316156493585,755.67763463744677,604.54210770995769,453.40658078246855,302.27105385497941,151.13552692749028,1.1368683772161603E-12]
[null,"LED100",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B208,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":962.7078323673278},null,null,null,962.7078323673278,{"$f":"G208-H159","v":914.57244074896141},866.43704913059503,818.30165751222864,770.16626589386226,722.03087427549588,673.89548265712949,625.76009103876311,577.62469942039672,529.48930780203034,481.35391618366396,433.21852456529757,385.08313294693119,336.9477413285648,288.81234971019842,240.67695809183203,192.54156647346565,144.40617485509927,96.270783236732882,48.135391618366491,9.9475983006414026E-14]
[null,"LED120",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B209,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)*((1+$G$31)^0.5)","v":962.7078323673278},null,null,null,962.7078323673278,{"$f":"G209-H160","v":914.57244074896141},866.43704913059503,818.30165751222864,770.16626589386226,722.03087427549588,673.89548265712949,625.76009103876311,577.62469942039672,529.48930780203034,481.35391618366396,433.21852456529757,385.08313294693119,336.9477413285648,288.81234971019842,240.67695809183203,192.54156647346565,144.40617485509927,96.270783236732882,48.135391618366491,9.9475983006414026E-14]
[]
[null,"Real Residual RAB (Start Period)"]
[]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49"]
[null,"LED16",null,null,null,null,{"$f":"F166","v":0},541.32726813103682,514.26090472448493,487.1945413179331,460.12817791138127,433.06181450482944,405.99545109827761,378.92908769172578,351.86272428517395,324.79636087862212,297.72999747207029,270.66363406551847,243.59727065896664,216.53090725241481,189.46454384586298,162.39818043931115,135.33181703275932,108.26545362620747,81.199090219655631,54.132726813103787,27.066363406551947,1.0658141036401503E-13,0,0]
[null,"LED17",null,null,null,null,{"$f":"F167","v":0},634.70570326168342,602.97041809859923,571.23513293551503,539.49984777243083,507.76456260934663,476.02927744626243,444.29399228317823,412.55870712009403,380.82342195700983,349.08813679392563,317.35285163084143,285.61756646775723,253.88228130467306,222.14699614158889,190.41171097850471,158.67642581542054,126.94114065233637,95.205855489252201,63.47057032616803,31.735285163083859,-3.1263880373444408E-13,0,0]
[null,"LED22",null,null,null,null,{"$f":"F168","v":0},764.34130505152723,726.12423979895084,687.90717454637445,649.69010929379806,611.47304404122167,573.25597878864528,535.03891353606889,496.8218482834925,458.60478303091611,420.38771777833972,382.17065252576333,343.95358727318694,305.73652202061055,267.51945676803416,229.3023915154578,191.08532626288144,152.86826101030508,114.65119575772871,76.434130505152353,38.217065252575992,-3.694822225952521E-13,0,0]
[null,"LED46",null,null,null,null,{"$f":"F169","v":0},641.71303308816152,609.6273814337535,577.54172977934547,545.45607812493745,513.37042647052942,481.28477481612134,449.19912316171326,417.11347150730518,385.0278198528971,352.94216819848901,320.85651654408093,288.77086488967285,256.68521323526477,224.59956158085669,192.5139099264486,160.42825827204052,128.34260661763244,96.256954963224359,64.171303308816277,32.085651654408203,1.2789769243681803E-13,0,0]
[null,"LED43",null,null,null,null,{"$f":"F170","v":0},641.71303308816152,609.6273814337535,577.54172977934547,545.45607812493745,513.37042647052942,481.28477481612134,449.19912316171326,417.11347150730518,385.0278198528971,352.94216819848901,320.85651654408093,288.77086488967285,256.68521323526477,224.59956158085669,192.5139099264486,160.42825827204052,128.34260661763244,96.256954963224359,64.171303308816277,32.085651654408203,1.2789769243681803E-13,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"F171","v":0},1872.6588765287468,1779.0259327023093,1685.3929888758719,1591.7600450494344,1498.127101222997,1404.4941573965596,1310.8612135701221,1217.2282697436847,1123.5953259172472,1029.9623820908098,936.32943826437247,842.69649443793514,749.06355061149782,655.43060678506049,561.79766295862316,468.16471913218584,374.53177530574851,280.89883147931118,187.26588765287386,93.632943826436517,-8.2422957348171622E-13,0,0]
[null,"LED35",null,null,null,null,{"$f":"F172","v":0},1477.3371148956678,1403.4702591508844,1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13,0,0]
[null,"LED39",null,null,null,null,{"$f":"F173","v":0},641.71303308816152,609.6273814337535,577.54172977934547,545.45607812493745,513.37042647052942,481.28477481612134,449.19912316171326,417.11347150730518,385.0278198528971,352.94216819848901,320.85651654408093,288.77086488967285,256.68521323526477,224.59956158085669,192.5139099264486,160.42825827204052,128.34260661763244,96.256954963224359,64.171303308816277,32.085651654408203,1.2789769243681803E-13,0,0]
[null,"LED26",null,null,null,null,{"$f":"F174","v":0},641.71303308816152,609.6273814337535,577.54172977934547,545.45607812493745,513.37042647052942,481.28477481612134,449.19912316171326,417.11347150730518,385.0278198528971,352.94216819848901,320.85651654408093,288.77086488967285,256.68521323526477,224.59956158085669,192.5139099264486,160.42825827204052,128.34260661763244,96.256954963224359,64.171303308816277,32.085651654408203,1.2789769243681803E-13,0,0]
[null,"LED20",null,null,null,null,{"$f":"F175","v":0},1477.3371148956678,1403.4702591508844,1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13,0,0]
[null,"LED28",null,null,null,null,{"$f":"F176","v":0},1477.3371148956678,1403.4702591508844,1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13,0,0]
[null,"LED200",null,null,null,null,{"$f":"F177","v":0},1126.9706235717656,1070.6220923931774,1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13,0,0]
[null,"LED105",null,null,null,null,{"$f":"F178","v":0},1957.3392080094134,1859.4722476089428,1761.6052872084722,1663.7383268080016,1565.871366407531,1468.0044060070604,1370.1374456065898,1272.2704852061192,1174.4035248056487,1076.5365644051781,978.66960400470737,880.80264360423666,782.93568320376596,685.06872280329526,587.20176240282456,489.33480200235385,391.46784160188315,293.60088120141245,195.73392080094177,97.8669604004711,4.2632564145606011E-13,0,0]
[null,"LED198",null,null,null,null,{"$f":"F179","v":0},1957.3392080094134,1859.4722476089428,1761.6052872084722,1663.7383268080016,1565.871366407531,1468.0044060070604,1370.1374456065898,1272.2704852061192,1174.4035248056487,1076.5365644051781,978.66960400470737,880.80264360423666,782.93568320376596,685.06872280329526,587.20176240282456,489.33480200235385,391.46784160188315,293.60088120141245,195.73392080094177,97.8669604004711,4.2632564145606011E-13,0,0]
[null,"LED88",null,null,null,null,{"$f":"F180","v":0},1126.9706235717656,1070.6220923931774,1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13,0,0]
[null,"LED70",null,null,null,null,{"$f":"F181","v":0},1126.9706235717656,1070.6220923931774,1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13,0,0]
[null,"LED150",null,null,null,null,{"$f":"F182","v":0},969.30570247600997,920.84041735220944,872.37513222840892,823.90984710460839,775.44456198080786,726.97927685700733,678.51399173320681,630.04870660940628,581.58342148560575,533.11813636180523,484.6528512380047,436.18756611420417,387.72228099040365,339.25699586660312,290.79171074280259,242.32642561900209,193.8611404952016,145.3958553714011,96.930570247600599,48.465285123800101,-3.979039320256561E-13,0,0]
[null,"LED90",null,null,null,null,{"$f":"F183","v":0},1126.9706235717656,1070.6220923931774,1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13,0,0]
[null,"LED72",null,null,null,null,{"$f":"F184","v":0},1126.9706235717656,1070.6220923931774,1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13,0,0]
[null,"LED117",null,null,null,null,{"$f":"F185","v":0},1477.3371148956678,1403.4702591508844,1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13,0,0]
[null,"LED158",null,null,null,null,{"$f":"F186","v":0},1477.3371148956678,1403.4702591508844,1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13,0,0]
[null,"LED298",null,null,null,null,{"$f":"F187","v":0},1957.3392080094134,1859.4722476089428,1761.6052872084722,1663.7383268080016,1565.871366407531,1468.0044060070604,1370.1374456065898,1272.2704852061192,1174.4035248056487,1076.5365644051781,978.66960400470737,880.80264360423666,782.93568320376596,685.06872280329526,587.20176240282456,489.33480200235385,391.46784160188315,293.60088120141245,195.73392080094177,97.8669604004711,4.2632564145606011E-13,0,0]
[null,"LED178",null,null,null,null,{"$f":"F188","v":0},1126.9706235717656,1070.6220923931774,1014.2735612145891,957.92503003600086,901.57649885741262,845.22796767882437,788.87943650023612,732.53090532164788,676.18237414305963,619.83384296447139,563.48531178588314,507.13678060729484,450.78824942870654,394.43971825011823,338.09118707152993,281.74265589294163,225.39412471435335,169.04559353576508,112.6970623571768,56.348531178588523,2.4158453015843406E-13,0,0]
[null,"LED175",null,null,null,null,{"$f":"F189","v":0},1214.5622464027413,1153.8341340826041,1093.106021762467,1032.3779094423298,971.64979712219281,910.92168480205578,850.19357248191875,789.46546016178172,728.73734784164469,668.00923552150766,607.28112320137063,546.5530108812336,485.82489856109652,425.09678624095943,364.36867392082235,303.64056160068526,242.9124492805482,182.18433696041114,121.45622464027409,60.728112320137022,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"F190","v":0},1477.3371148956678,1403.4702591508844,1329.6034034061011,1255.7365476613177,1181.8696919165343,1108.0028361717509,1034.1359804269675,960.26912468218416,886.40226893740078,812.5354131926174,738.66855744783402,664.80170170305064,590.93484595826726,517.06799021348388,443.2011344687005,369.33427872391712,295.46742297913374,221.60056723435036,147.73371148956699,73.866855744783592,1.9895196601282805E-13,0,0]
[null,"LED80",null,null,null,null,{"$f":"F191","v":0},969.30570247600997,920.84041735220944,872.37513222840892,823.90984710460839,775.44456198080786,726.97927685700733,678.51399173320681,630.04870660940628,581.58342148560575,533.11813636180523,484.6528512380047,436.18756611420417,387.72228099040365,339.25699586660312,290.79171074280259,242.32642561900209,193.8611404952016,145.3958553714011,96.930570247600599,48.465285123800101,-3.979039320256561E-13,0,0]
[null,"LED60",null,null,null,null,{"$f":"F192","v":0},925.50989106052225,879.23439650749617,832.95890195447009,786.68340740144401,740.40791284841794,694.13241829539186,647.85692374236578,601.5814291893397,555.30593463631362,509.03044008328749,462.75494553026135,416.47945097723522,370.20395642420908,323.92846187118295,277.65296731815681,231.3774727651307,185.1019782121046,138.82648365907849,92.550989106052384,46.27549455302627,1.5631940186722204E-13,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"F193","v":0},1390.558646307458,1321.0307139920851,1251.5027816767122,1181.9748493613392,1112.4469170459663,1042.9189847305934,973.39105241522043,903.86312009984749,834.33518778447456,764.80725546910162,695.27932315372868,625.75139083835575,556.22345852298281,486.69552620760987,417.16759389223694,347.639661576864,278.11172926149106,208.58379694611816,139.05586463074525,69.52793231537234,-5.6843418860808015E-13,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"F194","v":0},1709.2443548324734,1623.7821370908498,1538.3199193492262,1452.8577016076026,1367.395483865979,1281.9332661243554,1196.4710483827319,1111.0088306411083,1025.5466128994847,940.08439515786097,854.62217741623726,769.15995967461356,683.69774193298986,598.23552419136615,512.77330644974245,427.31108870811875,341.84887096649504,256.38665322487134,170.92443548324766,85.462217741623988,3.1263880373444408E-13,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"F195","v":0},1643.8755849412846,1561.6818056942204,1479.4880264471562,1397.2942472000921,1315.1004679530279,1232.9066887059637,1150.7129094588995,1068.5191302118353,986.32535096477113,904.13157171770695,821.93779247064276,739.74401322357858,657.55023397651439,575.35645472945021,493.16267548238596,410.96889623532172,328.77511698825748,246.58133774119324,164.387558494129,82.193779247064768,5.4001247917767614E-13,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"F196","v":0},1676.5525668551811,1592.7249385124221,1508.8973101696631,1425.0696818269041,1341.2420534841451,1257.4144251413861,1173.5867967986271,1089.7591684558681,1005.9315401131091,922.10391177035012,838.27628342759112,754.44865508483213,670.62102674207313,586.79339839931413,502.96577005655507,419.13814171379602,335.31051337103696,251.48288502827791,167.65525668551885,83.827628342759795,7.3896444519050419E-13,0,0]
[null,"LED29",null,null,null,null,{"$f":"F197","v":0},667.99051993745411,634.59099394058137,601.19146794370863,567.79194194683589,534.39241594996315,500.99288995309047,467.59336395621779,434.1938379593451,400.79431196247242,367.39478596559974,333.99525996872705,300.59573397185437,267.19620797498169,233.79668197810898,200.39715598123627,166.99762998436356,133.59810398749084,100.19857799061813,66.799051993745422,33.399525996872718,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"F198","v":0},631.20007294179891,599.64006929470895,568.08006564761899,536.52006200052904,504.96005835343908,473.40005470634912,441.84005105925917,410.28004741216921,378.72004376507925,347.1600401179893,315.60003647089934,284.04003282380938,252.48002917671943,220.92002552962947,189.36002188253951,157.80001823544956,126.24001458835961,94.680010941269671,63.120007294179729,31.560003647089783,-1.6342482922482304E-13,0,0]
[null,"LED58",null,null,null,null,{"$f":"F199","v":0},924.52299487030075,878.29684512678568,832.07069538327062,785.84454563975555,739.61839589624049,693.39224615272542,647.16609640921035,600.93994666569529,554.71379692218022,508.48764717866516,462.26149743515009,416.03534769163502,369.80919794811996,323.58304820460489,277.35689846108983,231.13074871757479,184.90459897405975,138.67844923054471,92.452299487029677,46.22614974351464,-3.979039320256561E-13,0,0]
[null,"LED78",null,null,null,null,{"$f":"F200","v":0},966.95717256183991,918.6093139337479,870.26145530565589,821.91359667756387,773.56573804947186,725.21787942137985,676.87002079328784,628.52216216519582,580.17430353710381,531.8264449090118,483.47858628091979,435.13072765282777,386.78286902473576,338.43501039664375,290.08715176855173,241.73929314045972,193.39143451236771,145.0435758842757,96.695717256183698,48.3478586280917,-2.9842794901924208E-13,0,0]
[null,"LED151",null,null,null,null,{"$f":"F201","v":0},971.59147040463574,923.011896884404,874.43232336417225,825.8527498439405,777.27317632370875,728.69360280347701,680.11402928324526,631.53445576301351,582.95488224278176,534.37530872255002,485.79573520231821,437.21616168208641,388.6365881618546,340.0570146416228,291.477441121391,242.89786760115919,194.31829408092739,145.73872056069558,97.159147040463793,48.579573520232003,2.1316282072803006E-13,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"F202","v":0},1227.1293185477891,1165.7728526203996,1104.4163866930101,1043.0599207656205,981.7034548382311,920.34698891084167,858.99052298345225,797.63405705606283,736.27759112867341,674.92112520128399,613.56465927389456,552.20819334650514,490.85172741911566,429.49526149172618,368.1387955643367,306.78232963694722,245.42586370955777,184.06939778216832,122.71293185477887,61.356465927389415,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"F203","v":0},1317.0169294219465,1251.1660829508492,1185.3152364797518,1119.4643900086544,1053.613543537557,987.76269706645962,921.91185059536224,856.06100412426485,790.21015765316747,724.35931118207009,658.5084647109727,592.65761823987532,526.80677176877793,460.95592529768061,395.10507882658328,329.25423235548595,263.40338588438863,197.5525394132913,131.70169294219397,65.850846471096645,-6.8212102632969618E-13,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"F204","v":0},1328.3953970940884,1261.975627239384,1195.5558573846797,1129.1360875299754,1062.7163176752711,996.29654782056662,929.87677796586217,863.45700811115773,797.03723825645329,730.61746840174885,664.19769854704441,597.77792869233997,531.35815883763553,464.93838898293109,398.51861912822665,332.09884927352221,265.67907941881776,199.25930956411335,132.83953970940894,66.419769854704526,1.1368683772161603E-13,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"F205","v":0},1571.6410287483168,1493.0589773109009,1414.476925873485,1335.8948744360691,1257.3128229986532,1178.7307715612374,1100.1487201238215,1021.5666686864056,942.98461724898971,864.40256581157382,785.82051437415794,707.23846293674205,628.65641149932617,550.07436006191028,471.49230862449446,392.91025718707863,314.3282057496628,235.74615431224697,157.16410287483114,78.582051437415302,-5.4001247917767614E-13,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"F206","v":0},1782.5401819577162,1693.4131728598304,1604.2861637619446,1515.1591546640589,1426.0321455661731,1336.9051364682873,1247.7781273704015,1158.6511182725158,1069.52410917463,980.39710007674421,891.27009097885843,802.14308188097266,713.01607278308688,623.88906368520111,534.76205458731533,445.63504548942956,356.50803639154378,267.38102729365801,178.2540181957722,89.1270090978864,5.9685589803848416E-13,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"F207","v":0},3022.710538549783,2871.5750116222939,2720.4394846948048,2569.3039577673158,2418.1684308398267,2267.0329039123376,2115.8973769848485,1964.7618500573594,1813.6263231298703,1662.4907962023813,1511.3552692748922,1360.2197423474031,1209.084215419914,1057.9486884924249,906.81316156493585,755.67763463744677,604.54210770995769,453.40658078246855,302.27105385497941,151.13552692749028,1.1368683772161603E-12,0,0]
[null,"LED100",null,null,null,null,{"$f":"F208","v":0},962.7078323673278,914.57244074896141,866.43704913059503,818.30165751222864,770.16626589386226,722.03087427549588,673.89548265712949,625.76009103876311,577.62469942039672,529.48930780203034,481.35391618366396,433.21852456529757,385.08313294693119,336.9477413285648,288.81234971019842,240.67695809183203,192.54156647346565,144.40617485509927,96.270783236732882,48.135391618366491,9.9475983006414026E-14,0,0]
[null,"LED120",null,null,null,null,{"$f":"F209","v":0},962.7078323673278,914.57244074896141,866.43704913059503,818.30165751222864,770.16626589386226,722.03087427549588,673.89548265712949,625.76009103876311,577.62469942039672,529.48930780203034,481.35391618366396,433.21852456529757,385.08313294693119,336.9477413285648,288.81234971019842,240.67695809183203,192.54156647346565,144.40617485509927,96.270783236732882,48.135391618366491,9.9475983006414026E-14,0,0]
[]
[null,"Opex Debt Raising Costs"]
[]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37",{"$f":"S$50","v":"2037-38"},"2038-39","2039-40",{"$f":"V$50","v":"2040-41"},"2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49"]
[null,"LED16",null,null,null,null,{"$f":"($G$42*G$21*G501)/G$53","v":0},0.27607690674682872,0.26227306140948731,0.24846921607214587,0.23466537073480442,0.22086152539746298,0.20705768006012154,0.19325383472278013,0.17944998938543869,0.16564614404809724,0.15184229871075583,0.13803845337341439,0.12423460803607297,0.11043076269873155,9.6626917361390091E-2,8.2823072024048677E-2,6.901922668670725E-2,5.5215381349365808E-2,4.1411536012024366E-2,2.7607690674682928E-2,1.3803845337341492E-2,5.4356519285647656E-17,0,0]
[null,"LED17",null,null,null,null,{"$f":"($G$42*G$21*G502)/G$53","v":0},0.32369990866345849,0.30751491323028562,0.29132991779711265,0.27514492236393961,0.25895992693076675,0.2427749314975938,0.22658993606442085,0.21040494063124796,0.19421994519807498,0.17803494976490206,0.16184995433172911,0.14566495889855616,0.12947996346538324,0.11329496803221033,9.7109972599037392E-2,8.092497716586447E-2,6.4739981732691534E-2,4.8554986299518613E-2,3.2369990866345691E-2,1.6184995433172766E-2,-1.5944578990456644E-16,0,0]
[null,"LED22",null,null,null,null,{"$f":"($G$42*G$21*G503)/G$53","v":0},0.38981406557627879,0.37032336229746488,0.35083265901865091,0.33134195573983699,0.31185125246102302,0.29236054918220905,0.27286984590339508,0.25337914262458117,0.23388843934576714,0.2143977360669532,0.19490703278813926,0.17541632950932531,0.15592562623051134,0.1364349229516974,0.11694421967288346,9.7453516394069517E-2,7.7962813115255575E-2,5.8472109836441633E-2,3.8981406557627697E-2,1.9490703278813755E-2,-1.8843593352357856E-16,0,0]
[null,"LED46",null,null,null,null,{"$f":"($G$42*G$21*G504)/G$53","v":0},0.3272736468749623,0.31090996453121422,0.29454628218746615,0.27818259984371807,0.26181891749996994,0.24545523515622186,0.22909155281247373,0.21272787046872563,0.19636418812497747,0.18000050578122939,0.16363682343748123,0.14727314109373313,0.13090945874998502,0.11454577640623689,9.8182094062488762E-2,8.1818411718740658E-2,6.5454729374992526E-2,4.9091047031244416E-2,3.2727364687496298E-2,1.636368234374818E-2,6.5227823142777202E-17,0,0]
[null,"LED43",null,null,null,null,{"$f":"($G$42*G$21*G505)/G$53","v":0},0.3272736468749623,0.31090996453121422,0.29454628218746615,0.27818259984371807,0.26181891749996994,0.24545523515622186,0.22909155281247373,0.21272787046872563,0.19636418812497747,0.18000050578122939,0.16363682343748123,0.14727314109373313,0.13090945874998502,0.11454577640623689,9.8182094062488762E-2,8.1818411718740658E-2,6.5454729374992526E-2,4.9091047031244416E-2,3.2727364687496298E-2,1.636368234374818E-2,6.5227823142777202E-17,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"($G$42*G$21*G506)/G$53","v":0},0.95505602702966075,0.90730322567817767,0.85955042432669448,0.81179762297521141,0.76404482162372833,0.71629202027224526,0.66853921892076218,0.6207864175692791,0.57303361621779603,0.52528081486631295,0.47752801351482993,0.42977521216334685,0.38202241081186383,0.33426960946038081,0.28651680810889779,0.23876400675741477,0.19101120540593169,0.14325840405444867,9.5505602702965667E-2,4.7752801351482611E-2,-4.203570824756752E-16,0,0]
[null,"LED35",null,null,null,null,{"$f":"($G$42*G$21*G507)/G$53","v":0},0.75344192859679049,0.715769832166951,0.67809773573711141,0.64042563930727192,0.60275354287743232,0.56508144644759295,0.52740935001775335,0.48973725358791387,0.45206515715807438,0.41439306072823479,0.37672096429839524,0.33904886786855581,0.30137677143871627,0.26370467500887673,0.22603257857903722,0.18836048214919773,0.15068838571935816,0.11301628928951868,7.5344192859679152E-2,3.7672096429839624E-2,1.0146550266654229E-16,0,0]
[null,"LED39",null,null,null,null,{"$f":"($G$42*G$21*G508)/G$53","v":0},0.3272736468749623,0.31090996453121422,0.29454628218746615,0.27818259984371807,0.26181891749996994,0.24545523515622186,0.22909155281247373,0.21272787046872563,0.19636418812497747,0.18000050578122939,0.16363682343748123,0.14727314109373313,0.13090945874998502,0.11454577640623689,9.8182094062488762E-2,8.1818411718740658E-2,6.5454729374992526E-2,4.9091047031244416E-2,3.2727364687496298E-2,1.636368234374818E-2,6.5227823142777202E-17,0,0]
[null,"LED26",null,null,null,null,{"$f":"($G$42*G$21*G509)/G$53","v":0},0.3272736468749623,0.31090996453121422,0.29454628218746615,0.27818259984371807,0.26181891749996994,0.24545523515622186,0.22909155281247373,0.21272787046872563,0.19636418812497747,0.18000050578122939,0.16363682343748123,0.14727314109373313,0.13090945874998502,0.11454577640623689,9.8182094062488762E-2,8.1818411718740658E-2,6.5454729374992526E-2,4.9091047031244416E-2,3.2727364687496298E-2,1.636368234374818E-2,6.5227823142777202E-17,0,0]
[null,"LED20",null,null,null,null,{"$f":"($G$42*G$21*G510)/G$53","v":0},0.75344192859679049,0.715769832166951,0.67809773573711141,0.64042563930727192,0.60275354287743232,0.56508144644759295,0.52740935001775335,0.48973725358791387,0.45206515715807438,0.41439306072823479,0.37672096429839524,0.33904886786855581,0.30137677143871627,0.26370467500887673,0.22603257857903722,0.18836048214919773,0.15068838571935816,0.11301628928951868,7.5344192859679152E-2,3.7672096429839624E-2,1.0146550266654229E-16,0,0]
[null,"LED28",null,null,null,null,{"$f":"($G$42*G$21*G511)/G$53","v":0},0.75344192859679049,0.715769832166951,0.67809773573711141,0.64042563930727192,0.60275354287743232,0.56508144644759295,0.52740935001775335,0.48973725358791387,0.45206515715807438,0.41439306072823479,0.37672096429839524,0.33904886786855581,0.30137677143871627,0.26370467500887673,0.22603257857903722,0.18836048214919773,0.15068838571935816,0.11301628928951868,7.5344192859679152E-2,3.7672096429839624E-2,1.0146550266654229E-16,0,0]
[null,"LED200",null,null,null,null,{"$f":"($G$42*G$21*G512)/G$53","v":0},0.57475501802160045,0.54601726712052046,0.51727951621944046,0.48854176531836035,0.45980401441728036,0.43106626351620042,0.40232851261512037,0.37359076171404038,0.34485301081296038,0.31611525991188039,0.28737750901080039,0.25863975810972034,0.22990200720864029,0.20116425630756024,0.17242650540648025,0.14368875450540022,0.11495100360432019,8.6213252703240179E-2,5.7475501802160156E-2,2.873775090108014E-2,1.2320811038080136E-16,0,0]
[null,"LED105",null,null,null,null,{"$f":"($G$42*G$21*G513)/G$53","v":0},0.99824299608480072,0.94833084628056075,0.89841869647632067,0.84850654667208081,0.79859439686784073,0.74868224706360065,0.69877009725936068,0.64885794745512082,0.59894579765088074,0.54903364784664077,0.49912149804240069,0.44920934823816067,0.39929719843392064,0.34938504862968056,0.29947289882544043,0.24956074902120046,0.19964859921696038,0.14973644941272032,9.9824299608480299E-2,4.9912149804240261E-2,2.1742607714259062E-16,0,0]
[null,"LED198",null,null,null,null,{"$f":"($G$42*G$21*G514)/G$53","v":0},0.99824299608480072,0.94833084628056075,0.89841869647632067,0.84850654667208081,0.79859439686784073,0.74868224706360065,0.69877009725936068,0.64885794745512082,0.59894579765088074,0.54903364784664077,0.49912149804240069,0.44920934823816067,0.39929719843392064,0.34938504862968056,0.29947289882544043,0.24956074902120046,0.19964859921696038,0.14973644941272032,9.9824299608480299E-2,4.9912149804240261E-2,2.1742607714259062E-16,0,0]
[null,"LED88",null,null,null,null,{"$f":"($G$42*G$21*G515)/G$53","v":0},0.57475501802160045,0.54601726712052046,0.51727951621944046,0.48854176531836035,0.45980401441728036,0.43106626351620042,0.40232851261512037,0.37359076171404038,0.34485301081296038,0.31611525991188039,0.28737750901080039,0.25863975810972034,0.22990200720864029,0.20116425630756024,0.17242650540648025,0.14368875450540022,0.11495100360432019,8.6213252703240179E-2,5.7475501802160156E-2,2.873775090108014E-2,1.2320811038080136E-16,0,0]
[null,"LED70",null,null,null,null,{"$f":"($G$42*G$21*G516)/G$53","v":0},0.57475501802160045,0.54601726712052046,0.51727951621944046,0.48854176531836035,0.45980401441728036,0.43106626351620042,0.40232851261512037,0.37359076171404038,0.34485301081296038,0.31611525991188039,0.28737750901080039,0.25863975810972034,0.22990200720864029,0.20116425630756024,0.17242650540648025,0.14368875450540022,0.11495100360432019,8.6213252703240179E-2,5.7475501802160156E-2,2.873775090108014E-2,1.2320811038080136E-16,0,0]
[null,"LED150",null,null,null,null,{"$f":"($G$42*G$21*G517)/G$53","v":0},0.49434590826276503,0.4696286128496267,0.44491131743648848,0.42019402202335027,0.39547672661021194,0.37075943119707372,0.34604213578393545,0.32132484037079717,0.2966075449576589,0.27189024954452062,0.24717295413138235,0.22245565871824408,0.19773836330510583,0.17302106789196758,0.14830377247882931,0.12358647706569105,9.8869181652552804E-2,7.4151886239414558E-2,4.9434590826276298E-2,2.4717295413138048E-2,-2.0293100533308458E-16,0,0]
[null,"LED90",null,null,null,null,{"$f":"($G$42*G$21*G518)/G$53","v":0},0.57475501802160045,0.54601726712052046,0.51727951621944046,0.48854176531836035,0.45980401441728036,0.43106626351620042,0.40232851261512037,0.37359076171404038,0.34485301081296038,0.31611525991188039,0.28737750901080039,0.25863975810972034,0.22990200720864029,0.20116425630756024,0.17242650540648025,0.14368875450540022,0.11495100360432019,8.6213252703240179E-2,5.7475501802160156E-2,2.873775090108014E-2,1.2320811038080136E-16,0,0]
[null,"LED72",null,null,null,null,{"$f":"($G$42*G$21*G519)/G$53","v":0},0.57475501802160045,0.54601726712052046,0.51727951621944046,0.48854176531836035,0.45980401441728036,0.43106626351620042,0.40232851261512037,0.37359076171404038,0.34485301081296038,0.31611525991188039,0.28737750901080039,0.25863975810972034,0.22990200720864029,0.20116425630756024,0.17242650540648025,0.14368875450540022,0.11495100360432019,8.6213252703240179E-2,5.7475501802160156E-2,2.873775090108014E-2,1.2320811038080136E-16,0,0]
[null,"LED117",null,null,null,null,{"$f":"($G$42*G$21*G520)/G$53","v":0},0.75344192859679049,0.715769832166951,0.67809773573711141,0.64042563930727192,0.60275354287743232,0.56508144644759295,0.52740935001775335,0.48973725358791387,0.45206515715807438,0.41439306072823479,0.37672096429839524,0.33904886786855581,0.30137677143871627,0.26370467500887673,0.22603257857903722,0.18836048214919773,0.15068838571935816,0.11301628928951868,7.5344192859679152E-2,3.7672096429839624E-2,1.0146550266654229E-16,0,0]
[null,"LED158",null,null,null,null,{"$f":"($G$42*G$21*G521)/G$53","v":0},0.75344192859679049,0.715769832166951,0.67809773573711141,0.64042563930727192,0.60275354287743232,0.56508144644759295,0.52740935001775335,0.48973725358791387,0.45206515715807438,0.41439306072823479,0.37672096429839524,0.33904886786855581,0.30137677143871627,0.26370467500887673,0.22603257857903722,0.18836048214919773,0.15068838571935816,0.11301628928951868,7.5344192859679152E-2,3.7672096429839624E-2,1.0146550266654229E-16,0,0]
[null,"LED298",null,null,null,null,{"$f":"($G$42*G$21*G522)/G$53","v":0},0.99824299608480072,0.94833084628056075,0.89841869647632067,0.84850654667208081,0.79859439686784073,0.74868224706360065,0.69877009725936068,0.64885794745512082,0.59894579765088074,0.54903364784664077,0.49912149804240069,0.44920934823816067,0.39929719843392064,0.34938504862968056,0.29947289882544043,0.24956074902120046,0.19964859921696038,0.14973644941272032,9.9824299608480299E-2,4.9912149804240261E-2,2.1742607714259062E-16,0,0]
[null,"LED178",null,null,null,null,{"$f":"($G$42*G$21*G523)/G$53","v":0},0.57475501802160045,0.54601726712052046,0.51727951621944046,0.48854176531836035,0.45980401441728036,0.43106626351620042,0.40232851261512037,0.37359076171404038,0.34485301081296038,0.31611525991188039,0.28737750901080039,0.25863975810972034,0.22990200720864029,0.20116425630756024,0.17242650540648025,0.14368875450540022,0.11495100360432019,8.6213252703240179E-2,5.7475501802160156E-2,2.873775090108014E-2,1.2320811038080136E-16,0,0]
[null,"LED175",null,null,null,null,{"$f":"($G$42*G$21*G524)/G$53","v":0},0.6194267456653979,0.58845540838212795,0.55748407109885811,0.52651273381558805,0.49554139653231821,0.46457005924904843,0.43359872196577848,0.40262738468250858,0.37165604739923874,0.34068471011596885,0.30971337283269895,0.27874203554942911,0.24777069826615919,0.21679936098288929,0.18582802369961937,0.15485668641634945,0.12388534913307958,9.2914011849809672E-2,6.1942674566539777E-2,3.0971337283269874E-2,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"($G$42*G$21*G525)/G$53","v":0},0.75344192859679049,0.715769832166951,0.67809773573711141,0.64042563930727192,0.60275354287743232,0.56508144644759295,0.52740935001775335,0.48973725358791387,0.45206515715807438,0.41439306072823479,0.37672096429839524,0.33904886786855581,0.30137677143871627,0.26370467500887673,0.22603257857903722,0.18836048214919773,0.15068838571935816,0.11301628928951868,7.5344192859679152E-2,3.7672096429839624E-2,1.0146550266654229E-16,0,0]
[null,"LED80",null,null,null,null,{"$f":"($G$42*G$21*G526)/G$53","v":0},0.49434590826276503,0.4696286128496267,0.44491131743648848,0.42019402202335027,0.39547672661021194,0.37075943119707372,0.34604213578393545,0.32132484037079717,0.2966075449576589,0.27189024954452062,0.24717295413138235,0.22245565871824408,0.19773836330510583,0.17302106789196758,0.14830377247882931,0.12358647706569105,9.8869181652552804E-2,7.4151886239414558E-2,4.9434590826276298E-2,2.4717295413138048E-2,-2.0293100533308458E-16,0,0]
[null,"LED60",null,null,null,null,{"$f":"($G$42*G$21*G527)/G$53","v":0},0.47201004444086625,0.44840954221882295,0.42480903999677971,0.40120853777473642,0.37760803555269312,0.35400753333064983,0.33040703110860653,0.30680652888656318,0.28320602666451988,0.25960552444247659,0.23600502222043324,0.21240451999838994,0.18880401777634659,0.16520351555430329,0.14160301333225994,0.11800251111021665,9.4402008888173322E-2,7.0801506666130026E-2,4.720100444408671E-2,2.3600502222043393E-2,7.9722894952283222E-17,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"($G$42*G$21*G528)/G$53","v":0},0.70918490961680347,0.67372566413596335,0.63826641865512312,0.6028071731742829,0.56734792769344267,0.53188868221260255,0.49642943673176237,0.46097019125092209,0.42551094577008197,0.39005170028924174,0.35459245480840162,0.3191332093275614,0.28367396384672122,0.24821471836588102,0.21275547288504082,0.17729622740420059,0.14183698192336042,0.10637773644252026,7.091849096168007E-2,3.5459245480839889E-2,-2.8990143619012085E-16,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"($G$42*G$21*G529)/G$53","v":0},0.87171462096456132,0.82812888991633327,0.78454315886810522,0.74095742781987717,0.69737169677164912,0.65378596572342118,0.61020023467519313,0.56661450362696508,0.52302877257873714,0.47944304153050904,0.43585731048228099,0.39227157943405289,0.34868584838582478,0.30510011733759668,0.26151438628936863,0.21792865524114055,0.17434292419291245,0.13075719314468437,8.7171462096456293E-2,4.3585731048228236E-2,1.5944578990456644E-16,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"($G$42*G$21*G530)/G$53","v":0},0.83837654832005504,0.79645772090405231,0.75453889348804948,0.71262006607204686,0.67070123865604414,0.62878241124004142,0.58686358382403869,0.54494475640803597,0.50302592899203313,0.46110710157603046,0.41918827416002774,0.37726944674402507,0.33535061932802229,0.29343179191201957,0.25151296449601679,0.20959413708001404,0.16767530966401129,0.12575648224800853,8.3837654832005795E-2,4.1918827416003029E-2,2.754063643806148E-16,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"($G$42*G$21*G531)/G$53","v":0},0.85504180909614225,0.81228971864133515,0.76953762818652804,0.72678553773172094,0.68403344727691384,0.64128135682210685,0.59852926636729975,0.55577717591249265,0.51302508545768555,0.4702729950028785,0.4275209045480714,0.38476881409326436,0.34201672363845725,0.29926463318365015,0.25651254272884305,0.21376045227403595,0.17100836181922882,0.12825627136442172,8.5504180909614605E-2,4.275209045480749E-2,3.7687186704715712E-16,0,0]
[null,"LED29",null,null,null,null,{"$f":"($G$42*G$21*G532)/G$53","v":0},0.34067516516810153,0.32364140690969639,0.30660764865129131,0.28957389039288628,0.27254013213448114,0.25550637387607611,0.23847261561767102,0.22143885735926599,0.20440509910086094,0.18737134084245585,0.17033758258405077,0.15330382432564571,0.13627006606724065,0.11923630780883558,0.10220254955043048,8.5168791292025398E-2,6.8135033033620312E-2,5.1101274775215234E-2,3.4067516516810156E-2,1.7033758258405085E-2,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"($G$42*G$21*G533)/G$53","v":0},0.32191203720031741,0.30581643534030156,0.28972083348028566,0.27362523162026975,0.2575296297602539,0.24143402790023799,0.22533842604022211,0.20924282418020629,0.19314722232019038,0.17705162046017453,0.16095601860015865,0.14486041674014274,0.12876481488012689,0.11266921302011101,9.6573611160095121E-2,8.0478009300079256E-2,6.4382407440063391E-2,4.8286805580047526E-2,3.2191203720031661E-2,1.6095601860015785E-2,-8.3346662904659745E-17,0,0]
[null,"LED58",null,null,null,null,{"$f":"($G$42*G$21*G534)/G$53","v":0},0.4715067273838533,0.44793139101466062,0.42435605464546794,0.40078071827627532,0.37720538190708264,0.3536300455378899,0.33005470916869722,0.30647937279950455,0.28290403643031187,0.25932870006111919,0.23575336369192648,0.21217802732273383,0.18860269095354115,0.16502735458434847,0.14145201821515579,0.11787668184596312,9.4301345476770465E-2,7.0726009107577786E-2,4.7150672738385128E-2,2.357533636919246E-2,-2.0293100533308458E-16,0,0]
[null,"LED78",null,null,null,null,{"$f":"($G$42*G$21*G535)/G$53","v":0},0.49314815800653827,0.46849075010621133,0.4438333422058845,0.41917593430555755,0.39451852640523061,0.36986111850490366,0.34520371060457677,0.32054630270424983,0.29588889480392289,0.271231486903596,0.24657407900326905,0.22191667110294211,0.19725926320261522,0.17260185530228828,0.14794444740196136,0.12328703950163443,9.8629631601307513E-2,7.3972223700980583E-2,4.931481580065368E-2,2.4657407900326764E-2,-1.5219825399981345E-16,0,0]
[null,"LED151",null,null,null,null,{"$f":"($G$42*G$21*G536)/G$53","v":0},0.49551164990636409,0.47073606741104596,0.44596048491572782,0.42118490242040962,0.39640931992509137,0.37163373742977324,0.34685815493445504,0.32208257243913685,0.29730698994381866,0.27253140744850052,0.24775582495318224,0.22298024245786402,0.19820465996254583,0.1734290774672276,0.14865349497190938,0.12387791247659116,9.9102329981272941E-2,7.4326747485954733E-2,4.9551164990636533E-2,2.4775582495318318E-2,1.0871303857129531E-16,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"($G$42*G$21*G537)/G$53","v":0},0.6258359524593724,0.59454415483640366,0.56325235721343503,0.5319605595904664,0.50066876196749777,0.46937696434452925,0.43808516672156061,0.40679336909859198,0.37550157147562335,0.34420977385265478,0.3129179762296862,0.28162617860671757,0.25033438098374894,0.21904258336078031,0.1877507857378117,0.15645898811484307,0.12516719049187444,9.3875392868905838E-2,6.2583595245937207E-2,3.1291797622968597E-2,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"($G$42*G$21*G538)/G$53","v":0},0.67167863400519257,0.63809470230493293,0.60451077060467329,0.57092683890441365,0.53734290720415401,0.50375897550389426,0.47017504380363467,0.43659111210337498,0.40300718040311528,0.36942324870285576,0.33583931700259601,0.30225538530233637,0.26867145360207667,0.23508752190181706,0.20150359020155745,0.16791965850129781,0.13433572680103817,0.10075179510077854,6.7167863400518918E-2,3.3583931700259279E-2,-3.4788172342814498E-16,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"($G$42*G$21*G539)/G$53","v":0},0.67748165251798498,0.64360756989208578,0.60973348726618648,0.5758594046402874,0.54198532201438809,0.5081112393884889,0.47423715676258965,0.4403630741366904,0.40648899151079115,0.37261490888489185,0.3387408262589926,0.30486674363309335,0.27099266100719405,0.23711857838129485,0.20324449575539558,0.1693704131294963,0.13549633050359705,0.1016222478776978,6.7748165251798553E-2,3.3874082625899304E-2,5.7980287238024167E-17,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"($G$42*G$21*G540)/G$53","v":0},0.8015369246616415,0.76146007842855934,0.72138323219547729,0.68130638596239523,0.64122953972931307,0.60115269349623102,0.56107584726314885,0.5209990010300668,0.48092215479698469,0.44084530856390264,0.40076846233082042,0.36069161609773842,0.32061476986465631,0.2805379236315742,0.24046107739849212,0.20038423116541004,0.16030738493232802,0.12023053869924595,8.0153692466163884E-2,4.0076846233081796E-2,-2.754063643806148E-16,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"($G$42*G$21*G541)/G$53","v":0},0.90909549279843516,0.8636407181585134,0.81818594351859153,0.77273116887866988,0.72727639423874813,0.68182161959882648,0.63636684495890472,0.59091207031898296,0.5454572956790612,0.50000252103913956,0.45454774639921774,0.40909297175929599,0.36363819711937428,0.31818342247945253,0.27272864783953077,0.22727387319960904,0.18181909855968734,0.13636432391976555,9.0909549279843821E-2,4.5454774639922063E-2,3.0439650799962689E-16,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"($G$42*G$21*G542)/G$53","v":0},1.5415823746603889,1.4645032559273696,1.3874241371943503,1.3103450184613308,1.2332658997283115,1.1561867809952922,1.0791076622622726,1.0020285435292531,0.92494942479623365,0.84787030606321423,0.77079118733019492,0.69371206859717549,0.61663294986415595,0.53955383113113675,0.46247471239811716,0.38539559366509785,0.30831647493207837,0.23123735619905894,0.15415823746603949,7.7079118733020022E-2,5.7980287238024169E-16,0,0]
[null,"LED100",null,null,null,null,{"$f":"($G$42*G$21*G543)/G$53","v":0},0.49098099450733712,0.46643194478197025,0.44188289505660344,0.41733384533123652,0.39278479560586965,0.36823574588050284,0.34368669615513597,0.31913764642976911,0.29458859670440229,0.27003954697903548,0.24549049725366859,0.22094144752830175,0.19639239780293488,0.17184334807756801,0.14729429835220118,0.12274524862683432,9.8196198901467482E-2,7.3647149176100615E-2,4.9098099450733769E-2,2.4549049725366905E-2,5.0732751333271145E-17,0,0]
[null,"LED120",null,null,null,null,{"$f":"($G$42*G$21*G544)/G$53","v":0},0.49098099450733712,0.46643194478197025,0.44188289505660344,0.41733384533123652,0.39278479560586965,0.36823574588050284,0.34368669615513597,0.31913764642976911,0.29458859670440229,0.27003954697903548,0.24549049725366859,0.22094144752830175,0.19639239780293488,0.17184334807756801,0.14729429835220118,0.12274524862683432,9.8196198901467482E-2,7.3647149176100615E-2,4.9098099450733769E-2,2.4549049725366905E-2,5.0732751333271145E-17,0,0]
[]
[]
[]
[null,"Nominal Asset Values"]
[]
[null,"Inflation on Opening RAB"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45",{"$f":"AA$50","v":"2045-46"},"2046-47","2047-48","2048-49"]
[null,"LED16",null,null,null,null,{"$f":"F454*G$52","v":0},13.871511245857768,13.507384075654,13.116380852411384,12.697385352959353,12.249242340501963,11.770756311576104,11.26069020474114,10.717764069869691,10.140653696876706,9.5279892026904047,8.8783535752342395,8.1902811731535863,7.4622561799843803,6.6927110114234907,5.8800246743220663,5.0225210759834322,4.1184672823064155,3.1660717232730575,2.16348234423659,1.1087847014212546,4.4753050633276668E-15,0,0]
[null,"LED17",null,null,null,null,{"$f":"F455*G$52","v":0},16.264333646080576,15.837394887870964,15.378943983222065,14.887672161535802,14.362224908775712,13.801200498276659,13.203148476684667,12.566568103701655,11.889906744271562,11.171558211805152,10.409861061000253,9.6030968287727312,8.7494882217707097,7.8471972489006028,6.8943232972483841,5.8889011497329919,4.8288989427810503,3.7122160622629297,2.5366809758796642,1.3000490001383214,-1.3127561519094491E-14,0,0]
[null,"LED22",null,null,null,null,{"$f":"F456*G$52","v":0},19.586245941945315,19.072106985969249,18.520019678480665,17.92840793875142,17.295640599736657,16.620029638809445,15.899828354461031,15.133229487370944,14.318363284204812,13.453295502450766,12.536025354556395,11.564483389578271,10.536529310504646,9.4499497253588505,8.3024558301367009,7.0916810215750958,5.8151784376915749,4.4704184239753948,3.0547859230498475,1.5655777855630391,-1.551439088620258E-14,0,0]
[null,"LED46",null,null,null,null,{"$f":"F457*G$52","v":0},16.443896472884077,16.012244190470874,15.548731858641453,15.052036257601518,14.520787919097938,13.953569641008171,13.348914956564483,12.705306556872982,12.021174665349049,11.294895362650877,10.524788860651954,9.7091177239514259,8.846085037377966,7.9338325178983622,6.9704385692964186,5.9539162779406913,4.8822113479113671,3.753199973706864,2.5646866486996918,1.3144019074585946,5.3703660759932E-15,0,0]
[null,"LED43",null,null,null,null,{"$f":"F458*G$52","v":0},16.443896472884077,16.012244190470874,15.548731858641453,15.052036257601518,14.520787919097938,13.953569641008171,13.348914956564483,12.705306556872982,12.021174665349049,11.294895362650877,10.524788860651954,9.7091177239514259,8.846085037377966,7.9338325178983622,6.9704385692964186,5.9539162779406913,4.8822113479113671,3.753199973706864,2.5646866486996918,1.3144019074585946,5.3703660759932E-15,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"F459*G$52","v":0},47.986883711048961,46.727228013633926,45.374597729028729,43.925131412684749,42.374832656942921,40.719565756281085,38.955051240175557,37.076861269667091,35.080414893608079,32.960973160452582,30.713634081330813,28.333327440027674,25.814809445358541,23.152657221305937,20.34126313014735,17.374828923667522,14.247359717407361,10.9526577827569,7.4843161515505363,3.8357120276696328,-3.4609025823067292E-14,0,0]
[null,"LED35",null,null,null,null,{"$f":"F460*G$52","v":0},37.856763569201348,36.863023525509817,35.795936002402954,34.652454713437294,33.429426900021859,32.123589911739757,30.731567682231031,29.249867097552031,27.674874253837686,26.002850601001658,24.229928969115182,22.352109474008753,20.36525529854131,18.265088345879235,16.047184761022471,13.706970316706693,11.239715659699488,8.6405314133939832,5.9043631324858907,3.0259861053990229,8.3539027848783125E-15,0,0]
[null,"LED39",null,null,null,null,{"$f":"F461*G$52","v":0},16.443896472884077,16.012244190470874,15.548731858641453,15.052036257601518,14.520787919097938,13.953569641008171,13.348914956564483,12.705306556872982,12.021174665349049,11.294895362650877,10.524788860651954,9.7091177239514259,8.846085037377966,7.9338325178983622,6.9704385692964186,5.9539162779406913,4.8822113479113671,3.753199973706864,2.5646866486996918,1.3144019074585946,5.3703660759932E-15,0,0]
[null,"LED26",null,null,null,null,{"$f":"F462*G$52","v":0},16.443896472884077,16.012244190470874,15.548731858641453,15.052036257601518,14.520787919097938,13.953569641008171,13.348914956564483,12.705306556872982,12.021174665349049,11.294895362650877,10.524788860651954,9.7091177239514259,8.846085037377966,7.9338325178983622,6.9704385692964186,5.9539162779406913,4.8822113479113671,3.753199973706864,2.5646866486996918,1.3144019074585946,5.3703660759932E-15,0,0]
[null,"LED20",null,null,null,null,{"$f":"F463*G$52","v":0},37.856763569201348,36.863023525509817,35.795936002402954,34.652454713437294,33.429426900021859,32.123589911739757,30.731567682231031,29.249867097552031,27.674874253837686,26.002850601001658,24.229928969115182,22.352109474008753,20.36525529854131,18.265088345879235,16.047184761022471,13.706970316706693,11.239715659699488,8.6405314133939832,5.9043631324858907,3.0259861053990229,8.3539027848783125E-15,0,0]
[null,"LED28",null,null,null,null,{"$f":"F464*G$52","v":0},37.856763569201348,36.863023525509817,35.795936002402954,34.652454713437294,33.429426900021859,32.123589911739757,30.731567682231031,29.249867097552031,27.674874253837686,26.002850601001658,24.229928969115182,22.352109474008753,20.36525529854131,18.265088345879235,16.047184761022471,13.706970316706693,11.239715659699488,8.6405314133939832,5.9043631324858907,3.0259861053990229,8.3539027848783125E-15,0,0]
[null,"LED200",null,null,null,null,{"$f":"F465*G$52","v":0},28.878622229026387,28.120558395514447,27.306542231433763,26.434249910151856,25.501276383911197,24.505132775164665,23.443243688240859,22.312944438986388,21.111478199964044,19.835993058716216,18.483538986531023,17.051064715074865,15.535414518179321,13.933324895992079,12.241421158621611,10.456213906322626,8.574095403184554,6.5913358411981289,4.5040794914853901,2.3083407393862672,1.0144024810209379E-14,0,0]
[null,"LED105",null,null,null,null,{"$f":"F466*G$52","v":0},50.156817205241033,48.840200753603462,47.426405468630726,45.911395293938355,44.29099310709347,42.560876188847629,40.716571553997568,38.753451139786968,36.666726847644597,34.451445433932733,32.102483245255499,29.614540793748198,26.982137167637244,24.199604272224654,21.261080896311658,18.160506598932876,14.891615411124961,11.447929347302315,7.8227517206565871,4.009160256836509,1.7901220253310667E-14,0,0]
[null,"LED198",null,null,null,null,{"$f":"F467*G$52","v":0},50.156817205241033,48.840200753603462,47.426405468630726,45.911395293938355,44.29099310709347,42.560876188847629,40.716571553997568,38.753451139786968,36.666726847644597,34.451445433932733,32.102483245255499,29.614540793748198,26.982137167637244,24.199604272224654,21.261080896311658,18.160506598932876,14.891615411124961,11.447929347302315,7.8227517206565871,4.009160256836509,1.7901220253310667E-14,0,0]
[null,"LED88",null,null,null,null,{"$f":"F468*G$52","v":0},28.878622229026387,28.120558395514447,27.306542231433763,26.434249910151856,25.501276383911197,24.505132775164665,23.443243688240859,22.312944438986388,21.111478199964044,19.835993058716216,18.483538986531023,17.051064715074865,15.535414518179321,13.933324895992079,12.241421158621611,10.456213906322626,8.574095403184554,6.5913358411981289,4.5040794914853901,2.3083407393862672,1.0144024810209379E-14,0,0]
[null,"LED70",null,null,null,null,{"$f":"F469*G$52","v":0},28.878622229026387,28.120558395514447,27.306542231433763,26.434249910151856,25.501276383911197,24.505132775164665,23.443243688240859,22.312944438986388,21.111478199964044,19.835993058716216,18.483538986531023,17.051064715074865,15.535414518179321,13.933324895992079,12.241421158621611,10.456213906322626,8.574095403184554,6.5913358411981289,4.5040794914853901,2.3083407393862672,1.0144024810209379E-14,0,0]
[null,"LED150",null,null,null,null,{"$f":"F470*G$52","v":0},24.838458625947666,24.186449087016538,23.48631503449764,22.736057748673403,21.933608651661398,21.076827063705871,20.16349789094528,19.191329242631845,18.157949975720893,17.060907164687752,15.897663494368132,14.665594573554598,13.36198616701641,11.984031343542838,10.528827537541204,8.9933735216497741,7.3745662877528115,5.66919783370997,3.8739518530351402,1.9854003246805008,-1.6707805569756625E-14,0,0]
[null,"LED90",null,null,null,null,{"$f":"F471*G$52","v":0},28.878622229026387,28.120558395514447,27.306542231433763,26.434249910151856,25.501276383911197,24.505132775164665,23.443243688240859,22.312944438986388,21.111478199964044,19.835993058716216,18.483538986531023,17.051064715074865,15.535414518179321,13.933324895992079,12.241421158621611,10.456213906322626,8.574095403184554,6.5913358411981289,4.5040794914853901,2.3083407393862672,1.0144024810209379E-14,0,0]
[null,"LED72",null,null,null,null,{"$f":"F472*G$52","v":0},28.878622229026387,28.120558395514447,27.306542231433763,26.434249910151856,25.501276383911197,24.505132775164665,23.443243688240859,22.312944438986388,21.111478199964044,19.835993058716216,18.483538986531023,17.051064715074865,15.535414518179321,13.933324895992079,12.241421158621611,10.456213906322626,8.574095403184554,6.5913358411981289,4.5040794914853901,2.3083407393862672,1.0144024810209379E-14,0,0]
[null,"LED117",null,null,null,null,{"$f":"F473*G$52","v":0},37.856763569201348,36.863023525509817,35.795936002402954,34.652454713437294,33.429426900021859,32.123589911739757,30.731567682231031,29.249867097552031,27.674874253837686,26.002850601001658,24.229928969115182,22.352109474008753,20.36525529854131,18.265088345879235,16.047184761022471,13.706970316706693,11.239715659699488,8.6405314133939832,5.9043631324858907,3.0259861053990229,8.3539027848783125E-15,0,0]
[null,"LED158",null,null,null,null,{"$f":"F474*G$52","v":0},37.856763569201348,36.863023525509817,35.795936002402954,34.652454713437294,33.429426900021859,32.123589911739757,30.731567682231031,29.249867097552031,27.674874253837686,26.002850601001658,24.229928969115182,22.352109474008753,20.36525529854131,18.265088345879235,16.047184761022471,13.706970316706693,11.239715659699488,8.6405314133939832,5.9043631324858907,3.0259861053990229,8.3539027848783125E-15,0,0]
[null,"LED298",null,null,null,null,{"$f":"F475*G$52","v":0},50.156817205241033,48.840200753603462,47.426405468630726,45.911395293938355,44.29099310709347,42.560876188847629,40.716571553997568,38.753451139786968,36.666726847644597,34.451445433932733,32.102483245255499,29.614540793748198,26.982137167637244,24.199604272224654,21.261080896311658,18.160506598932876,14.891615411124961,11.447929347302315,7.8227517206565871,4.009160256836509,1.7901220253310667E-14,0,0]
[null,"LED178",null,null,null,null,{"$f":"F476*G$52","v":0},28.878622229026387,28.120558395514447,27.306542231433763,26.434249910151856,25.501276383911197,24.505132775164665,23.443243688240859,22.312944438986388,21.111478199964044,19.835993058716216,18.483538986531023,17.051064715074865,15.535414518179321,13.933324895992079,12.241421158621611,10.456213906322626,8.574095403184554,6.5913358411981289,4.5040794914853901,2.3083407393862672,1.0144024810209379E-14,0,0]
[null,"LED175",null,null,null,null,{"$f":"F477*G$52","v":0},31.123157564070134,30.306174678013285,29.42889067417606,28.48880111097321,27.483314012938859,26.40974705930843,25.265324686738396,24.047175103627794,22.752327213432448,21.377707444287569,19.920136482177053,18.376325904808333,16.74287471326981,15.016265758463859,13.192862059221817,11.268903008918635,9.2405004673132787,7.1036347342470822,4.854150401735505,2.4877520808894453,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"F478*G$52","v":0},37.856763569201348,36.863023525509817,35.795936002402954,34.652454713437294,33.429426900021859,32.123589911739757,30.731567682231031,29.249867097552031,27.674874253837686,26.002850601001658,24.229928969115182,22.352109474008753,20.36525529854131,18.265088345879235,16.047184761022471,13.706970316706693,11.239715659699488,8.6405314133939832,5.9043631324858907,3.0259861053990229,8.3539027848783125E-15,0,0]
[null,"LED80",null,null,null,null,{"$f":"F479*G$52","v":0},24.838458625947666,24.186449087016538,23.48631503449764,22.736057748673403,21.933608651661398,21.076827063705871,20.16349789094528,19.191329242631845,18.157949975720893,17.060907164687752,15.897663494368132,14.665594573554598,13.36198616701641,11.984031343542838,10.528827537541204,8.9933735216497741,7.3745662877528115,5.66919783370997,3.8739518530351402,1.9854003246805008,-1.6707805569756625E-14,0,0]
[null,"LED60",null,null,null,null,{"$f":"F480*G$52","v":0},23.716190958425795,23.09364094576712,22.425140813126493,21.708782148262731,20.942589837147572,20.124519921633993,19.25245739169652,18.324213910311151,17.337525468986705,16.290049971902089,15.179364746545128,14.00296397868788,12.758256069471178,11.442560912306963,10.053107087241116,8.5870289703517866,7.0413637556884661,5.4130483871855093,3.6989163979100996,1.895694653928929,6.5637807595472453E-15,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"F481*G$52","v":0},35.633065311628485,34.697697347198236,33.69329031872671,32.6169768779896,31.465789458766434,30.236657058033366,28.926401918851912,27.531736112050123,26.04925801370895,24.475448675380701,22.806668083877469,21.039151307376958,19.169004524499005,17.19220093291004,15.104576533913814,12.901825789384713,10.579497147295456,8.1329884319833763,5.5575420951886327,2.8482403237841623,-2.3868293671080891E-14,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"F482*G$52","v":0},43.799386592581975,42.649652694526701,41.415057484948292,40.092076481956887,38.67706201788782,37.166239282814082,35.555702247225469,33.84140946030567,32.019179720135362,30.084687612043844,28.033458911222674,25.860865845602916,23.562122214882656,21.132278361472881,18.566215989008317,15.858642823944605,13.004087115634576,9.9968919701440804,6.8312095129317925,3.5009948753775495,1.3127561519094491E-14,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"F483*G$52","v":0},42.124311864120266,41.018548677687107,39.831169637017219,38.558785051390274,37.197886755458853,35.744844304073744,34.195901050897213,32.547170107371812,30.794630178513323,28.93412127189481,26.961340276083803,24.871836404687308,22.661006502048441,20.324090206524694,17.856164967160982,15.252140909450008,12.506755545749009,9.6145683257945542,6.5699550226262851,3.3671019490959817,2.2674878987526845E-14,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"F484*G$52","v":0},42.961659525663855,41.833915963115182,40.622934185235536,39.325257120984958,37.937306869656076,36.455380820060128,34.875647651190853,33.194143210865583,31.40676626874205,29.509274140005548,27.497278175914264,25.366239117280909,23.111462306855945,20.728092756461429,18.2111100646054,15.55532318018378,12.755365007750704,9.8056868497083602,6.7005526806340558,3.4340332488249676,3.1028781772405159E-14,0,0]
[null,"LED29",null,null,null,null,{"$f":"F485*G$52","v":0},17.117257073397198,16.667929075220524,16.185436391464137,15.668401617847918,15.115399207806226,14.524953926251294,13.895539256113734,13.225575756265396,12.513429369389565,11.757409678322276,10.955768109345758,10.106696080871462,9.2083230959051114,8.2587147766398949,7.2558708394764775,6.1977230087194908,5.0821328671499826,3.9068896416215484,2.6697079217747244,1.3682253099095465,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"F486*G$52","v":0},16.17450186913354,15.749921195068783,15.294002423632579,14.805444012877647,14.282898930070202,13.724973190614332,13.130224352354373,12.497159963937287,11.824235965879124,11.109855042940591,10.352364926376458,9.5500566445822805,8.7011627206194113,7.8038553150555323,6.8562443125130725,5.8563753502715814,4.8022277872226953,3.691712611427445,2.5226702844754181,1.2928685207936483,-6.8621344304357566E-15,0,0]
[null,"LED58",null,null,null,null,{"$f":"F487*G$52","v":0},23.690901743551372,23.069015572783147,22.401228279886791,21.685633487612627,20.920258188049825,20.103060602579124,19.231927976467361,18.304674306173396,17.319037997379439,16.272679451704427,15.163178579997304,13.988032240047513,12.74465159648773,11.430359400599929,10.042387187669934,8.5778723894680642,7.0338553593638089,5.4072763075109247,3.6949721434657921,1.8936732235262104,-1.6707805569756625E-14,0,0]
[null,"LED78",null,null,null,null,{"$f":"F488*G$52","v":0},24.778277546897058,24.127847761291012,23.429410062937848,22.680970574816218,21.880465730999173,21.025760038382018,20.114643770052126,19.144830588281753,18.113955095066576,17.019570308072968,15.859145059795265,14.630061317661131,13.329611422757916,11.954995244786003,10.503317250776272,8.971583485038062,7.3566984577312082,5.6554619393808618,3.8645656585769177,1.9805899000206642,-1.2530854177317468E-14,0,0]
[null,"LED151",null,null,null,null,{"$f":"F489*G$52","v":0},24.897031429118702,24.243484354104336,23.541699280696051,22.789672775896037,21.985331383805587,21.126529376625683,20.211046436971902,19.236585269475043,18.200769139580231,17.101139337397257,15.935152564392899,14.70017824065245,13.393495730372232,12.012291483177595,10.553656088791744,9.0145812425096157,7.3919566188578845,5.6825666507469998,3.8830872113437862,1.9900821958136945,8.9506101266553336E-15,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"F490*G$52","v":0},31.445188787786982,30.619752582107569,29.733391323151821,28.783574655884468,27.767683785676777,26.683008637798778,25.526744930160827,24.29599115674236,22.987745479071613,21.598902523044366,20.126250078291342,18.566465697223766,16.916113190803873,15.171639018002221,13.329368565816234,11.385502316634698,9.3361118996404517,7.1771360228485959,4.9043762822798733,2.5134928446684337,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"F491*G$52","v":0},33.74855881643726,32.862659147505781,31.911371645867451,30.891980607180017,29.801675409279536,28.637547463604552,27.396587073515011,26.075680196756252,24.671605109238598,23.181028967222094,21.600504264911493,19.926465184380849,18.155223834658099,16.282966376708977,14.305749030965741,12.219493963949898,10.01998505043891,7.7028635075249055,5.2636233968086756,2.6976069908644318,-2.8641952405297069E-14,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"F492*G$52","v":0},34.040132050535888,33.146578584209323,32.187072362034847,31.158874217136511,30.059149244766985,28.884963727393274,27.633281965872897,26.300963013946877,24.884757313195887,23.381303225523634,21.787123460147022,20.098621391985624,18.312077268253567,16.42364429996492,14.429344634969178,12.325065209036172,10.10655347140966,7.7694129811461758,5.3090988704498878,2.7209131711055692,4.7736587342161781E-15,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"F493*G$52","v":0},40.273301361675472,39.216127200931489,38.08092351879926,36.864449573059836,35.563351352834189,34.174157940614101,32.693277763187481,31.116994728176653,29.441464242813286,27.662709111476644,25.776615308421412,23.778927622018752,21.665245166728191,19.43101675890934,17.071536152470344,14.581937130235081,11.95718844679276,9.1920886184719297,6.2812605559558108,3.2191460349273413,-2.2674878987526845E-14,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"F494*G$52","v":0},45.677592162666315,44.478555368396322,43.191018239311163,41.811305156666499,40.33561203349003,38.760002188431827,37.080402093599773,35.292596992658353,33.392226385361361,31.374779374579113,29.235589871766905,26.969831656704969,24.572513287220083,22.038472854475515,19.362372579289204,16.538693244809529,13.561728460743817,10.425578754196817,7.1241454820344972,3.651124559542692,2.5061708354634936E-14,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"F495*G$52","v":0},77.456957550337904,75.423712414641543,73.240394423691384,70.900770712934573,68.398390570125116,65.726578438479606,62.878426706145483,59.846788275670605,56.624268906980639,53.203219327183895,49.575727100330447,45.733608250054843,41.668398627827749,37.371345019333013,32.833395981271146,28.045192400669116,22.997057768548682,17.678988159571809,12.080641909040748,6.1913289783834067,4.7736587342161781E-14,0,0]
[null,"LED100",null,null,null,null,{"$f":"F496*G$52","v":0},24.669388204412684,24.021816764046854,23.326448384034968,22.581297949544961,21.78431096309043,20.933361316094707,20.026248992397271,19.060697701692401,18.034352440832038,16.9447769808651,15.789451277624298,14.565768803608414,13.271033798843222,11.902458438337513,10.457159913682242,8.9321574262702494,7.3243690895416051,5.630608737585109,3.8475826373498254,1.9718861016417872,4.1769513924391562E-15,0,0]
[null,"LED120",null,null,null,null,{"$f":"F497*G$52","v":0},24.669388204412684,24.021816764046854,23.326448384034968,22.581297949544961,21.78431096309043,20.933361316094707,20.026248992397271,19.060697701692401,18.034352440832038,16.9447769808651,15.789451277624298,14.565768803608414,13.271033798843222,11.902458438337513,10.457159913682242,8.9321574262702494,7.3243690895416051,5.630608737585109,3.8475826373498254,1.9718861016417872,4.1769513924391562E-15,0,0]
[]
[null,"Nominal Straight-line Depreciation"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49"]
[null,"LED16",null,null,null,null,{"$f":"G117*G$53","v":0},28.436598054008524,29.147513005358736,29.876200830492703,30.623105851255016,31.388683497536391,32.173400584974793,32.977735599599164,33.802178989589137,34.647233464328856,35.513414300937079,36.401249658460507,37.311280899922018,38.244062922420063,39.200164495480557,40.180168607867571,41.184672823064254,42.214289643640853,43.26964688473187,44.351388056850162,45.460172758271412,1.9572000810286398E-13,0,0]
[null,"LED17",null,null,null,null,{"$f":"G118*G$53","v":0},33.341883974465304,34.175431073826935,35.029816850672603,35.905562271939417,36.803201328737899,37.723281361956346,38.666363396005245,39.633022480905375,40.623848042928003,41.639444244001197,42.680430350101226,43.747441108853756,44.841127136575096,45.962155314989467,47.111209197864198,48.288989427810797,49.496214163506068,50.733619517593709,52.001960005533547,53.302009005671884,-5.8716002430859193E-13,0,0]
[null,"LED22",null,null,null,null,{"$f":"G119*G$53","v":0},40.151804180988037,41.155599285512736,42.184489267650548,43.239101499341807,44.320079036825355,45.428081012745977,46.563783038064628,47.727877614016236,48.921074554366633,50.144101418225794,51.397703953681436,52.682646552523472,53.999712716336553,55.349705534244961,56.733448172601079,58.151784376916098,59.605578986338998,61.09571846099746,62.623111422522392,64.188689208085449,-5.8716002430859193E-13,0,0]
[null,"LED46",null,null,null,null,{"$f":"G120*G$53","v":0},33.709987769412479,34.552737463647794,35.416555900238983,36.301969797744952,37.209519042688576,38.139757018755787,39.093250944224678,40.070582217830285,41.072346773276038,42.099155442607938,43.151634328673133,44.23042518688996,45.336185816562207,46.469590461976253,47.631330223525651,48.822113479113789,50.042666316091633,51.293732973993919,52.576076298343757,53.890478205802346,3.9144001620572795E-13,0,0]
[null,"LED43",null,null,null,null,{"$f":"G121*G$53","v":0},33.709987769412479,34.552737463647794,35.416555900238983,36.301969797744952,37.209519042688576,38.139757018755787,39.093250944224678,40.070582217830285,41.072346773276038,42.099155442607938,43.151634328673133,44.23042518688996,45.336185816562207,46.469590461976253,47.631330223525651,48.822113479113789,50.042666316091633,51.293732973993919,52.576076298343757,53.890478205802346,3.9144001620572795E-13,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G122*G$53","v":0},98.373111607650728,100.83243939784199,103.35325038278803,105.93708164235773,108.58550868341665,111.30014640050206,114.0826500605146,116.93471631202745,119.85808421982811,122.85453632532381,125.9258997334569,129.07404722679331,132.30089840746314,135.6084208676497,138.99863138934091,142.47359717407443,146.03543710342629,149.68632303101191,153.42848110678719,157.26419313445686,-1.5657600648229118E-12,0,0]
[null,"LED35",null,null,null,null,{"$f":"G123*G$53","v":0},77.606365316863048,79.546524449784627,81.535187561029232,83.57356725005495,85.662906431306311,87.804479092088968,89.999591069391187,92.249580846125951,94.555820367279082,96.919715876461055,99.342708773372578,101.82627649270688,104.37193340502455,106.98123174015014,109.65576253365388,112.39715659699522,115.2070855119201,118.08726264971808,121.03944421596103,124.06543032136004,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G124*G$53","v":0},33.709987769412479,34.552737463647794,35.416555900238983,36.301969797744952,37.209519042688576,38.139757018755787,39.093250944224678,40.070582217830285,41.072346773276038,42.099155442607938,43.151634328673133,44.23042518688996,45.336185816562207,46.469590461976253,47.631330223525651,48.822113479113789,50.042666316091633,51.293732973993919,52.576076298343757,53.890478205802346,3.9144001620572795E-13,0,0]
[null,"LED26",null,null,null,null,{"$f":"G125*G$53","v":0},33.709987769412479,34.552737463647794,35.416555900238983,36.301969797744952,37.209519042688576,38.139757018755787,39.093250944224678,40.070582217830285,41.072346773276038,42.099155442607938,43.151634328673133,44.23042518688996,45.336185816562207,46.469590461976253,47.631330223525651,48.822113479113789,50.042666316091633,51.293732973993919,52.576076298343757,53.890478205802346,3.9144001620572795E-13,0,0]
[null,"LED20",null,null,null,null,{"$f":"G126*G$53","v":0},77.606365316863048,79.546524449784627,81.535187561029232,83.57356725005495,85.662906431306311,87.804479092088968,89.999591069391187,92.249580846125951,94.555820367279082,96.919715876461055,99.342708773372578,101.82627649270688,104.37193340502455,106.98123174015014,109.65576253365388,112.39715659699522,115.2070855119201,118.08726264971808,121.03944421596103,124.06543032136004,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G127*G$53","v":0},77.606365316863048,79.546524449784627,81.535187561029232,83.57356725005495,85.662906431306311,87.804479092088968,89.999591069391187,92.249580846125951,94.555820367279082,96.919715876461055,99.342708773372578,101.82627649270688,104.37193340502455,106.98123174015014,109.65576253365388,112.39715659699522,115.2070855119201,118.08726264971808,121.03944421596103,124.06543032136004,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G128*G$53","v":0},59.201175569504308,60.681204958741915,62.198235082710454,63.753190959778209,65.347020733772666,66.980696252116971,68.655213658419882,70.371593999880375,72.130883849877378,73.934155946124307,75.782509844777408,77.677072590896842,79.618999405669257,81.609474390810973,83.649711250581234,85.74095403184576,87.884477882641903,90.081589829707937,92.333629575450615,94.641970314836882,3.9144001620572795E-13,0,0]
[null,"LED105",null,null,null,null,{"$f":"G129*G$53","v":0},102.8214752707445,105.3920121525131,108.02681245632591,110.72748276773406,113.49566983692741,116.33306158285058,119.24138812242182,122.22242282548235,125.27798339611938,128.40993298102237,131.62018130554793,134.91068583818662,138.28345298414126,141.74053930874479,145.28405279146338,148.91615411124994,152.6390579640312,156.45503441313195,160.36641027346022,164.37557053029673,7.828800324114559E-13,0,0]
[null,"LED198",null,null,null,null,{"$f":"G130*G$53","v":0},102.8214752707445,105.3920121525131,108.02681245632591,110.72748276773406,113.49566983692741,116.33306158285058,119.24138812242182,122.22242282548235,125.27798339611938,128.40993298102237,131.62018130554793,134.91068583818662,138.28345298414126,141.74053930874479,145.28405279146338,148.91615411124994,152.6390579640312,156.45503441313195,160.36641027346022,164.37557053029673,7.828800324114559E-13,0,0]
[null,"LED88",null,null,null,null,{"$f":"G131*G$53","v":0},59.201175569504308,60.681204958741915,62.198235082710454,63.753190959778209,65.347020733772666,66.980696252116971,68.655213658419882,70.371593999880375,72.130883849877378,73.934155946124307,75.782509844777408,77.677072590896842,79.618999405669257,81.609474390810973,83.649711250581234,85.74095403184576,87.884477882641903,90.081589829707937,92.333629575450615,94.641970314836882,3.9144001620572795E-13,0,0]
[null,"LED70",null,null,null,null,{"$f":"G132*G$53","v":0},59.201175569504308,60.681204958741915,62.198235082710454,63.753190959778209,65.347020733772666,66.980696252116971,68.655213658419882,70.371593999880375,72.130883849877378,73.934155946124307,75.782509844777408,77.677072590896842,79.618999405669257,81.609474390810973,83.649711250581234,85.74095403184576,87.884477882641903,90.081589829707937,92.333629575450615,94.641970314836882,3.9144001620572795E-13,0,0]
[null,"LED150",null,null,null,null,{"$f":"G133*G$53","v":0},50.918840183192891,52.191811187772714,53.496606467467025,54.834021629153696,56.204872169882535,57.609993974129594,59.05024382348283,60.526499919069884,62.039662417046628,63.59065397747279,65.180420326909598,66.809930835082341,68.480179105959394,70.192183583608369,71.946988173198577,73.745662877528531,75.589304449466738,77.479037060703391,79.416012987220967,81.401413311901493,-5.8716002430859193E-13,0,0]
[null,"LED90",null,null,null,null,{"$f":"G134*G$53","v":0},59.201175569504308,60.681204958741915,62.198235082710454,63.753190959778209,65.347020733772666,66.980696252116971,68.655213658419882,70.371593999880375,72.130883849877378,73.934155946124307,75.782509844777408,77.677072590896842,79.618999405669257,81.609474390810973,83.649711250581234,85.74095403184576,87.884477882641903,90.081589829707937,92.333629575450615,94.641970314836882,3.9144001620572795E-13,0,0]
[null,"LED72",null,null,null,null,{"$f":"G135*G$53","v":0},59.201175569504308,60.681204958741915,62.198235082710454,63.753190959778209,65.347020733772666,66.980696252116971,68.655213658419882,70.371593999880375,72.130883849877378,73.934155946124307,75.782509844777408,77.677072590896842,79.618999405669257,81.609474390810973,83.649711250581234,85.74095403184576,87.884477882641903,90.081589829707937,92.333629575450615,94.641970314836882,3.9144001620572795E-13,0,0]
[null,"LED117",null,null,null,null,{"$f":"G136*G$53","v":0},77.606365316863048,79.546524449784627,81.535187561029232,83.57356725005495,85.662906431306311,87.804479092088968,89.999591069391187,92.249580846125951,94.555820367279082,96.919715876461055,99.342708773372578,101.82627649270688,104.37193340502455,106.98123174015014,109.65576253365388,112.39715659699522,115.2070855119201,118.08726264971808,121.03944421596103,124.06543032136004,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G137*G$53","v":0},77.606365316863048,79.546524449784627,81.535187561029232,83.57356725005495,85.662906431306311,87.804479092088968,89.999591069391187,92.249580846125951,94.555820367279082,96.919715876461055,99.342708773372578,101.82627649270688,104.37193340502455,106.98123174015014,109.65576253365388,112.39715659699522,115.2070855119201,118.08726264971808,121.03944421596103,124.06543032136004,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G138*G$53","v":0},102.8214752707445,105.3920121525131,108.02681245632591,110.72748276773406,113.49566983692741,116.33306158285058,119.24138812242182,122.22242282548235,125.27798339611938,128.40993298102237,131.62018130554793,134.91068583818662,138.28345298414126,141.74053930874479,145.28405279146338,148.91615411124994,152.6390579640312,156.45503441313195,160.36641027346022,164.37557053029673,7.828800324114559E-13,0,0]
[null,"LED178",null,null,null,null,{"$f":"G139*G$53","v":0},59.201175569504308,60.681204958741915,62.198235082710454,63.753190959778209,65.347020733772666,66.980696252116971,68.655213658419882,70.371593999880375,72.130883849877378,73.934155946124307,75.782509844777408,77.677072590896842,79.618999405669257,81.609474390810973,83.649711250581234,85.74095403184576,87.884477882641903,90.081589829707937,92.333629575450615,94.641970314836882,3.9144001620572795E-13,0,0]
[null,"LED175",null,null,null,null,{"$f":"G140*G$53","v":0},63.802473006344002,65.397534831502597,67.032473202290149,68.708285032347405,70.425992158156077,72.186641962109974,73.991308011162715,75.84109071144178,77.737117979227804,79.680545928708497,81.672559576926204,83.714373566349352,85.807232905508087,87.952413728145771,90.151224071349404,92.405004673133135,94.715129789961452,97.083008034710474,99.510083235578236,101.99783531646767,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G141*G$53","v":0},77.606365316863048,79.546524449784627,81.535187561029232,83.57356725005495,85.662906431306311,87.804479092088968,89.999591069391187,92.249580846125951,94.555820367279082,96.919715876461055,99.342708773372578,101.82627649270688,104.37193340502455,106.98123174015014,109.65576253365388,112.39715659699522,115.2070855119201,118.08726264971808,121.03944421596103,124.06543032136004,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G142*G$53","v":0},50.918840183192891,52.191811187772714,53.496606467467025,54.834021629153696,56.204872169882535,57.609993974129594,59.05024382348283,60.526499919069884,62.039662417046628,63.59065397747279,65.180420326909598,66.809930835082341,68.480179105959394,70.192183583608369,71.946988173198577,73.745662877528531,75.589304449466738,77.479037060703391,79.416012987220967,81.401413311901493,-5.8716002430859193E-13,0,0]
[null,"LED60",null,null,null,null,{"$f":"G143*G$53","v":0},48.618191464773055,49.833646251392381,51.079487407677185,52.356474592869112,53.665386457690836,55.0070211191331,56.382196647111421,57.791751563289196,59.236545352371415,60.717458986180702,62.235395460835214,63.791280347356093,65.386062356039986,67.020713914940984,68.696231762814492,70.413637556884851,72.173978495806963,73.978327958202129,75.827786157157178,77.723480811086105,1.9572000810286398E-13,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G144*G$53","v":0},73.047783888838651,74.873978486059613,76.745827948211101,78.664473646916377,80.631085488089269,82.64686262529149,84.713034190923779,86.830860045696852,89.001631546839263,91.226672335510244,93.507339143897994,95.845022622495435,98.241148188057821,100.69717689275924,103.21460631507823,105.79497147295517,108.43984575977903,111.1508419037735,113.92961295136782,116.77785327515201,-7.828800324114559E-13,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G145*G$53","v":0},89.78874251479337,92.033461077663205,94.334297604604771,96.692655044719885,99.109971420837866,101.58772070635879,104.12741372401776,106.73059906711819,109.39886404379612,112.13383564489102,114.9371815360133,117.81061107441363,120.75587635127395,123.77477326005578,126.86914259155716,130.04087115634607,133.29189293525471,136.62419025863608,140.03979501510196,143.54078989047949,7.828800324114559E-13,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G146*G$53","v":0},86.354839321446846,88.513710304483013,90.726553062095078,92.994716888647446,95.319584810863631,97.702574431135204,100.14513879191358,102.6487672617114,105.21498644325418,107.84536110433552,110.5414951319439,113.3050325102425,116.13765832299855,119.0410997810735,122.01712727560032,125.06755545749031,128.19424434392755,131.39910045252574,134.68407796383886,138.05117991293483,7.828800324114559E-13,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G147*G$53","v":0},88.071402027611228,90.273187078301504,92.530016755259027,94.843267174140493,97.214348853494002,99.644707574831344,102.13582526420211,104.68922089580715,107.30645141820231,109.98911270365737,112.73884052124879,115.55731153428002,118.446244322637,121.40740043070291,124.44258544147047,127.55365007750721,130.74249132944487,134.011053612681,137.36132995299801,140.79536320182294,1.1743200486171839E-12,0,0]
[null,"LED29",null,null,null,null,{"$f":"G148*G$53","v":0},35.090377000464379,35.967636425475987,36.866827336112884,37.788498019515707,38.733210470003591,39.701540731753681,40.694079250047515,41.711431231298697,42.754217012081156,43.823072437383189,44.918649248317763,46.04161547952571,47.192655866513846,48.372472263176682,49.581784069756097,50.821328671499991,52.09186188828749,53.394158435494667,54.729012396382032,56.09723770629158,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G149*G$53","v":0},33.157728831723873,33.986672052516965,34.836338853829886,35.707247325175629,36.59992850830502,37.514926721012642,38.452799889037955,39.414119886263897,40.399472883420486,41.409459705506002,42.444696198143646,43.505813603097238,44.59345894317466,45.708295416754019,46.851002802172871,48.022277872227185,49.222834819032862,50.453405689508678,51.714740831746383,53.007609352540044,-1.9572000810286398E-13,0,0]
[null,"LED58",null,null,null,null,{"$f":"G150*G$53","v":0},48.566348574280482,49.780507288637494,51.025019970853428,52.300645470124756,53.608161606877871,54.948365647049812,56.322074788226054,57.730126657931692,59.173379824379978,60.652714319989471,62.169032177989209,63.72325798243893,65.316339431999907,66.949247917799894,68.622979115744883,70.338553593638494,72.097017433479451,73.899442869316431,75.746928941049333,77.640602164575554,-5.8716002430859193E-13,0,0]
[null,"LED78",null,null,null,null,{"$f":"G151*G$53","v":0},50.795468971139151,52.06535569541763,53.366989587803062,54.701164327498134,56.068693435685582,57.470410771577718,58.907171040867155,60.37985031688882,61.889346574811036,63.436580239181311,65.022494745160841,66.648057113789861,68.314258541634601,70.022115005175451,71.772667880304837,73.566984577312439,75.406159191745246,77.291313171538874,79.223596000827328,81.204185900848003,-3.9144001620572795E-13,0,0]
[null,"LED151",null,null,null,null,{"$f":"G152*G$53","v":0},51.03891442969352,52.314887290435856,53.62275947269675,54.963328459514159,56.337411671002009,57.745846962777051,59.189493136846473,60.669230465267624,62.185961226899309,63.740610257571788,65.334125514011077,66.967478651861356,68.641665618157887,70.357707258611811,72.11664994007711,73.919566188579026,75.767555343293495,77.661744226875825,79.603287832547707,81.593370028361392,3.9144001620572795E-13,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G153*G$53","v":0},64.462637014963548,66.074202940337628,67.726058013846071,69.419209464192207,71.154689700797007,72.93355694331693,74.756895866899839,76.625818263572327,78.541463720161616,80.505000313165667,82.517625320994796,84.580565954019661,86.695080102870151,88.862457105441891,91.084018533077924,93.361118996404869,95.695146971314983,98.087525645597836,100.53971378673778,103.05320663140621,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G154*G$53","v":0},69.184545573696624,70.914159213039042,72.687013193365004,74.504188523199119,76.366793236279094,78.275963067186069,80.232862143865702,82.238683697462335,84.294650789898881,86.402017059646354,88.562067486137508,90.776119173290937,93.045522152623207,95.371660206438776,97.755951711599735,100.19985050438972,102.70484676699945,105.27246793617442,107.90427963457877,110.60188662544323,-1.1743200486171839E-12,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G155*G$53","v":0},69.782270703598812,71.526827471188781,73.314998157968503,75.147873111917704,77.026569939715642,78.952234188208521,80.926040042913726,82.949191043986559,85.022920820086213,87.148493840588358,89.327206186603064,91.560386341268142,93.849395999799825,96.195630899794807,98.600521672289673,101.0655347140969,103.59217308194933,106.18197740899804,108.83652684422297,111.55744001532854,3.9144001620572795E-13,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G156*G$53","v":0},82.56026779143501,84.624274486220884,86.7398813483764,88.9083783820858,91.131087841637935,93.409365037678867,95.744599163620833,98.138214142711348,100.59166949627911,103.10646123368609,105.68412276452823,108.32622583364143,111.03438147948246,113.8102410164695,116.65549704188123,119.57188446792824,122.56118157962645,125.6252111191171,128.76584139709502,131.98498743202236,-7.828800324114559E-13,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G157*G$53","v":0},93.639063933466261,95.980040531802914,98.379541545097979,100.83903008372542,103.36000583581855,105.944005981714,108.59260613125684,111.30742128453824,114.09010681665168,116.94235948706798,119.86591847424467,122.86256643610078,125.93413059700327,129.08248386192835,132.30954595847655,135.61728460743845,139.00771672262439,142.48290964069,146.04498238170723,149.69610694124989,7.828800324114559E-13,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G158*G$53","v":0},158.78676297819325,162.75643205264808,166.82534285396429,170.99597642531336,175.27087583594619,179.65264773184481,184.14396392514092,188.74756302326941,193.46625209885113,198.30290840132238,203.26048111135543,208.3419931391393,213.55054296761779,218.8893065418082,224.36153920535338,229.9705776854872,235.71984212762436,241.61283818081492,247.65315913533527,253.84448811371863,1.5657600648229118E-12,0,0]
[null,"LED100",null,null,null,null,{"$f":"G159*G$53","v":0},50.572245819046188,51.836551964522336,53.132465763635395,54.460777407726269,55.822296842919421,57.2178542639924,58.648300620592209,60.114508136107005,61.617370839509668,63.157805110497407,64.736750238259845,66.355168994216328,68.014048219071739,69.714399424548517,71.457259410162223,73.243690895416265,75.074783167801669,76.9516527469967,78.875444065671616,80.847330167313402,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G160*G$53","v":0},50.572245819046188,51.836551964522336,53.132465763635395,54.460777407726269,55.822296842919421,57.2178542639924,58.648300620592209,60.114508136107005,61.617370839509668,63.157805110497407,64.736750238259845,66.355168994216328,68.014048219071739,69.714399424548517,71.457259410162223,73.243690895416265,75.074783167801669,76.9516527469967,78.875444065671616,80.847330167313402,0,0,0]
[]
[null,"Nominal Regulatory Depreication"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49"]
[null,"LED16",null,null,null,null,{"$f":"G360-G313","v":0},14.565086808150756,15.640128929704735,16.759819978081318,17.925720498295661,19.139441157034426,20.402644273398689,21.717045394858026,23.084414919719446,24.506579767452152,25.985425098246672,27.522896083226268,29.120999726768432,30.781806742435684,32.507453484057066,34.300143933545506,36.16215174708082,38.095822361334442,40.103575161458814,42.187905712613571,44.351388056850155,1.9124470303953631E-13,0,0]
[null,"LED17",null,null,null,null,{"$f":"G361-G314","v":0},17.077550328384728,18.338036185955971,19.650872867450538,21.017890110403613,22.440976419962187,23.922080863679689,25.463214919320578,27.066454377203719,28.73394129865644,30.467886032196045,32.270569289100976,34.144344280081029,36.091638914804385,38.11495806608886,40.216885900615814,42.400088278077803,44.667315220725015,47.021403455330777,49.465279029653885,52.001960005533562,-5.740324627894974E-13,0,0]
[null,"LED22",null,null,null,null,{"$f":"G362-G315","v":0},20.565558239042723,22.083492299543487,23.664469589169883,25.310693560590387,27.024438437088698,28.808051373936532,30.663954683603599,32.594648126645296,34.602711270161819,36.69080591577503,38.861678599125042,41.118163162945201,43.463183405831906,45.899755808886113,48.430992342464378,51.060103355340999,53.790400548647426,56.625300037022065,59.568325499472543,62.623111422522413,-5.7164563342238934E-13,0,0]
[null,"LED46",null,null,null,null,{"$f":"G363-G316","v":0},17.266091296528401,18.540493273176921,19.86782404159753,21.249933540143434,22.688731123590639,24.186187377747615,25.744335987660193,27.365275660957302,29.051172107926988,30.804260079957061,32.62684546802118,34.521307462938537,36.490100779184239,38.535757944077893,40.660891654229232,42.868197201173096,45.160454968180268,47.540533000287056,50.011389649644066,52.57607629834375,3.8606965012973477E-13,0,0]
[null,"LED43",null,null,null,null,{"$f":"G364-G317","v":0},17.266091296528401,18.540493273176921,19.86782404159753,21.249933540143434,22.688731123590639,24.186187377747615,25.744335987660193,27.365275660957302,29.051172107926988,30.804260079957061,32.62684546802118,34.521307462938537,36.490100779184239,38.535757944077893,40.660891654229232,42.868197201173096,45.160454968180268,47.540533000287056,50.011389649644066,52.57607629834375,3.8606965012973477E-13,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G365-G318","v":0},50.386227896601767,54.105211384208069,57.978652653759305,62.011950229672976,66.21067602647372,70.580580644220973,75.127598820339045,79.857855042360356,84.777669326220035,89.893563164871225,95.212265652126092,100.74071978676564,106.48608896210459,112.45576364634377,118.65736825919356,125.09876825040691,131.78807738601893,138.73366524825502,145.94416495523666,153.42848110678722,-1.5311510389998444E-12,0,0]
[null,"LED35",null,null,null,null,{"$f":"G366-G319","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0]
[null,"LED39",null,null,null,null,{"$f":"G367-G320","v":0},17.266091296528401,18.540493273176921,19.86782404159753,21.249933540143434,22.688731123590639,24.186187377747615,25.744335987660193,27.365275660957302,29.051172107926988,30.804260079957061,32.62684546802118,34.521307462938537,36.490100779184239,38.535757944077893,40.660891654229232,42.868197201173096,45.160454968180268,47.540533000287056,50.011389649644066,52.57607629834375,3.8606965012973477E-13,0,0]
[null,"LED26",null,null,null,null,{"$f":"G368-G321","v":0},17.266091296528401,18.540493273176921,19.86782404159753,21.249933540143434,22.688731123590639,24.186187377747615,25.744335987660193,27.365275660957302,29.051172107926988,30.804260079957061,32.62684546802118,34.521307462938537,36.490100779184239,38.535757944077893,40.660891654229232,42.868197201173096,45.160454968180268,47.540533000287056,50.011389649644066,52.57607629834375,3.8606965012973477E-13,0,0]
[null,"LED20",null,null,null,null,{"$f":"G369-G322","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0]
[null,"LED28",null,null,null,null,{"$f":"G370-G323","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0]
[null,"LED200",null,null,null,null,{"$f":"G371-G324","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0]
[null,"LED105",null,null,null,null,{"$f":"G372-G325","v":0},52.664658065503467,56.551811398909642,60.600406987695187,64.816087473795704,69.204676729833935,73.772185394002946,78.524816568424257,83.468971685695379,88.611256548474785,93.958487547089632,99.517698060292432,105.29614504443842,111.30131581650402,117.54093503652012,124.02297189515173,130.75564751231707,137.74744255290622,145.00710506582965,152.54365855280363,160.36641027346022,7.6497881215814526E-13,0,0]
[null,"LED198",null,null,null,null,{"$f":"G373-G326","v":0},52.664658065503467,56.551811398909642,60.600406987695187,64.816087473795704,69.204676729833935,73.772185394002946,78.524816568424257,83.468971685695379,88.611256548474785,93.958487547089632,99.517698060292432,105.29614504443842,111.30131581650402,117.54093503652012,124.02297189515173,130.75564751231707,137.74744255290622,145.00710506582965,152.54365855280363,160.36641027346022,7.6497881215814526E-13,0,0]
[null,"LED88",null,null,null,null,{"$f":"G374-G327","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0]
[null,"LED70",null,null,null,null,{"$f":"G375-G328","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0]
[null,"LED150",null,null,null,null,{"$f":"G376-G329","v":0},26.080381557245225,28.005362100756177,30.010291432969385,32.097963880480293,34.271263518221133,36.533166910423724,38.886745932537551,41.33517067643804,43.881712441325732,46.529746812785035,49.282756832541466,52.144336261527741,55.118192938942983,58.20815224006553,61.418160635657372,64.752289355878759,68.214738161713925,71.809839226993418,75.542061134185829,79.416012987220995,-5.7045221873883531E-13,0,0]
[null,"LED90",null,null,null,null,{"$f":"G377-G330","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0]
[null,"LED72",null,null,null,null,{"$f":"G378-G331","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0]
[null,"LED117",null,null,null,null,{"$f":"G379-G332","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0]
[null,"LED158",null,null,null,null,{"$f":"G380-G333","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0]
[null,"LED298",null,null,null,null,{"$f":"G381-G334","v":0},52.664658065503467,56.551811398909642,60.600406987695187,64.816087473795704,69.204676729833935,73.772185394002946,78.524816568424257,83.468971685695379,88.611256548474785,93.958487547089632,99.517698060292432,105.29614504443842,111.30131581650402,117.54093503652012,124.02297189515173,130.75564751231707,137.74744255290622,145.00710506582965,152.54365855280363,160.36641027346022,7.6497881215814526E-13,0,0]
[null,"LED178",null,null,null,null,{"$f":"G382-G335","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0]
[null,"LED175",null,null,null,null,{"$f":"G383-G336","v":0},32.679315442273868,35.091360153489312,37.603582528114089,40.219483921374191,42.942678145217215,45.776894902801544,48.72598332442432,51.793915607813986,54.984790765795353,58.302838484420931,61.752423094749147,65.338047661541026,69.064358192238274,72.936147969681912,76.958362012127594,81.136101664214493,85.47462932264817,89.979373300463394,94.655932833842726,99.510083235578222,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G384-G337","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0]
[null,"LED80",null,null,null,null,{"$f":"G385-G338","v":0},26.080381557245225,28.005362100756177,30.010291432969385,32.097963880480293,34.271263518221133,36.533166910423724,38.886745932537551,41.33517067643804,43.881712441325732,46.529746812785035,49.282756832541466,52.144336261527741,55.118192938942983,58.20815224006553,61.418160635657372,64.752289355878759,68.214738161713925,71.809839226993418,75.542061134185829,79.416012987220995,-5.7045221873883531E-13,0,0]
[null,"LED60",null,null,null,null,{"$f":"G386-G339","v":0},24.90200050634726,26.74000530562526,28.654346594550692,30.647692444606381,32.722796620543264,34.88250119749911,37.129739255414904,39.467537652978045,41.89901988338471,44.427409014278609,47.056030714290088,49.788316368668212,52.627806286568806,55.578153002634025,58.643124675573375,61.826608586533062,65.132614740118498,68.565279571016617,72.128869759247081,75.827786157157178,1.8915622734331674E-13,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G387-G340","v":0},37.414718577210166,40.176281138861377,43.052537629484391,46.047496768926777,49.165296029322832,52.410205567258124,55.78663227207187,59.299123933646726,62.952373533130313,66.75122366012954,70.700671060020525,74.80587131511848,79.072143663558819,83.504975959849205,88.110029781164414,92.893145683570452,97.860348612483577,103.01785347179012,108.37207085617918,113.92961295136784,-7.5901173874037501E-13,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G388-G341","v":0},45.989355922211395,49.383808383136504,52.919240119656479,56.600578562762998,60.432909402950045,64.421481423544719,68.571711476792288,72.889189606812522,77.379684323660769,82.049148032847171,86.903722624790618,91.949745228810713,97.193754136391306,102.6424948985829,108.30292660254885,114.18222833240146,120.28780581962013,126.627298288492,133.20858550217017,140.03979501510193,7.6975247089236137E-13,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G389-G342","v":0},44.230527457326581,47.495161626795905,50.89538342507786,54.435931837257172,58.121698055404778,61.95773012706146,65.949237741016361,70.101597154339586,74.42035626474086,78.911239832440714,83.580154855860101,88.433196105555197,93.47665182095011,98.717009574548797,104.16096230843934,109.81541454804031,115.68748879817855,121.78453212673119,128.11412294121257,134.68407796383886,7.6020515342392904E-13,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G390-G343","v":0},45.109742501947373,48.439271115186322,51.907082570023491,55.518010053155535,59.277041983837925,63.189326754771216,67.260177613011251,71.495077684941577,75.899685149460268,80.479838563651825,85.241562345334529,90.191072416999106,95.334782015781059,100.67930767424147,106.23147537686506,111.99832689732344,117.98712632169418,124.20536676297263,130.66077727236396,137.36132995299798,1.1432912668447787E-12,0,0]
[null,"LED29",null,null,null,null,{"$f":"G391-G344","v":0},17.973119927067181,19.299707350255463,20.681390944648747,22.120096401667787,23.617811262197364,25.176586805502389,26.79853999393378,28.485855475033301,30.240787642691593,32.065662759060913,33.962881138972008,35.934919398654245,37.984332770608731,40.113757486536784,42.325913230279617,44.623605662780498,47.00972902113751,49.48726879387312,52.059304474607309,54.729012396382032,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G392-G345","v":0},16.983226962590333,18.236750857448182,19.542336430197309,20.901803312297982,22.317029578234816,23.789953530398311,25.32257553668358,26.916959922326612,28.575236917541361,30.299604662565411,32.092331271767186,33.955756958514954,35.892296222555245,37.904440101698484,39.994758489659802,42.165902521955601,44.420607031810164,46.76169307808123,49.192070547270966,51.714740831746397,-1.8885787367242823E-13,0,0]
[null,"LED58",null,null,null,null,{"$f":"G393-G346","v":0},24.875446830729111,26.711491715854347,28.623791690966637,30.615011982512129,32.687903418828043,34.845305044470692,37.090146811758693,39.425452351758295,41.854341827000539,44.380034868285044,47.005853597991901,49.735225742391421,52.571687835512179,55.518888517199969,58.580591928074952,61.760681204170432,65.063162074115638,68.492166561805504,72.051956797583543,75.746928941049347,-5.7045221873883531E-13,0,0]
[null,"LED78",null,null,null,null,{"$f":"G394-G347","v":0},26.017191424242093,27.937507934126618,29.937579524865214,32.020193752681919,34.188227704686412,36.444650733195701,38.792527270815029,41.235019728607071,43.775391479744457,46.417009931108339,49.163349685365574,52.01799579612873,54.984647118876687,58.067119760389446,61.269350629528567,64.595401092274372,68.049460734014033,71.635851232158018,75.359030342250406,79.223596000827342,-3.7890916202841049E-13,0,0]
[null,"LED151",null,null,null,null,{"$f":"G395-G348","v":0},26.141883000574818,28.07140293633152,30.081060192000699,32.173655683618122,34.352080287196422,36.619317586151368,38.978446699874567,41.432645195792581,43.985192087319078,46.639470920174531,49.398972949618177,52.267300411208907,55.248169887785657,58.345415775434219,61.56299385128537,64.904984946069405,68.375598724435605,71.979177576128819,75.720200621203915,79.603287832547693,3.8248940607907263E-13,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G396-G349","v":0},33.017448227176565,35.454450358230062,37.99266669069425,40.635634808307742,43.387005915120227,46.250548305518151,49.230150936739008,52.329827106829967,55.553718241090003,58.906097790121301,62.391375242703454,66.014100256795899,69.778966912066281,73.690818087439666,77.754649967261685,81.97561667977017,86.359035071674526,90.910389622749236,95.635337504457908,100.53971378673778,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G397-G350","v":0},35.435986757259364,38.051500065533261,40.775641547497557,43.612207916019102,46.565117826999554,49.638415603581521,52.836275070350695,56.163003500706083,59.623045680660283,63.220988092424264,66.961563221226015,70.849653988910092,74.890298317965105,79.088693829729806,83.450202680633993,87.980356540439814,92.684861716560548,97.569604428649512,102.64065623777009,107.9042796345788,-1.1456780962118867E-12,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G398-G351","v":0},35.742138653062923,38.380248886979459,41.127925795933656,43.98899889478119,46.967420694948657,50.067270460815251,53.29275807704083,56.648228030039682,60.138163506890322,63.76719061506472,67.540082726456035,71.461764949282525,75.537318731546264,79.771986599829887,84.17117703732049,88.74046950506073,93.485619610539672,98.412564427851862,103.52742797377309,108.83652684422297,3.8666635747151178E-13,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G399-G352","v":0},42.286966429759538,45.408147285289395,48.65895782957714,52.043928809025964,55.567736488803746,59.235207097064766,63.051321400433352,67.021219414534698,71.150205253465828,75.443752122209446,79.907507456106813,84.547298211622675,89.369136312754279,94.379224257560168,99.583960889410889,104.98994733769317,110.60399313283369,116.43312250064517,122.48458084113921,128.76584139709502,-7.6020515342392904E-13,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G400-G353","v":0},47.961471770799946,51.501485163406592,55.188523305786816,59.027724927058919,63.024393802328525,67.184003793282173,71.512204037657071,76.014824291879876,80.697880431290315,85.567580112488855,90.630328602477761,95.892734779395809,101.36161730978318,107.04401100745284,112.94717337918735,119.07859136262891,125.44598826188057,132.05733088649319,138.92083689967274,146.0449823817072,7.5781832405682098E-13,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G401-G354","v":0},81.329805427855348,87.332719638006537,93.584948430272902,100.09520571237879,106.87248526582107,113.9260692933652,121.26553721899543,128.9007747475988,136.8419831918705,145.0996890741385,153.68475401102498,162.60838488908445,171.88214433979005,181.51796152247519,191.52814322408224,201.92538528481808,212.72278435907569,223.9338500212431,235.57251722629454,247.65315913533522,1.51802347748075E-12,0,0]
[null,"LED100",null,null,null,null,{"$f":"G402-G355","v":0},25.902857614633504,27.814735200475482,29.806017379600426,31.879479458181308,34.037985879828994,36.284492947897689,38.622051628194939,41.053810434414601,43.583018398677631,46.213028129632306,48.94729896063555,51.789400190607914,54.743014420228519,57.811940986211006,61.000099496479983,64.311533469146013,67.750414078260064,71.321044009411594,75.027861428321785,78.875444065671616,-4.1769513924391562E-15,0,0]
[null,"LED120",null,null,null,null,{"$f":"G403-G356","v":0},25.902857614633504,27.814735200475482,29.806017379600426,31.879479458181308,34.037985879828994,36.284492947897689,38.622051628194939,41.053810434414601,43.583018398677631,46.213028129632306,48.94729896063555,51.789400190607914,54.743014420228519,57.811940986211006,61.000099496479983,64.311533469146013,67.750414078260064,71.321044009411594,75.027861428321785,78.875444065671616,-4.1769513924391562E-15,0,0]
[]
[null,"Nominal Residual RAB (end period)"]
[null,"Light ",null,null,null,{"$f":"F$50","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49"]
[null,"LED16",null,null,null,{"$f":"F166","v":0},{"$f":"G166*(G$53)","v":554.8604498343127},540.29536302616191,524.65523409645721,507.89541411837592,489.96969362008025,470.83025246304584,450.42760818964717,428.71056279478915,405.62614787506971,381.11956810761751,355.13414300937086,327.61124692614464,298.49024719937626,267.70844045694059,235.2009869728835,200.90084303933801,164.73869129225719,126.64286893092275,86.53929376946391,44.35138805685034,1.7901220253310731E-13,0,0,0]
[null,"LED17",null,null,null,0,{"$f":"G167*(G$53)","v":650.57334584322541},633.49579551484078,615.15775932888482,595.50688646143419,574.48899635103055,552.04801993106832,528.12593906738857,502.66272414806798,475.59626977086418,446.86232847220771,416.39444244001163,384.12387315091064,349.9795288708296,313.88788995602522,275.77293188993633,235.55604598932052,193.15595771124271,148.48864249051772,101.46723903518692,52.001960005533036,-5.2510246076378148E-13,0,0,0]
[null,"LED22",null,null,null,0,{"$f":"G168*(G$53)","v":783.44983767781537},762.88427943877264,740.80078713922921,717.13631755005929,691.8256239894688,664.80118555238016,635.99313417844348,605.32917949483988,572.73453136819455,538.13182009803256,501.44101418225762,462.57933558313249,421.46117242018732,377.99798901435537,332.09823320546923,283.66724086300485,232.60713750766382,178.81673695901642,122.19143692199434,62.623111422521788,-6.2057563544810536E-13,0,0,0]
[null,"LED46",null,null,null,0,{"$f":"G169*(G$53)","v":657.75585891536548},640.48976761883728,621.94927434566034,602.08145030406286,580.83151676391958,558.14278564032884,533.95659826258122,508.21226227492104,480.84698661396368,451.79581450603666,420.99155442607963,388.36470895805843,353.84340149511991,317.35330071593563,278.81754277185775,238.15665111762848,195.28845391645538,150.12799894827509,102.58746594798804,52.57607629834397,2.1481464303972878E-13,0,0,0]
[null,"LED43",null,null,null,0,{"$f":"G170*(G$53)","v":657.75585891536548},640.48976761883728,621.94927434566034,602.08145030406286,580.83151676391958,558.14278564032884,533.95659826258122,508.21226227492104,480.84698661396368,451.79581450603666,420.99155442607963,388.36470895805843,353.84340149511991,317.35330071593563,278.81754277185775,238.15665111762848,195.28845391645538,150.12799894827509,102.58746594798804,52.57607629834397,2.1481464303972878E-13,0,0,0]
[null,"LED17 PT",null,null,null,0,{"$f":"G171*(G$53)","v":1919.4753484419653},1869.0891205453636,1814.9839091611555,1757.0052565073961,1694.9933062777229,1628.7826302512492,1558.2020496070279,1483.0744507866889,1403.2165957443283,1318.4389264181079,1228.5453632532369,1133.3330976011109,1032.5923778143454,926.10628885224071,813.65052520589688,694.99315694670338,569.89438869629646,438.10631131027753,299.37264606202251,153.42848110678585,-1.3843610329226967E-12,0,0,0]
[null,"LED35",null,null,null,0,{"$f":"G172*(G$53)","v":1514.2705427680594},1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED39",null,null,null,0,{"$f":"G173*(G$53)","v":657.75585891536548},640.48976761883728,621.94927434566034,602.08145030406286,580.83151676391958,558.14278564032884,533.95659826258122,508.21226227492104,480.84698661396368,451.79581450603666,420.99155442607963,388.36470895805843,353.84340149511991,317.35330071593563,278.81754277185775,238.15665111762848,195.28845391645538,150.12799894827509,102.58746594798804,52.57607629834397,2.1481464303972878E-13,0,0,0]
[null,"LED26",null,null,null,0,{"$f":"G174*(G$53)","v":657.75585891536548},640.48976761883728,621.94927434566034,602.08145030406286,580.83151676391958,558.14278564032884,533.95659826258122,508.21226227492104,480.84698661396368,451.79581450603666,420.99155442607963,388.36470895805843,353.84340149511991,317.35330071593563,278.81754277185775,238.15665111762848,195.28845391645538,150.12799894827509,102.58746594798804,52.57607629834397,2.1481464303972878E-13,0,0,0]
[null,"LED20",null,null,null,0,{"$f":"G175*(G$53)","v":1514.2705427680594},1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED28",null,null,null,0,{"$f":"G176*(G$53)","v":1514.2705427680594},1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED200",null,null,null,0,{"$f":"G177*(G$53)","v":1155.1448891610596},1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED105",null,null,null,0,{"$f":"G178*(G$53)","v":2006.2726882096485},1953.6080301441455,1897.0562187452358,1836.4558117575407,1771.6397242837452,1702.4350475539113,1628.6628621599084,1550.1380455914843,1466.669073905789,1378.0578173573142,1284.0993298102246,1184.5816317499321,1079.2854867054937,967.98417088898964,850.44323585246934,726.42026395731762,595.66461644500055,457.91717389209424,312.91006882626459,160.36641027346093,7.1604881013242924E-13,0,0,0]
[null,"LED198",null,null,null,0,{"$f":"G179*(G$53)","v":2006.2726882096485},1953.6080301441455,1897.0562187452358,1836.4558117575407,1771.6397242837452,1702.4350475539113,1628.6628621599084,1550.1380455914843,1466.669073905789,1378.0578173573142,1284.0993298102246,1184.5816317499321,1079.2854867054937,967.98417088898964,850.44323585246934,726.42026395731762,595.66461644500055,457.91717389209424,312.91006882626459,160.36641027346093,7.1604881013242924E-13,0,0,0]
[null,"LED88",null,null,null,0,{"$f":"G180*(G$53)","v":1155.1448891610596},1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED70",null,null,null,0,{"$f":"G181*(G$53)","v":1155.1448891610596},1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED150",null,null,null,0,{"$f":"G182*(G$53)","v":993.53834503791018},967.45796348066494,939.45260137990886,909.44230994693942,877.34434606645902,843.07308254823783,806.53991563781403,767.65316970527647,726.31799902883836,682.43628658751254,635.90653977472755,586.62378294218604,534.47944668065827,479.36125374171525,421.15310150164964,359.73494086599226,294.9826515101135,226.76791334839959,154.95807412140616,79.416012987220313,-6.6831222279026735E-13,0,0,0]
[null,"LED90",null,null,null,0,{"$f":"G183*(G$53)","v":1155.1448891610596},1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED72",null,null,null,0,{"$f":"G184*(G$53)","v":1155.1448891610596},1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED117",null,null,null,0,{"$f":"G185*(G$53)","v":1514.2705427680594},1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED158",null,null,null,0,{"$f":"G186*(G$53)","v":1514.2705427680594},1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED298",null,null,null,0,{"$f":"G187*(G$53)","v":2006.2726882096485},1953.6080301441455,1897.0562187452358,1836.4558117575407,1771.6397242837452,1702.4350475539113,1628.6628621599084,1550.1380455914843,1466.669073905789,1378.0578173573142,1284.0993298102246,1184.5816317499321,1079.2854867054937,967.98417088898964,850.44323585246934,726.42026395731762,595.66461644500055,457.91717389209424,312.91006882626459,160.36641027346093,7.1604881013242924E-13,0,0,0]
[null,"LED178",null,null,null,0,{"$f":"G188*(G$53)","v":1155.1448891610596},1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED175",null,null,null,0,{"$f":"G189*(G$53)","v":1244.9263025628097},1212.2469871205358,1177.1556269670466,1139.5520444389324,1099.3325605175582,1056.3898823723409,1010.6129874695395,961.88700414511516,910.09308853730113,855.10829777150582,796.805459287085,735.05303619233587,669.71498853079481,600.65063033855654,527.71448236887454,450.75612035674698,369.62001869253243,284.1453893698843,194.16601606942089,99.510083235578165,0,0,0,0]
[null,"LED79",null,null,null,0,{"$f":"G190*(G$53)","v":1514.2705427680594},1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED80",null,null,null,0,{"$f":"G191*(G$53)","v":993.53834503791018},967.45796348066494,939.45260137990886,909.44230994693942,877.34434606645902,843.07308254823783,806.53991563781403,767.65316970527647,726.31799902883836,682.43628658751254,635.90653977472755,586.62378294218604,534.47944668065827,479.36125374171525,421.15310150164964,359.73494086599226,294.9826515101135,226.76791334839959,154.95807412140616,79.416012987220313,-6.6831222279026735E-13,0,0,0]
[null,"LED60",null,null,null,0,{"$f":"G192*(G$53)","v":948.64763833703523},923.74563783068811,897.00563252506288,868.35128593051229,837.70359348590591,804.98079686536266,770.09829566786357,732.96855641244872,693.50101875947064,651.60199887608587,607.17458986180725,560.1185591475172,510.33024277884897,457.70243649228013,402.12428348964607,343.48115881407267,281.65455022753963,216.52193548742113,147.95665591640451,75.827786157157433,2.6255123038189074E-13,0,0,0]
[null,"LED23 PT",null,null,null,0,{"$f":"G193*(G$53)","v":1425.3226124651444},1387.9078938879343,1347.7316127490731,1304.6790751195886,1258.6315783506618,1209.4662823213389,1157.0560767540806,1101.2694444820088,1041.9703205483618,979.01794701523147,912.26672335510193,841.56605229508136,766.76018097996291,687.68803731640401,604.18306135655473,516.07303157539036,423.17988589181977,325.3195372793362,222.30168380754608,113.92961295136689,-9.5473174684323898E-13,0,0,0]
[null,"LED155 TM",null,null,null,0,{"$f":"G194*(G$53)","v":1751.9754637032852},1705.986107781074,1656.6022993979377,1603.6830592782812,1547.0824807155184,1486.6495713125685,1422.2280898890237,1353.6563784122316,1280.767188805419,1203.387504481758,1121.3383564489109,1034.4346338241203,942.4848885953096,845.29113445891824,742.64863956033525,634.34571295778642,520.16348462538485,399.87567880576466,273.24838051727266,140.03979501510247,5.2510246076378148E-13,0,0,0]
[null,"LED81 TM",null,null,null,0,{"$f":"G195*(G$53)","v":1684.9724745648166},1640.7419471074902,1593.2467854806944,1542.3514020556165,1487.9154702183594,1429.7937721629548,1367.8360420358933,1301.886804294877,1231.7852071405373,1157.3648508757965,1078.453611043356,994.87345618749578,906.44026008194078,812.96360826099067,714.24659868644187,610.0856363780025,500.27022182996211,384.58273303178356,262.79820090505234,134.68407796383974,9.0699515950107709E-13,0,0,0]
[null,"LED101 TM",null,null,null,0,{"$f":"G196*(G$53)","v":1718.4663810265604},1673.3566385246133,1624.9173674094272,1573.0102848394038,1517.4922747862483,1458.2152328024104,1395.0259060476392,1327.765728434628,1256.2706507496864,1180.3709656002261,1099.8911270365745,1014.64956469124,924.45849227424105,829.12371025846005,728.44440258421855,622.21292720735346,510.21460031002999,392.22747398833582,268.02210722536319,137.3613299529992,1.2411512708962107E-12,0,0,0]
[null,"LED29",null,null,null,0,{"$f":"G197*(G$53)","v":684.69028293589042},666.71716300882326,647.41745565856775,626.73606471391895,604.6159683122512,580.99815705005381,555.82157024455137,529.02303025061769,500.53717477558433,470.29638713289273,438.23072437383189,404.26784323485992,368.33292383620574,330.34859106559696,290.23483357906014,247.90892034878053,203.28531468600002,156.27558566486249,106.78831687098936,54.729012396382053,0,0,0,0]
[null,"LED24",null,null,null,0,{"$f":"G198*(G$53)","v":646.98007476534383},629.99684780275356,611.76009694530535,592.21776051510801,571.31595720281007,548.99892762457523,525.20897409417682,499.88639855749329,472.96943863516663,444.39420171762521,414.09459705505981,382.00226578329261,348.04650882477767,312.1542126022224,274.24977250052387,234.25501401086407,192.08911148890849,147.66850445709832,100.90681137901709,51.71474083174612,-2.7448537721743124E-13,0,0,0]
[null,"LED58",null,null,null,0,{"$f":"G199*(G$53)","v":947.63606974205823},922.76062291132916,896.04913119547484,867.42533950450809,836.81032752199599,804.12242410316787,769.27711905869717,732.18697224693847,692.76151989518007,650.90717806817941,606.52714319989434,559.52128960190248,509.78606385951099,457.2143760239988,401.69548750679877,343.1148955787238,281.35421437455335,216.29105230043774,147.79888573863221,75.746928941048679,-6.6831222279026735E-13,0,0,0]
[null,"LED78",null,null,null,0,{"$f":"G200*(G$53)","v":991.13110187588586},965.11391045164385,937.1764025175172,907.23882299265199,875.21862923997003,841.03040153528366,804.58575080208789,765.79322353127282,724.55820380266562,680.78281232292113,634.36580239181285,585.20245270644727,533.18445691031854,478.19980979144185,420.13269003105233,358.86333940152377,294.26793830924936,226.21847757523528,154.58262634307727,79.223596000826845,-5.0123416709270049E-13,0,0,0]
[null,"LED151",null,null,null,0,{"$f":"G201*(G$53)","v":995.88125716475156},969.73937416417687,941.66797122784544,911.58691103584476,879.41325535222666,845.0611750650304,808.441857478879,769.46341077900445,728.03076558321186,684.04557349589277,637.40610257571825,588.0071296261001,535.73982921489119,480.49165932710554,422.14624355167126,360.58324970038592,295.67826475431644,227.30266602988081,155.32348845375199,79.603287832548062,3.5802440506621462E-13,0,0,0]
[null,"LED18 PT",null,null,null,0,{"$f":"G202*(G$53)","v":1257.8075515114838},1224.7901032843072,1189.335652926077,1151.3429862353828,1110.7073514270751,1067.3203455119549,1021.0697972064368,971.83964626969782,919.50981916286776,863.95610092177776,805.05000313165658,742.65862788895322,676.64452763215729,606.86556072009103,533.17474263265126,455.42009266538952,373.44447598561936,287.08544091394486,196.17505129119562,100.53971378673771,0,0,0,0]
[null,"LED19 PT",null,null,null,0,{"$f":"G203*(G$53)","v":1349.9423526574951},1314.5063659002358,1276.4548658347026,1235.679224287205,1192.0670163711857,1145.5018985441861,1095.8634829406044,1043.0272078702537,986.86420436954745,927.24115868888703,864.02017059646278,797.05860737523676,726.20895338632658,651.31865506836141,572.22996123863163,488.77975855799764,400.79940201755784,308.11454030099731,210.54493587234776,107.90427963457765,-1.1456780962118869E-12,0,0,0]
[null,"LED32 PT",null,null,null,0,{"$f":"G204*(G$53)","v":1361.6052820214404},1325.8631433683777,1287.4828944813985,1246.3549686854649,1202.3659697906837,1155.398549095735,1105.3312786349197,1052.0385205578789,995.39029252783905,935.2521290209487,871.48493840588401,803.94485567942786,732.48309073014536,656.94577199859907,577.17378539876916,493.00260836144861,404.26213885638782,310.77651924584814,212.36395481799627,108.83652684422316,1.9094634936864781E-13,0,0,0]
[null,"LED33 PT",null,null,null,0,{"$f":"G205*(G$53)","v":1610.9320544670245},1568.6450880372652,1523.2369407519757,1474.5779829223986,1422.5340541133726,1366.9663176245688,1307.7311105275039,1244.6797891270705,1177.6585697125356,1106.5083644590698,1031.0646123368601,951.15710488075342,866.60980666913065,777.24067035637631,682.86144609881615,583.27748520940531,478.28753787171212,367.68354473887848,251.25042223823331,128.76584139709411,-9.0699515950107709E-13,0,0,0]
[null,"LED180 F",null,null,null,0,{"$f":"G206*(G$53)","v":1827.103686506659},1779.1422147358592,1727.6407295724528,1672.4522062666658,1613.4244813396069,1550.4000875372785,1483.2160837439963,1411.7038797063392,1335.6890554144593,1254.991174983169,1169.4235948706803,1078.7932662682026,982.90053148880679,881.53891417902366,774.49490317157085,661.54772979238351,542.46913842975459,417.02315016787412,284.9658192813809,146.04498238170819,1.002468334185401E-12,0,0,0]
[null,"LED360 F",null,null,null,0,{"$f":"G207*(G$53)","v":3098.2783020135271},3016.9484965856723,2929.6157769476658,2836.0308285173933,2735.9356228050142,2629.0631375391936,2515.1370682458282,2393.8715310268326,2264.9707562792337,2128.1287730873632,1983.029084013225,1829.3443300022002,1666.7359451131158,1494.8538007733259,1313.3358392508505,1121.8076960267686,919.8823107419505,707.15952638287479,483.22567636163166,247.65315913533715,1.909463493686478E-12,0,0,0]
[null,"LED100",null,null,null,0,{"$f":"G208*(G$53)","v":986.77552817651087},960.8726705618775,933.05793536140209,903.25191798180163,871.3724385236203,837.33445264379134,801.04995969589368,762.4279080676987,721.37409763328401,677.7910792346064,631.57805110497418,582.63075214433866,530.84135195373074,476.09833753350222,418.28639654729119,357.28629705081124,292.97476358166523,225.22434950340516,153.90330549399357,78.875444065671772,1.6707805569756684E-13,0,0,0]
[null,"LED120",null,null,null,0,{"$f":"G209*(G$53)","v":986.77552817651087},960.8726705618775,933.05793536140209,903.25191798180163,871.3724385236203,837.33445264379134,801.04995969589368,762.4279080676987,721.37409763328401,677.7910792346064,631.57805110497418,582.63075214433866,530.84135195373074,476.09833753350222,418.28639654729119,357.28629705081124,292.97476358166523,225.22434950340516,153.90330549399357,78.875444065671772,1.6707805569756684E-13,0,0,0]
[]
[null,"Inflated Nominal Residual RAB (start period)"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49"]
[null,"LED16",null,null,null,null,{"$f":"G214*G$53","v":0},568.73196108017055,553.80274710181595,537.77161494886866,520.5927994713353,502.21893596058226,482.60100877462196,461.68829839438831,439.4283268646588,415.76680157194636,390.64755731030795,364.01249658460512,335.80152809929825,305.95250337936062,274.40115146836405,241.08101164720557,205.92336411532145,168.85715857456361,129.80894065419579,88.702776113700509,45.460172758271597,1.8348750759643497E-13,0,0]
[null,"LED17",null,null,null,null,{"$f":"G215*G$53","v":0},666.83767948930608,649.33319040271181,630.53670331210685,610.39455862296995,588.85122125980627,565.849220429345,541.32908754407322,515.22929225176961,487.4861765151357,458.03388668401288,426.80430350101187,393.72696997968336,358.72901709260032,321.73508720492583,282.66725518718471,241.44494713905351,197.98485665402376,152.20085855278063,104.00392001106658,53.302009005671358,-5.3823002228287591E-13,0,0]
[null,"LED22",null,null,null,null,{"$f":"G216*G$53","v":0},803.03608361976069,781.95638642474194,759.32080681770981,735.06472548881072,709.12126458920545,681.4212151911895,651.89296253290456,620.46240898221083,587.05289465239923,551.58511560048339,513.977039536814,474.14381897271079,431.99770173069192,387.44793873971417,340.40068903560592,290.75892188457993,238.42231594535539,183.28715538299181,125.24622284504419,64.188689208084824,-6.3609002633430794E-13,0,0]
[null,"LED46",null,null,null,null,{"$f":"G217*G$53","v":0},674.19975538824963,656.5020118093081,637.49800620430187,617.13348656166443,595.35230468301745,572.09635528133708,547.30551321914572,520.91756883179403,492.86816127931269,463.09070986868755,431.51634328673157,398.07382668200989,362.68948653249788,325.28713323383403,285.78798134115414,244.11056739556918,200.17066526436673,153.88119892198196,105.15215259668773,53.890478205802559,2.2018500911572198E-13,0,0]
[null,"LED43",null,null,null,null,{"$f":"G218*G$53","v":0},674.19975538824963,656.5020118093081,637.49800620430187,617.13348656166443,595.35230468301745,572.09635528133708,547.30551321914572,520.91756883179403,492.86816127931269,463.09070986868755,431.51634328673157,398.07382668200989,362.68948653249788,325.28713323383403,285.78798134115414,244.11056739556918,200.17066526436673,153.88119892198196,105.15215259668773,53.890478205802559,2.2018500911572198E-13,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G219*G$53","v":0},1967.4622321530144,1915.8163485589976,1860.3585068901841,1800.9303879200809,1737.3681389346659,1669.5021960075301,1597.1571008472035,1520.1513120563559,1438.2970106379362,1351.3998995785607,1259.2589973345678,1161.6664250411386,1058.4071872597037,949.25894607354655,833.99178833604424,712.36798587037083,584.14174841370379,449.05896909303442,306.85696221357307,157.26419313445547,-1.4189700587457638E-12,0,0]
[null,"LED35",null,null,null,null,{"$f":"G220*G$53","v":0},1552.127306337261,1511.3839645459077,1467.633376098526,1420.7506432509342,1370.606502900901,1317.0671863813345,1259.9942749714764,1199.2445509996373,1134.669844407349,1066.1168746410717,993.42708773372578,916.4364884343621,834.97546724019651,748.86862218105114,657.93457520192351,561.98578298497637,460.82834204768062,354.26178794915455,242.07888843192237,124.06543032136037,3.4251001418001193E-13,0,0]
[null,"LED39",null,null,null,null,{"$f":"G221*G$53","v":0},674.19975538824963,656.5020118093081,637.49800620430187,617.13348656166443,595.35230468301745,572.09635528133708,547.30551321914572,520.91756883179403,492.86816127931269,463.09070986868755,431.51634328673157,398.07382668200989,362.68948653249788,325.28713323383403,285.78798134115414,244.11056739556918,200.17066526436673,153.88119892198196,105.15215259668773,53.890478205802559,2.2018500911572198E-13,0,0]
[null,"LED26",null,null,null,null,{"$f":"G222*G$53","v":0},674.19975538824963,656.5020118093081,637.49800620430187,617.13348656166443,595.35230468301745,572.09635528133708,547.30551321914572,520.91756883179403,492.86816127931269,463.09070986868755,431.51634328673157,398.07382668200989,362.68948653249788,325.28713323383403,285.78798134115414,244.11056739556918,200.17066526436673,153.88119892198196,105.15215259668773,53.890478205802559,2.2018500911572198E-13,0,0]
[null,"LED20",null,null,null,null,{"$f":"G223*G$53","v":0},1552.127306337261,1511.3839645459077,1467.633376098526,1420.7506432509342,1370.606502900901,1317.0671863813345,1259.9942749714764,1199.2445509996373,1134.669844407349,1066.1168746410717,993.42708773372578,916.4364884343621,834.97546724019651,748.86862218105114,657.93457520192351,561.98578298497637,460.82834204768062,354.26178794915455,242.07888843192237,124.06543032136037,3.4251001418001193E-13,0,0]
[null,"LED28",null,null,null,null,{"$f":"G224*G$53","v":0},1552.127306337261,1511.3839645459077,1467.633376098526,1420.7506432509342,1370.606502900901,1317.0671863813345,1259.9942749714764,1199.2445509996373,1134.669844407349,1066.1168746410717,993.42708773372578,916.4364884343621,834.97546724019651,748.86862218105114,657.93457520192351,561.98578298497637,460.82834204768062,354.26178794915455,242.07888843192237,124.06543032136037,3.4251001418001193E-13,0,0]
[null,"LED200",null,null,null,null,{"$f":"G225*G$53","v":0},1184.0235113900862,1152.9428942160964,1119.5682314887883,1083.8042463162296,1045.5523317403627,1004.7104437817547,961.17299121787869,914.83072199844514,865.57060619852882,813.27571540736778,757.82509844777451,699.09365331807192,636.9519952453544,571.26632073567714,501.89826750348777,428.70477015922916,351.53791153056795,270.24476948912417,184.66725915090163,94.64197031483728,4.1590501721858596E-13,0,0]
[null,"LED105",null,null,null,null,{"$f":"G226*G$53","v":0},2056.4295054148897,2002.448230897749,1944.4826242138665,1882.3672070514792,1815.9307173908387,1744.9959237427588,1669.3794337139061,1588.8914967312712,1503.3358007534334,1412.509262791247,1316.20181305548,1214.1961725436804,1106.267623873131,992.18377516121427,871.70431674878103,744.58077055625051,610.55623185612546,469.36510323939655,320.73282054692118,164.37557053029744,7.3395003038573988E-13,0,0]
[null,"LED198",null,null,null,null,{"$f":"G227*G$53","v":0},2056.4295054148897,2002.448230897749,1944.4826242138665,1882.3672070514792,1815.9307173908387,1744.9959237427588,1669.3794337139061,1588.8914967312712,1503.3358007534334,1412.509262791247,1316.20181305548,1214.1961725436804,1106.267623873131,992.18377516121427,871.70431674878103,744.58077055625051,610.55623185612546,469.36510323939655,320.73282054692118,164.37557053029744,7.3395003038573988E-13,0,0]
[null,"LED88",null,null,null,null,{"$f":"G228*G$53","v":0},1184.0235113900862,1152.9428942160964,1119.5682314887883,1083.8042463162296,1045.5523317403627,1004.7104437817547,961.17299121787869,914.83072199844514,865.57060619852882,813.27571540736778,757.82509844777451,699.09365331807192,636.9519952453544,571.26632073567714,501.89826750348777,428.70477015922916,351.53791153056795,270.24476948912417,184.66725915090163,94.64197031483728,4.1590501721858596E-13,0,0]
[null,"LED70",null,null,null,null,{"$f":"G229*G$53","v":0},1184.0235113900862,1152.9428942160964,1119.5682314887883,1083.8042463162296,1045.5523317403627,1004.7104437817547,961.17299121787869,914.83072199844514,865.57060619852882,813.27571540736778,757.82509844777451,699.09365331807192,636.9519952453544,571.26632073567714,501.89826750348777,428.70477015922916,351.53791153056795,270.24476948912417,184.66725915090163,94.64197031483728,4.1590501721858596E-13,0,0]
[null,"LED150",null,null,null,null,{"$f":"G230*G$53","v":0},1018.3768036638579,991.64441256768157,962.93891641440644,932.17836769561279,899.27795471812044,864.14990961194371,826.70341352875937,786.84449894790828,744.4759490045592,699.49719375220036,651.80420326909564,601.28937751574063,547.8414328476747,491.34528508525807,431.68192903919083,368.72831438764206,302.35721779786633,232.43711118210956,158.83202597444128,81.401413311900825,-6.8502002836002386E-13,0,0]
[null,"LED90",null,null,null,null,{"$f":"G231*G$53","v":0},1184.0235113900862,1152.9428942160964,1119.5682314887883,1083.8042463162296,1045.5523317403627,1004.7104437817547,961.17299121787869,914.83072199844514,865.57060619852882,813.27571540736778,757.82509844777451,699.09365331807192,636.9519952453544,571.26632073567714,501.89826750348777,428.70477015922916,351.53791153056795,270.24476948912417,184.66725915090163,94.64197031483728,4.1590501721858596E-13,0,0]
[null,"LED72",null,null,null,null,{"$f":"G232*G$53","v":0},1184.0235113900862,1152.9428942160964,1119.5682314887883,1083.8042463162296,1045.5523317403627,1004.7104437817547,961.17299121787869,914.83072199844514,865.57060619852882,813.27571540736778,757.82509844777451,699.09365331807192,636.9519952453544,571.26632073567714,501.89826750348777,428.70477015922916,351.53791153056795,270.24476948912417,184.66725915090163,94.64197031483728,4.1590501721858596E-13,0,0]
[null,"LED117",null,null,null,null,{"$f":"G233*G$53","v":0},1552.127306337261,1511.3839645459077,1467.633376098526,1420.7506432509342,1370.606502900901,1317.0671863813345,1259.9942749714764,1199.2445509996373,1134.669844407349,1066.1168746410717,993.42708773372578,916.4364884343621,834.97546724019651,748.86862218105114,657.93457520192351,561.98578298497637,460.82834204768062,354.26178794915455,242.07888843192237,124.06543032136037,3.4251001418001193E-13,0,0]
[null,"LED158",null,null,null,null,{"$f":"G234*G$53","v":0},1552.127306337261,1511.3839645459077,1467.633376098526,1420.7506432509342,1370.606502900901,1317.0671863813345,1259.9942749714764,1199.2445509996373,1134.669844407349,1066.1168746410717,993.42708773372578,916.4364884343621,834.97546724019651,748.86862218105114,657.93457520192351,561.98578298497637,460.82834204768062,354.26178794915455,242.07888843192237,124.06543032136037,3.4251001418001193E-13,0,0]
[null,"LED298",null,null,null,null,{"$f":"G235*G$53","v":0},2056.4295054148897,2002.448230897749,1944.4826242138665,1882.3672070514792,1815.9307173908387,1744.9959237427588,1669.3794337139061,1588.8914967312712,1503.3358007534334,1412.509262791247,1316.20181305548,1214.1961725436804,1106.267623873131,992.18377516121427,871.70431674878103,744.58077055625051,610.55623185612546,469.36510323939655,320.73282054692118,164.37557053029744,7.3395003038573988E-13,0,0]
[null,"LED178",null,null,null,null,{"$f":"G236*G$53","v":0},1184.0235113900862,1152.9428942160964,1119.5682314887883,1083.8042463162296,1045.5523317403627,1004.7104437817547,961.17299121787869,914.83072199844514,865.57060619852882,813.27571540736778,757.82509844777451,699.09365331807192,636.9519952453544,571.26632073567714,501.89826750348777,428.70477015922916,351.53791153056795,270.24476948912417,184.66725915090163,94.64197031483728,4.1590501721858596E-13,0,0]
[null,"LED175",null,null,null,null,{"$f":"G237*G$53","v":0},1276.0494601268799,1242.5531617985491,1206.5845176412226,1168.0408455499055,1126.815874530497,1082.7996294316495,1035.8783121562778,985.93417924874291,932.84541575073354,876.4860052157934,816.72559576926199,753.42936209714424,686.4578632440647,615.66689609702041,540.90734442809639,462.02502336566556,378.86051915984575,291.24902410413137,199.02016647115639,101.9978353164676,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G238*G$53","v":0},1552.127306337261,1511.3839645459077,1467.633376098526,1420.7506432509342,1370.606502900901,1317.0671863813345,1259.9942749714764,1199.2445509996373,1134.669844407349,1066.1168746410717,993.42708773372578,916.4364884343621,834.97546724019651,748.86862218105114,657.93457520192351,561.98578298497637,460.82834204768062,354.26178794915455,242.07888843192237,124.06543032136037,3.4251001418001193E-13,0,0]
[null,"LED80",null,null,null,null,{"$f":"G239*G$53","v":0},1018.3768036638579,991.64441256768157,962.93891641440644,932.17836769561279,899.27795471812044,864.14990961194371,826.70341352875937,786.84449894790828,744.4759490045592,699.49719375220036,651.80420326909564,601.28937751574063,547.8414328476747,491.34528508525807,431.68192903919083,368.72831438764206,302.35721779786633,232.43711118210956,158.83202597444128,81.401413311900825,-6.8502002836002386E-13,0,0]
[null,"LED60",null,null,null,null,{"$f":"G240*G$53","v":0},972.36382929546107,946.83927877645522,919.4307733381894,890.06006807877498,858.64618332305349,825.1053167869967,789.35075305956013,751.29277032275979,710.83854422845729,667.89204884798801,622.35395460835241,574.12152312620515,523.08849884832011,469.14499740458706,412.17739057688721,352.06818778442448,288.69591398322808,221.93498387460664,151.65557231431461,77.723480811086361,2.6911501114143795E-13,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G241*G$53","v":0},1460.955677776773,1422.6055912351326,1381.4249030677997,1337.2960519975782,1290.0973678094281,1239.7029393793721,1185.9824786729325,1128.8011805940587,1068.0195785620708,1003.4933956906123,935.07339143897946,862.60520360245835,785.92918550446188,704.88023824931406,619.28763789046855,528.97485736477495,433.75938303911522,333.45252571131959,227.85922590273472,116.77785327515105,-9.7860004051431998E-13,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G242*G$53","v":0},1795.7748502958673,1748.6357604756008,1698.0173568828859,1643.7751357602381,1585.7595427334061,1523.8158105953823,1457.7837921362491,1387.4977878725369,1312.7863685255543,1233.4721920938021,1149.3718153601337,1060.2954996697233,966.04701081019221,866.42341282039115,761.21485554934361,650.20435578173101,533.1675717410194,409.87257077590874,280.07959003020443,143.54078989048003,5.3823002228287591E-13,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G243*G$53","v":0},1727.0967864289371,1681.7604957851775,1633.0779551177116,1580.9101871070068,1525.1133569738183,1465.5386164670285,1402.0319430867905,1334.4339744022486,1262.5798373190505,1186.2989721476913,1105.4149513194398,1019.7452925921832,929.10126658398917,833.28769846751538,732.10276365360278,625.33777728745247,512.77697737571111,394.19730135757811,269.36815592767863,138.05117991293574,9.2967003848860386E-13,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G244*G$53","v":0},1761.4280405522245,1715.1905544877286,1665.5403015946627,1612.3355419603886,1555.4295816559043,1494.6706136224705,1429.90155369883,1360.9598716454934,1287.6774170184283,1209.8802397402317,1127.3884052124888,1040.015803808521,947.56995458109691,849.85180301492142,746.6555126488239,637.76825038753725,522.96996531778075,402.03316083804418,274.7226599059972,140.79536320182419,1.2721800526686159E-12,0,0]
[null,"LED29",null,null,null,null,{"$f":"G245*G$53","v":0},701.80754000928766,683.38509208404378,663.60289205003187,642.40446633176691,619.73136752005735,595.52311097630513,569.71710950066517,542.24860600688305,513.05060414497393,482.05379681121508,449.18649248317769,414.3745393157314,377.54124693211082,338.60730584223688,297.49070441853667,254.10664335750002,208.36744755314999,160.18247530648404,109.45802479276408,56.097237706291601,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G246*G$53","v":0},663.15457663447739,645.74676899782241,627.05409936893795,607.02320452798574,585.59885613288031,562.7239008151895,538.33919844653121,512.38355852143059,484.79367460104572,455.50405676056585,424.44696198143629,391.55232242787491,356.74767154539711,319.9580679172779,281.10601681303694,240.11138936113565,196.89133927613116,151.36021706852577,103.42948166349251,53.007609352539767,-2.8134751164786698E-13,0,0]
[null,"LED58",null,null,null,null,{"$f":"G247*G$53","v":0},971.32697148560965,945.82963848411237,918.45035947536155,889.11097299212076,857.73058571004583,824.22548470574702,788.50904703516449,750.49164655311176,710.08055789255945,667.17985751988385,621.69032177989163,573.50932184194994,522.53071545599869,468.64473542459871,411.7378746944687,351.69276796819184,288.38806973391718,221.69832860794864,151.49385788209801,77.640602164574887,-6.8502002836002386E-13,0,0]
[null,"LED78",null,null,null,null,{"$f":"G248*G$53","v":0},1015.909379422783,989.24175821293488,960.60581258045511,929.91979356746822,897.09909497096919,862.05616157366558,824.70039457214,784.93805411955452,742.67215889773217,697.8023826309942,650.22494745160816,599.83251402410838,546.51406833307647,490.1548050362278,430.6360072818286,367.8349228865618,301.62463676698053,231.87393951461613,158.44719200165417,81.204185900847506,-5.1376502127001795E-13,0,0]
[null,"LED151",null,null,null,null,{"$f":"G249*G$53","v":0},1020.7782885938703,993.9828585182812,965.20967050854154,934.37658381174083,901.39858673603226,866.18770444165602,828.65290391585086,788.69999604847942,746.23153472279205,701.14671283329017,653.34125514011123,602.70730786675256,549.13332494526344,492.50395081028313,432.699899640463,369.59783094289548,303.07022137317432,232.9852326806278,159.20657566509578,81.593370028361761,3.6697501519286994E-13,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G250*G$53","v":0},1289.252740299271,1255.4098558664148,1219.0690442492289,1180.1265608912672,1138.4750352127519,1094.0033541497537,1046.5965421365977,996.1356374264401,942.49756464193933,885.5550034448222,825.17625320994796,761.22509358617697,693.5606408229612,622.03719973809314,546.50411119846751,466.80559498202422,382.78058788525982,294.26257693679344,201.07942757347547,103.05320663140614,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G251*G$53","v":0},1383.6909114739324,1347.3690250477416,1308.3662374805699,1266.5712048943849,1221.8686917804653,1174.1394460077906,1123.2600700141195,1069.1028880670099,1011.5358094787859,950.42218765610926,885.62067486137425,816.98507255961761,744.36417722098463,667.60162144507035,586.53571026959742,500.99925252194754,410.81938706799673,315.81740380852216,215.80855926915643,110.60188662544208,-1.1743200486171839E-12,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G252*G$53","v":0},1395.6454140719766,1359.0097219525871,1319.6699668434333,1277.5138429026015,1232.4251190354507,1184.2835128231284,1132.9645606007928,1078.3394835718257,1020.275049841035,958.63343224647235,893.27206186603098,824.04347707141358,750.79516799839894,673.36941629856403,591.60313003373835,505.32767357048476,414.36869232779748,318.5459322269943,217.67305368844615,111.55744001532874,1.9572000810286398E-13,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G253*G$53","v":0},1651.2053558287002,1607.8612152381968,1561.3178642707751,1511.4424324954584,1458.0974054662067,1401.1404755651829,1340.4243882906912,1275.796783855247,1207.1000339553489,1134.1710735705465,1056.8412276452816,974.93603250277215,888.2750518358589,796.67168711528564,699.93298225128649,597.85942233964033,490.24472631850489,376.87563335735041,257.53168279418912,131.98498743202146,-9.2967003848860386E-13,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G254*G$53","v":0},1872.7812786693255,1823.6207701042556,1770.8317478117638,1714.2635114233324,1653.7600933730971,1589.1600897257103,1520.296485837596,1446.9964766989976,1369.0812817998205,1286.3659543577483,1198.6591847424472,1105.7630979249075,1007.4730447760269,903.57738703349912,793.85727575086003,678.08642303719307,556.03086689049849,427.44872892207093,292.08996476341542,149.69610694125089,1.0275300425400359E-12,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G255*G$53","v":0},3175.7352595638654,3092.3722090003139,3002.8561713713575,2906.9315992303277,2804.3340133751394,2694.789715977673,2578.0154949519738,2453.718319302503,2321.5950251862141,2181.3319924145471,2032.6048111135556,1875.0779382522551,1708.4043437409434,1532.2251457926589,1346.1692352321218,1149.8528884274376,942.87936851049915,724.83851454244666,495.30631827067242,253.84448811372053,1.95720008102864E-12,0,0]
[null,"LED100",null,null,null,null,{"$f":"G256*G$53","v":0},1011.4449163809237,984.89448732592439,956.38438374543705,925.83321593134656,893.15674948671074,858.26781395988598,821.07620868829088,781.48860576939103,739.4084500741161,694.73585621547159,647.36750238259845,597.19652094794708,544.11238575257391,488.00079597183969,428.74355646097348,366.21845447708148,300.29913267120685,230.85495824099027,157.7508881313434,80.847330167313558,1.7125500709000597E-13,0,0]
[null,"LED120",null,null,null,null,{"$f":"G257*G$53","v":0},1011.4449163809237,984.89448732592439,956.38438374543705,925.83321593134656,893.15674948671074,858.26781395988598,821.07620868829088,781.48860576939103,739.4084500741161,694.73585621547159,647.36750238259845,597.19652094794708,544.11238575257391,488.00079597183969,428.74355646097348,366.21845447708148,300.29913267120685,230.85495824099027,157.7508881313434,80.847330167313558,1.7125500709000597E-13,0,0]
[]
[]
[null,"Tax Depreciation in Nominal $"]
[]
[null,"Light ","Forecast Capital Expenditure - As Incurred ($m Real 2024-25)","Immediately Expensed Capex ","Additions from Initial Asset Base",null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B550,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":532.21240471835347},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:G550)),(((($C550-$D550)*$G$53)-SUM($G550:G550))*($F$13/$E$10)))))","v":72.735695311508309},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:H550)),(((($C550-$D550)*$G$53)-SUM($G550:H550))*($F$13/$E$10)))))","v":63.037602603307192},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:I550)),(((($C550-$D550)*$G$53)-SUM($G550:I550))*($F$13/$E$10)))))","v":54.63258892286624},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:J550)),(((($C550-$D550)*$G$53)-SUM($G550:J550))*($F$13/$E$10)))))","v":47.348243733150746},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:K550)),(((($C550-$D550)*$G$53)-SUM($G550:K550))*($F$13/$E$10)))))","v":41.035144568730644},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:L550)),(((($C550-$D550)*$G$53)-SUM($G550:L550))*($F$13/$E$10)))))","v":35.563791959566551},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:M550)),(((($C550-$D550)*$G$53)-SUM($G550:M550))*($F$13/$E$10)))))","v":30.821953031624343},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:N550)),(((($C550-$D550)*$G$53)-SUM($G550:N550))*($F$13/$E$10)))))","v":26.712359294074432},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:O550)),(((($C550-$D550)*$G$53)-SUM($G550:O550))*($F$13/$E$10)))))","v":23.150711388197845},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:P550)),(((($C550-$D550)*$G$53)-SUM($G550:P550))*($F$13/$E$10)))))","v":20.063949869771463},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:Q550)),(((($C550-$D550)*$G$53)-SUM($G550:Q550))*($F$13/$E$10)))))","v":17.388756553801933},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:R550)),(((($C550-$D550)*$G$53)-SUM($G550:R550))*($F$13/$E$10)))))","v":15.07025567996167},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:S550)),(((($C550-$D550)*$G$53)-SUM($G550:S550))*($F$13/$E$10)))))","v":13.060888255966779},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:T550)),(((($C550-$D550)*$G$53)-SUM($G550:T550))*($F$13/$E$10)))))","v":11.31943648850454},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:U550)),(((($C550-$D550)*$G$53)-SUM($G550:U550))*($F$13/$E$10)))))","v":9.8101782900372658},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:V550)),(((($C550-$D550)*$G$53)-SUM($G550:V550))*($F$13/$E$10)))))","v":8.5021545180322988},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:W550)),(((($C550-$D550)*$G$53)-SUM($G550:W550))*($F$13/$E$10)))))","v":7.368533915627995},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:X550)),(((($C550-$D550)*$G$53)-SUM($G550:X550))*($F$13/$E$10)))))","v":6.3860627268775945},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:Y550)),(((($C550-$D550)*$G$53)-SUM($G550:Y550))*($F$13/$E$10)))))","v":5.5345876966272503},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:Z550)),(((($C550-$D550)*$G$53)-SUM($G550:Z550))*($F$13/$E$10)))))","v":4.7966426704102858},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:AA550)),(((($C550-$D550)*$G$53)-SUM($G550:AA550))*($F$13/$E$10)))))","v":31.178177357666868},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:AB550)),(((($C550-$D550)*$G$53)-SUM($G550:AB550))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:AC550)),(((($C550-$D550)*$G$53)-SUM($G550:AC550))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E550),((($C550-$D550)*$G$53)-SUM($G550:AD550)),(((($C550-$D550)*$G$53)-SUM($G550:AD550))*($F$13/$E$10)))))","v":0}]
[null,"LED17",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B551,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":624.01853464286376},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:G551)),(((($C551-$D551)*$G$53)-SUM($G551:G551))*($F$13/$E$10)))))","v":85.282533067858026},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:H551)),(((($C551-$D551)*$G$53)-SUM($G551:H551))*($F$13/$E$10)))))","v":73.911528658810298},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:I551)),(((($C551-$D551)*$G$53)-SUM($G551:I551))*($F$13/$E$10)))))","v":64.056658170968916},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:J551)),(((($C551-$D551)*$G$53)-SUM($G551:J551))*($F$13/$E$10)))))","v":55.515770414839729},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:K551)),(((($C551-$D551)*$G$53)-SUM($G551:K551))*($F$13/$E$10)))))","v":48.1136676928611},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:L551)),(((($C551-$D551)*$G$53)-SUM($G551:L551))*($F$13/$E$10)))))","v":41.698512000479617},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:M551)),(((($C551-$D551)*$G$53)-SUM($G551:M551))*($F$13/$E$10)))))","v":36.138710400415668},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:N551)),(((($C551-$D551)*$G$53)-SUM($G551:N551))*($F$13/$E$10)))))","v":31.320215680360246},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:O551)),(((($C551-$D551)*$G$53)-SUM($G551:O551))*($F$13/$E$10)))))","v":27.144186922978875},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:P551)),(((($C551-$D551)*$G$53)-SUM($G551:P551))*($F$13/$E$10)))))","v":23.524961999915028},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:Q551)),(((($C551-$D551)*$G$53)-SUM($G551:Q551))*($F$13/$E$10)))))","v":20.388300399926358},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:R551)),(((($C551-$D551)*$G$53)-SUM($G551:R551))*($F$13/$E$10)))))","v":17.669860346602839},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:S551)),(((($C551-$D551)*$G$53)-SUM($G551:S551))*($F$13/$E$10)))))","v":15.313878967055794},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:T551)),(((($C551-$D551)*$G$53)-SUM($G551:T551))*($F$13/$E$10)))))","v":13.272028438115028},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:U551)),(((($C551-$D551)*$G$53)-SUM($G551:U551))*($F$13/$E$10)))))","v":11.502424646366354},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:V551)),(((($C551-$D551)*$G$53)-SUM($G551:V551))*($F$13/$E$10)))))","v":9.9687680268508458},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:W551)),(((($C551-$D551)*$G$53)-SUM($G551:W551))*($F$13/$E$10)))))","v":8.6395989566040647},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:X551)),(((($C551-$D551)*$G$53)-SUM($G551:X551))*($F$13/$E$10)))))","v":7.4876524290568494},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:Y551)),(((($C551-$D551)*$G$53)-SUM($G551:Y551))*($F$13/$E$10)))))","v":6.4892987718492652},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:Z551)),(((($C551-$D551)*$G$53)-SUM($G551:Z551))*($F$13/$E$10)))))","v":5.6240589356027009},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:AA551)),(((($C551-$D551)*$G$53)-SUM($G551:AA551))*($F$13/$E$10)))))","v":36.556383081417607},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:AB551)),(((($C551-$D551)*$G$53)-SUM($G551:AB551))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:AC551)),(((($C551-$D551)*$G$53)-SUM($G551:AC551))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E551),((($C551-$D551)*$G$53)-SUM($G551:AD551)),(((($C551-$D551)*$G$53)-SUM($G551:AD551))*($F$13/$E$10)))))","v":0}]
[null,"LED22",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B552,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":751.47133339783545},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:G552)),(((($C552-$D552)*$G$53)-SUM($G552:G552))*($F$13/$E$10)))))","v":102.70108223103749},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:H552)),(((($C552-$D552)*$G$53)-SUM($G552:H552))*($F$13/$E$10)))))","v":89.007604600232497},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:I552)),(((($C552-$D552)*$G$53)-SUM($G552:I552))*($F$13/$E$10)))))","v":77.139923986868169},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:J552)),(((($C552-$D552)*$G$53)-SUM($G552:J552))*($F$13/$E$10)))))","v":66.854600788619081},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:K552)),(((($C552-$D552)*$G$53)-SUM($G552:K552))*($F$13/$E$10)))))","v":57.940654016803194},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:L552)),(((($C552-$D552)*$G$53)-SUM($G552:L552))*($F$13/$E$10)))))","v":50.21523348122944},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:M552)),(((($C552-$D552)*$G$53)-SUM($G552:M552))*($F$13/$E$10)))))","v":43.51986901706551},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:N552)),(((($C552-$D552)*$G$53)-SUM($G552:N552))*($F$13/$E$10)))))","v":37.717219814790113},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:O552)),(((($C552-$D552)*$G$53)-SUM($G552:O552))*($F$13/$E$10)))))","v":32.688257172818098},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:P552)),(((($C552-$D552)*$G$53)-SUM($G552:P552))*($F$13/$E$10)))))","v":28.329822883109014},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:Q552)),(((($C552-$D552)*$G$53)-SUM($G552:Q552))*($F$13/$E$10)))))","v":24.552513165361141},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:R552)),(((($C552-$D552)*$G$53)-SUM($G552:R552))*($F$13/$E$10)))))","v":21.278844743312995},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:S552)),(((($C552-$D552)*$G$53)-SUM($G552:S552))*($F$13/$E$10)))))","v":18.441665444204592},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:T552)),(((($C552-$D552)*$G$53)-SUM($G552:T552))*($F$13/$E$10)))))","v":15.982776718310651},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:U552)),(((($C552-$D552)*$G$53)-SUM($G552:U552))*($F$13/$E$10)))))","v":13.851739822535896},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:V552)),(((($C552-$D552)*$G$53)-SUM($G552:V552))*($F$13/$E$10)))))","v":12.004841179531104},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:W552)),(((($C552-$D552)*$G$53)-SUM($G552:W552))*($F$13/$E$10)))))","v":10.404195688926954},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:X552)),(((($C552-$D552)*$G$53)-SUM($G552:X552))*($F$13/$E$10)))))","v":9.016969597070025},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:Y552)),(((($C552-$D552)*$G$53)-SUM($G552:Y552))*($F$13/$E$10)))))","v":7.8147069841273602},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:Z552)),(((($C552-$D552)*$G$53)-SUM($G552:Z552))*($F$13/$E$10)))))","v":6.7727460529103762},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:AA552)),(((($C552-$D552)*$G$53)-SUM($G552:AA552))*($F$13/$E$10)))))","v":44.022849343917414},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:AB552)),(((($C552-$D552)*$G$53)-SUM($G552:AB552))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:AC552)),(((($C552-$D552)*$G$53)-SUM($G552:AC552))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E552),((($C552-$D552)*$G$53)-SUM($G552:AD552)),(((($C552-$D552)*$G$53)-SUM($G552:AD552))*($F$13/$E$10)))))","v":0}]
[null,"LED46",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B553,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":630.90787511610552},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:G553)),(((($C553-$D553)*$G$53)-SUM($G553:G553))*($F$13/$E$10)))))","v":86.224076265867751},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:H553)),(((($C553-$D553)*$G$53)-SUM($G553:H553))*($F$13/$E$10)))))","v":74.727532763752038},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:I553)),(((($C553-$D553)*$G$53)-SUM($G553:I553))*($F$13/$E$10)))))","v":64.763861728585113},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:J553)),(((($C553-$D553)*$G$53)-SUM($G553:J553))*($F$13/$E$10)))))","v":56.128680164773762},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:K553)),(((($C553-$D553)*$G$53)-SUM($G553:K553))*($F$13/$E$10)))))","v":48.644856142803931},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:L553)),(((($C553-$D553)*$G$53)-SUM($G553:L553))*($F$13/$E$10)))))","v":42.158875323763404},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:M553)),(((($C553-$D553)*$G$53)-SUM($G553:M553))*($F$13/$E$10)))))","v":36.537691947261614},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:N553)),(((($C553-$D553)*$G$53)-SUM($G553:N553))*($F$13/$E$10)))))","v":31.66599968762673},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:O553)),(((($C553-$D553)*$G$53)-SUM($G553:O553))*($F$13/$E$10)))))","v":27.443866395943171},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:P553)),(((($C553-$D553)*$G$53)-SUM($G553:P553))*($F$13/$E$10)))))","v":23.78468420981741},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:Q553)),(((($C553-$D553)*$G$53)-SUM($G553:Q553))*($F$13/$E$10)))))","v":20.613392981841759},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:R553)),(((($C553-$D553)*$G$53)-SUM($G553:R553))*($F$13/$E$10)))))","v":17.864940584262861},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:S553)),(((($C553-$D553)*$G$53)-SUM($G553:S553))*($F$13/$E$10)))))","v":15.482948506361147},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:T553)),(((($C553-$D553)*$G$53)-SUM($G553:T553))*($F$13/$E$10)))))","v":13.418555372179663},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:U553)),(((($C553-$D553)*$G$53)-SUM($G553:U553))*($F$13/$E$10)))))","v":11.629414655889043},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:V553)),(((($C553-$D553)*$G$53)-SUM($G553:V553))*($F$13/$E$10)))))","v":10.078826035103839},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:W553)),(((($C553-$D553)*$G$53)-SUM($G553:W553))*($F$13/$E$10)))))","v":8.7349825637566632},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:X553)),(((($C553-$D553)*$G$53)-SUM($G553:X553))*($F$13/$E$10)))))","v":7.5703182219224345},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:Y553)),(((($C553-$D553)*$G$53)-SUM($G553:Y553))*($F$13/$E$10)))))","v":6.5609424589994427},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:Z553)),(((($C553-$D553)*$G$53)-SUM($G553:Z553))*($F$13/$E$10)))))","v":5.6861501311328535},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:AA553)),(((($C553-$D553)*$G$53)-SUM($G553:AA553))*($F$13/$E$10)))))","v":36.959975852363527},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:AB553)),(((($C553-$D553)*$G$53)-SUM($G553:AB553))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:AC553)),(((($C553-$D553)*$G$53)-SUM($G553:AC553))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E553),((($C553-$D553)*$G$53)-SUM($G553:AD553)),(((($C553-$D553)*$G$53)-SUM($G553:AD553))*($F$13/$E$10)))))","v":0}]
[null,"LED43",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B554,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":630.90787511610552},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:G554)),(((($C554-$D554)*$G$53)-SUM($G554:G554))*($F$13/$E$10)))))","v":86.224076265867751},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:H554)),(((($C554-$D554)*$G$53)-SUM($G554:H554))*($F$13/$E$10)))))","v":74.727532763752038},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:I554)),(((($C554-$D554)*$G$53)-SUM($G554:I554))*($F$13/$E$10)))))","v":64.763861728585113},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:J554)),(((($C554-$D554)*$G$53)-SUM($G554:J554))*($F$13/$E$10)))))","v":56.128680164773762},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:K554)),(((($C554-$D554)*$G$53)-SUM($G554:K554))*($F$13/$E$10)))))","v":48.644856142803931},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:L554)),(((($C554-$D554)*$G$53)-SUM($G554:L554))*($F$13/$E$10)))))","v":42.158875323763404},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:M554)),(((($C554-$D554)*$G$53)-SUM($G554:M554))*($F$13/$E$10)))))","v":36.537691947261614},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:N554)),(((($C554-$D554)*$G$53)-SUM($G554:N554))*($F$13/$E$10)))))","v":31.66599968762673},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:O554)),(((($C554-$D554)*$G$53)-SUM($G554:O554))*($F$13/$E$10)))))","v":27.443866395943171},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:P554)),(((($C554-$D554)*$G$53)-SUM($G554:P554))*($F$13/$E$10)))))","v":23.78468420981741},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:Q554)),(((($C554-$D554)*$G$53)-SUM($G554:Q554))*($F$13/$E$10)))))","v":20.613392981841759},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:R554)),(((($C554-$D554)*$G$53)-SUM($G554:R554))*($F$13/$E$10)))))","v":17.864940584262861},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:S554)),(((($C554-$D554)*$G$53)-SUM($G554:S554))*($F$13/$E$10)))))","v":15.482948506361147},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:T554)),(((($C554-$D554)*$G$53)-SUM($G554:T554))*($F$13/$E$10)))))","v":13.418555372179663},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:U554)),(((($C554-$D554)*$G$53)-SUM($G554:U554))*($F$13/$E$10)))))","v":11.629414655889043},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:V554)),(((($C554-$D554)*$G$53)-SUM($G554:V554))*($F$13/$E$10)))))","v":10.078826035103839},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:W554)),(((($C554-$D554)*$G$53)-SUM($G554:W554))*($F$13/$E$10)))))","v":8.7349825637566632},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:X554)),(((($C554-$D554)*$G$53)-SUM($G554:X554))*($F$13/$E$10)))))","v":7.5703182219224345},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:Y554)),(((($C554-$D554)*$G$53)-SUM($G554:Y554))*($F$13/$E$10)))))","v":6.5609424589994427},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:Z554)),(((($C554-$D554)*$G$53)-SUM($G554:Z554))*($F$13/$E$10)))))","v":5.6861501311328535},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:AA554)),(((($C554-$D554)*$G$53)-SUM($G554:AA554))*($F$13/$E$10)))))","v":36.959975852363527},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:AB554)),(((($C554-$D554)*$G$53)-SUM($G554:AB554))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:AC554)),(((($C554-$D554)*$G$53)-SUM($G554:AC554))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E554),((($C554-$D554)*$G$53)-SUM($G554:AD554)),(((($C554-$D554)*$G$53)-SUM($G554:AD554))*($F$13/$E$10)))))","v":0}]
[null,"LED17 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B555,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1841.127064105847},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:G555)),(((($C555-$D555)*$G$53)-SUM($G555:G555))*($F$13/$E$10)))))","v":251.62069876113239},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:H555)),(((($C555-$D555)*$G$53)-SUM($G555:H555))*($F$13/$E$10)))))","v":218.07127225964808},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:I555)),(((($C555-$D555)*$G$53)-SUM($G555:I555))*($F$13/$E$10)))))","v":188.99510262502832},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:J555)),(((($C555-$D555)*$G$53)-SUM($G555:J555))*($F$13/$E$10)))))","v":163.79575560835789},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:K555)),(((($C555-$D555)*$G$53)-SUM($G555:K555))*($F$13/$E$10)))))","v":141.95632152724349},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:L555)),(((($C555-$D555)*$G$53)-SUM($G555:L555))*($F$13/$E$10)))))","v":123.0288119902777},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:M555)),(((($C555-$D555)*$G$53)-SUM($G555:M555))*($F$13/$E$10)))))","v":106.624970391574},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:N555)),(((($C555-$D555)*$G$53)-SUM($G555:N555))*($F$13/$E$10)))))","v":92.408307672697475},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:O555)),(((($C555-$D555)*$G$53)-SUM($G555:O555))*($F$13/$E$10)))))","v":80.087199983004481},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:P555)),(((($C555-$D555)*$G$53)-SUM($G555:P555))*($F$13/$E$10)))))","v":69.40890665193723},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:Q555)),(((($C555-$D555)*$G$53)-SUM($G555:Q555))*($F$13/$E$10)))))","v":60.15438576501225},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:R555)),(((($C555-$D555)*$G$53)-SUM($G555:R555))*($F$13/$E$10)))))","v":52.133800996343957},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:S555)),(((($C555-$D555)*$G$53)-SUM($G555:S555))*($F$13/$E$10)))))","v":45.182627530164758},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:T555)),(((($C555-$D555)*$G$53)-SUM($G555:T555))*($F$13/$E$10)))))","v":39.15827719280945},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:U555)),(((($C555-$D555)*$G$53)-SUM($G555:U555))*($F$13/$E$10)))))","v":33.937173567101517},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:V555)),(((($C555-$D555)*$G$53)-SUM($G555:V555))*($F$13/$E$10)))))","v":29.412217091487975},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:W555)),(((($C555-$D555)*$G$53)-SUM($G555:W555))*($F$13/$E$10)))))","v":25.490588145956249},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:X555)),(((($C555-$D555)*$G$53)-SUM($G555:X555))*($F$13/$E$10)))))","v":22.091843059828747},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:Y555)),(((($C555-$D555)*$G$53)-SUM($G555:Y555))*($F$13/$E$10)))))","v":19.146263985184913},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:Z555)),(((($C555-$D555)*$G$53)-SUM($G555:Z555))*($F$13/$E$10)))))","v":16.593428787160246},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:AA555)),(((($C555-$D555)*$G$53)-SUM($G555:AA555))*($F$13/$E$10)))))","v":107.85728711654156},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:AB555)),(((($C555-$D555)*$G$53)-SUM($G555:AB555))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:AC555)),(((($C555-$D555)*$G$53)-SUM($G555:AC555))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E555),((($C555-$D555)*$G$53)-SUM($G555:AD555)),(((($C555-$D555)*$G$53)-SUM($G555:AD555))*($F$13/$E$10)))))","v":0}]
[null,"LED35",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B556,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:G556)),(((($C556-$D556)*$G$53)-SUM($G556:G556))*($F$13/$E$10)))))","v":198.50310262852454},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:H556)),(((($C556-$D556)*$G$53)-SUM($G556:H556))*($F$13/$E$10)))))","v":172.03602227805459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:I556)),(((($C556-$D556)*$G$53)-SUM($G556:I556))*($F$13/$E$10)))))","v":149.09788597431398},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:J556)),(((($C556-$D556)*$G$53)-SUM($G556:J556))*($F$13/$E$10)))))","v":129.21816784440546},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:K556)),(((($C556-$D556)*$G$53)-SUM($G556:K556))*($F$13/$E$10)))))","v":111.98907879848474},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:L556)),(((($C556-$D556)*$G$53)-SUM($G556:L556))*($F$13/$E$10)))))","v":97.057201625353443},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:M556)),(((($C556-$D556)*$G$53)-SUM($G556:M556))*($F$13/$E$10)))))","v":84.116241408639652},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:N556)),(((($C556-$D556)*$G$53)-SUM($G556:N556))*($F$13/$E$10)))))","v":72.900742554154363},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:O556)),(((($C556-$D556)*$G$53)-SUM($G556:O556))*($F$13/$E$10)))))","v":63.180643546933787},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:P556)),(((($C556-$D556)*$G$53)-SUM($G556:P556))*($F$13/$E$10)))))","v":54.756557740675937},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:Q556)),(((($C556-$D556)*$G$53)-SUM($G556:Q556))*($F$13/$E$10)))))","v":47.455683375252462},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:R556)),(((($C556-$D556)*$G$53)-SUM($G556:R556))*($F$13/$E$10)))))","v":41.128258925218809},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:S556)),(((($C556-$D556)*$G$53)-SUM($G556:S556))*($F$13/$E$10)))))","v":35.644491068522953},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:T556)),(((($C556-$D556)*$G$53)-SUM($G556:T556))*($F$13/$E$10)))))","v":30.891892259386562},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:U556)),(((($C556-$D556)*$G$53)-SUM($G556:U556))*($F$13/$E$10)))))","v":26.772973291468347},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:V556)),(((($C556-$D556)*$G$53)-SUM($G556:V556))*($F$13/$E$10)))))","v":23.203243519272565},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:W556)),(((($C556-$D556)*$G$53)-SUM($G556:W556))*($F$13/$E$10)))))","v":20.109477716702894},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:X556)),(((($C556-$D556)*$G$53)-SUM($G556:X556))*($F$13/$E$10)))))","v":17.428214021142502},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:Y556)),(((($C556-$D556)*$G$53)-SUM($G556:Y556))*($F$13/$E$10)))))","v":15.104452151656824},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:Z556)),(((($C556-$D556)*$G$53)-SUM($G556:Z556))*($F$13/$E$10)))))","v":13.090525198102569},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:AA556)),(((($C556-$D556)*$G$53)-SUM($G556:AA556))*($F$13/$E$10)))))","v":85.088413787666695},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:AB556)),(((($C556-$D556)*$G$53)-SUM($G556:AB556))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:AC556)),(((($C556-$D556)*$G$53)-SUM($G556:AC556))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E556),((($C556-$D556)*$G$53)-SUM($G556:AD556)),(((($C556-$D556)*$G$53)-SUM($G556:AD556))*($F$13/$E$10)))))","v":0}]
[null,"LED39",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B557,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":630.90787511610552},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:G557)),(((($C557-$D557)*$G$53)-SUM($G557:G557))*($F$13/$E$10)))))","v":86.224076265867751},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:H557)),(((($C557-$D557)*$G$53)-SUM($G557:H557))*($F$13/$E$10)))))","v":74.727532763752038},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:I557)),(((($C557-$D557)*$G$53)-SUM($G557:I557))*($F$13/$E$10)))))","v":64.763861728585113},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:J557)),(((($C557-$D557)*$G$53)-SUM($G557:J557))*($F$13/$E$10)))))","v":56.128680164773762},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:K557)),(((($C557-$D557)*$G$53)-SUM($G557:K557))*($F$13/$E$10)))))","v":48.644856142803931},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:L557)),(((($C557-$D557)*$G$53)-SUM($G557:L557))*($F$13/$E$10)))))","v":42.158875323763404},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:M557)),(((($C557-$D557)*$G$53)-SUM($G557:M557))*($F$13/$E$10)))))","v":36.537691947261614},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:N557)),(((($C557-$D557)*$G$53)-SUM($G557:N557))*($F$13/$E$10)))))","v":31.66599968762673},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:O557)),(((($C557-$D557)*$G$53)-SUM($G557:O557))*($F$13/$E$10)))))","v":27.443866395943171},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:P557)),(((($C557-$D557)*$G$53)-SUM($G557:P557))*($F$13/$E$10)))))","v":23.78468420981741},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:Q557)),(((($C557-$D557)*$G$53)-SUM($G557:Q557))*($F$13/$E$10)))))","v":20.613392981841759},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:R557)),(((($C557-$D557)*$G$53)-SUM($G557:R557))*($F$13/$E$10)))))","v":17.864940584262861},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:S557)),(((($C557-$D557)*$G$53)-SUM($G557:S557))*($F$13/$E$10)))))","v":15.482948506361147},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:T557)),(((($C557-$D557)*$G$53)-SUM($G557:T557))*($F$13/$E$10)))))","v":13.418555372179663},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:U557)),(((($C557-$D557)*$G$53)-SUM($G557:U557))*($F$13/$E$10)))))","v":11.629414655889043},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:V557)),(((($C557-$D557)*$G$53)-SUM($G557:V557))*($F$13/$E$10)))))","v":10.078826035103839},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:W557)),(((($C557-$D557)*$G$53)-SUM($G557:W557))*($F$13/$E$10)))))","v":8.7349825637566632},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:X557)),(((($C557-$D557)*$G$53)-SUM($G557:X557))*($F$13/$E$10)))))","v":7.5703182219224345},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:Y557)),(((($C557-$D557)*$G$53)-SUM($G557:Y557))*($F$13/$E$10)))))","v":6.5609424589994427},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:Z557)),(((($C557-$D557)*$G$53)-SUM($G557:Z557))*($F$13/$E$10)))))","v":5.6861501311328535},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:AA557)),(((($C557-$D557)*$G$53)-SUM($G557:AA557))*($F$13/$E$10)))))","v":36.959975852363527},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:AB557)),(((($C557-$D557)*$G$53)-SUM($G557:AB557))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:AC557)),(((($C557-$D557)*$G$53)-SUM($G557:AC557))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E557),((($C557-$D557)*$G$53)-SUM($G557:AD557)),(((($C557-$D557)*$G$53)-SUM($G557:AD557))*($F$13/$E$10)))))","v":0}]
[null,"LED26",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B558,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":630.90787511610552},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:G558)),(((($C558-$D558)*$G$53)-SUM($G558:G558))*($F$13/$E$10)))))","v":86.224076265867751},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:H558)),(((($C558-$D558)*$G$53)-SUM($G558:H558))*($F$13/$E$10)))))","v":74.727532763752038},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:I558)),(((($C558-$D558)*$G$53)-SUM($G558:I558))*($F$13/$E$10)))))","v":64.763861728585113},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:J558)),(((($C558-$D558)*$G$53)-SUM($G558:J558))*($F$13/$E$10)))))","v":56.128680164773762},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:K558)),(((($C558-$D558)*$G$53)-SUM($G558:K558))*($F$13/$E$10)))))","v":48.644856142803931},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:L558)),(((($C558-$D558)*$G$53)-SUM($G558:L558))*($F$13/$E$10)))))","v":42.158875323763404},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:M558)),(((($C558-$D558)*$G$53)-SUM($G558:M558))*($F$13/$E$10)))))","v":36.537691947261614},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:N558)),(((($C558-$D558)*$G$53)-SUM($G558:N558))*($F$13/$E$10)))))","v":31.66599968762673},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:O558)),(((($C558-$D558)*$G$53)-SUM($G558:O558))*($F$13/$E$10)))))","v":27.443866395943171},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:P558)),(((($C558-$D558)*$G$53)-SUM($G558:P558))*($F$13/$E$10)))))","v":23.78468420981741},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:Q558)),(((($C558-$D558)*$G$53)-SUM($G558:Q558))*($F$13/$E$10)))))","v":20.613392981841759},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:R558)),(((($C558-$D558)*$G$53)-SUM($G558:R558))*($F$13/$E$10)))))","v":17.864940584262861},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:S558)),(((($C558-$D558)*$G$53)-SUM($G558:S558))*($F$13/$E$10)))))","v":15.482948506361147},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:T558)),(((($C558-$D558)*$G$53)-SUM($G558:T558))*($F$13/$E$10)))))","v":13.418555372179663},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:U558)),(((($C558-$D558)*$G$53)-SUM($G558:U558))*($F$13/$E$10)))))","v":11.629414655889043},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:V558)),(((($C558-$D558)*$G$53)-SUM($G558:V558))*($F$13/$E$10)))))","v":10.078826035103839},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:W558)),(((($C558-$D558)*$G$53)-SUM($G558:W558))*($F$13/$E$10)))))","v":8.7349825637566632},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:X558)),(((($C558-$D558)*$G$53)-SUM($G558:X558))*($F$13/$E$10)))))","v":7.5703182219224345},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:Y558)),(((($C558-$D558)*$G$53)-SUM($G558:Y558))*($F$13/$E$10)))))","v":6.5609424589994427},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:Z558)),(((($C558-$D558)*$G$53)-SUM($G558:Z558))*($F$13/$E$10)))))","v":5.6861501311328535},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:AA558)),(((($C558-$D558)*$G$53)-SUM($G558:AA558))*($F$13/$E$10)))))","v":36.959975852363527},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:AB558)),(((($C558-$D558)*$G$53)-SUM($G558:AB558))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:AC558)),(((($C558-$D558)*$G$53)-SUM($G558:AC558))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E558),((($C558-$D558)*$G$53)-SUM($G558:AD558)),(((($C558-$D558)*$G$53)-SUM($G558:AD558))*($F$13/$E$10)))))","v":0}]
[null,"LED20",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B559,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:G559)),(((($C559-$D559)*$G$53)-SUM($G559:G559))*($F$13/$E$10)))))","v":198.50310262852454},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:H559)),(((($C559-$D559)*$G$53)-SUM($G559:H559))*($F$13/$E$10)))))","v":172.03602227805459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:I559)),(((($C559-$D559)*$G$53)-SUM($G559:I559))*($F$13/$E$10)))))","v":149.09788597431398},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:J559)),(((($C559-$D559)*$G$53)-SUM($G559:J559))*($F$13/$E$10)))))","v":129.21816784440546},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:K559)),(((($C559-$D559)*$G$53)-SUM($G559:K559))*($F$13/$E$10)))))","v":111.98907879848474},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:L559)),(((($C559-$D559)*$G$53)-SUM($G559:L559))*($F$13/$E$10)))))","v":97.057201625353443},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:M559)),(((($C559-$D559)*$G$53)-SUM($G559:M559))*($F$13/$E$10)))))","v":84.116241408639652},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:N559)),(((($C559-$D559)*$G$53)-SUM($G559:N559))*($F$13/$E$10)))))","v":72.900742554154363},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:O559)),(((($C559-$D559)*$G$53)-SUM($G559:O559))*($F$13/$E$10)))))","v":63.180643546933787},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:P559)),(((($C559-$D559)*$G$53)-SUM($G559:P559))*($F$13/$E$10)))))","v":54.756557740675937},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:Q559)),(((($C559-$D559)*$G$53)-SUM($G559:Q559))*($F$13/$E$10)))))","v":47.455683375252462},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:R559)),(((($C559-$D559)*$G$53)-SUM($G559:R559))*($F$13/$E$10)))))","v":41.128258925218809},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:S559)),(((($C559-$D559)*$G$53)-SUM($G559:S559))*($F$13/$E$10)))))","v":35.644491068522953},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:T559)),(((($C559-$D559)*$G$53)-SUM($G559:T559))*($F$13/$E$10)))))","v":30.891892259386562},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:U559)),(((($C559-$D559)*$G$53)-SUM($G559:U559))*($F$13/$E$10)))))","v":26.772973291468347},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:V559)),(((($C559-$D559)*$G$53)-SUM($G559:V559))*($F$13/$E$10)))))","v":23.203243519272565},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:W559)),(((($C559-$D559)*$G$53)-SUM($G559:W559))*($F$13/$E$10)))))","v":20.109477716702894},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:X559)),(((($C559-$D559)*$G$53)-SUM($G559:X559))*($F$13/$E$10)))))","v":17.428214021142502},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:Y559)),(((($C559-$D559)*$G$53)-SUM($G559:Y559))*($F$13/$E$10)))))","v":15.104452151656824},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:Z559)),(((($C559-$D559)*$G$53)-SUM($G559:Z559))*($F$13/$E$10)))))","v":13.090525198102569},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:AA559)),(((($C559-$D559)*$G$53)-SUM($G559:AA559))*($F$13/$E$10)))))","v":85.088413787666695},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:AB559)),(((($C559-$D559)*$G$53)-SUM($G559:AB559))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:AC559)),(((($C559-$D559)*$G$53)-SUM($G559:AC559))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E559),((($C559-$D559)*$G$53)-SUM($G559:AD559)),(((($C559-$D559)*$G$53)-SUM($G559:AD559))*($F$13/$E$10)))))","v":0}]
[null,"LED28",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B560,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:G560)),(((($C560-$D560)*$G$53)-SUM($G560:G560))*($F$13/$E$10)))))","v":198.50310262852454},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:H560)),(((($C560-$D560)*$G$53)-SUM($G560:H560))*($F$13/$E$10)))))","v":172.03602227805459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:I560)),(((($C560-$D560)*$G$53)-SUM($G560:I560))*($F$13/$E$10)))))","v":149.09788597431398},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:J560)),(((($C560-$D560)*$G$53)-SUM($G560:J560))*($F$13/$E$10)))))","v":129.21816784440546},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:K560)),(((($C560-$D560)*$G$53)-SUM($G560:K560))*($F$13/$E$10)))))","v":111.98907879848474},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:L560)),(((($C560-$D560)*$G$53)-SUM($G560:L560))*($F$13/$E$10)))))","v":97.057201625353443},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:M560)),(((($C560-$D560)*$G$53)-SUM($G560:M560))*($F$13/$E$10)))))","v":84.116241408639652},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:N560)),(((($C560-$D560)*$G$53)-SUM($G560:N560))*($F$13/$E$10)))))","v":72.900742554154363},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:O560)),(((($C560-$D560)*$G$53)-SUM($G560:O560))*($F$13/$E$10)))))","v":63.180643546933787},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:P560)),(((($C560-$D560)*$G$53)-SUM($G560:P560))*($F$13/$E$10)))))","v":54.756557740675937},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:Q560)),(((($C560-$D560)*$G$53)-SUM($G560:Q560))*($F$13/$E$10)))))","v":47.455683375252462},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:R560)),(((($C560-$D560)*$G$53)-SUM($G560:R560))*($F$13/$E$10)))))","v":41.128258925218809},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:S560)),(((($C560-$D560)*$G$53)-SUM($G560:S560))*($F$13/$E$10)))))","v":35.644491068522953},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:T560)),(((($C560-$D560)*$G$53)-SUM($G560:T560))*($F$13/$E$10)))))","v":30.891892259386562},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:U560)),(((($C560-$D560)*$G$53)-SUM($G560:U560))*($F$13/$E$10)))))","v":26.772973291468347},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:V560)),(((($C560-$D560)*$G$53)-SUM($G560:V560))*($F$13/$E$10)))))","v":23.203243519272565},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:W560)),(((($C560-$D560)*$G$53)-SUM($G560:W560))*($F$13/$E$10)))))","v":20.109477716702894},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:X560)),(((($C560-$D560)*$G$53)-SUM($G560:X560))*($F$13/$E$10)))))","v":17.428214021142502},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:Y560)),(((($C560-$D560)*$G$53)-SUM($G560:Y560))*($F$13/$E$10)))))","v":15.104452151656824},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:Z560)),(((($C560-$D560)*$G$53)-SUM($G560:Z560))*($F$13/$E$10)))))","v":13.090525198102569},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:AA560)),(((($C560-$D560)*$G$53)-SUM($G560:AA560))*($F$13/$E$10)))))","v":85.088413787666695},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:AB560)),(((($C560-$D560)*$G$53)-SUM($G560:AB560))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:AC560)),(((($C560-$D560)*$G$53)-SUM($G560:AC560))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E560),((($C560-$D560)*$G$53)-SUM($G560:AD560)),(((($C560-$D560)*$G$53)-SUM($G560:AD560))*($F$13/$E$10)))))","v":0}]
[null,"LED200",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B561,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:G561)),(((($C561-$D561)*$G$53)-SUM($G561:G561))*($F$13/$E$10)))))","v":151.42594272803947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:H561)),(((($C561-$D561)*$G$53)-SUM($G561:H561))*($F$13/$E$10)))))","v":131.23581703096755},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:I561)),(((($C561-$D561)*$G$53)-SUM($G561:I561))*($F$13/$E$10)))))","v":113.7377080935052},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:J561)),(((($C561-$D561)*$G$53)-SUM($G561:J561))*($F$13/$E$10)))))","v":98.572680347704505},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:K561)),(((($C561-$D561)*$G$53)-SUM($G561:K561))*($F$13/$E$10)))))","v":85.429656301343897},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:L561)),(((($C561-$D561)*$G$53)-SUM($G561:L561))*($F$13/$E$10)))))","v":74.039035461164715},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:M561)),(((($C561-$D561)*$G$53)-SUM($G561:M561))*($F$13/$E$10)))))","v":64.16716406634275},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:N561)),(((($C561-$D561)*$G$53)-SUM($G561:N561))*($F$13/$E$10)))))","v":55.611542190830384},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:O561)),(((($C561-$D561)*$G$53)-SUM($G561:O561))*($F$13/$E$10)))))","v":48.196669898719662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:P561)),(((($C561-$D561)*$G$53)-SUM($G561:P561))*($F$13/$E$10)))))","v":41.770447245557051},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:Q561)),(((($C561-$D561)*$G$53)-SUM($G561:Q561))*($F$13/$E$10)))))","v":36.201054279482769},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:R561)),(((($C561-$D561)*$G$53)-SUM($G561:R561))*($F$13/$E$10)))))","v":31.374247042218411},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:S561)),(((($C561-$D561)*$G$53)-SUM($G561:S561))*($F$13/$E$10)))))","v":27.191014103255959},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:T561)),(((($C561-$D561)*$G$53)-SUM($G561:T561))*($F$13/$E$10)))))","v":23.565545556155165},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:U561)),(((($C561-$D561)*$G$53)-SUM($G561:U561))*($F$13/$E$10)))))","v":20.423472815334481},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:V561)),(((($C561-$D561)*$G$53)-SUM($G561:V561))*($F$13/$E$10)))))","v":17.700343106623222},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:W561)),(((($C561-$D561)*$G$53)-SUM($G561:W561))*($F$13/$E$10)))))","v":15.340297359073459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:X561)),(((($C561-$D561)*$G$53)-SUM($G561:X561))*($F$13/$E$10)))))","v":13.294924377863662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:Y561)),(((($C561-$D561)*$G$53)-SUM($G561:Y561))*($F$13/$E$10)))))","v":11.522267794148501},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:Z561)),(((($C561-$D561)*$G$53)-SUM($G561:Z561))*($F$13/$E$10)))))","v":9.9859654215953615},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:AA561)),(((($C561-$D561)*$G$53)-SUM($G561:AA561))*($F$13/$E$10)))))","v":64.908775240369778},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:AB561)),(((($C561-$D561)*$G$53)-SUM($G561:AB561))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:AC561)),(((($C561-$D561)*$G$53)-SUM($G561:AC561))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E561),((($C561-$D561)*$G$53)-SUM($G561:AD561)),(((($C561-$D561)*$G$53)-SUM($G561:AD561))*($F$13/$E$10)))))","v":0}]
[null,"LED105",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B562,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1924.3815489672368},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:G562)),(((($C562-$D562)*$G$53)-SUM($G562:G562))*($F$13/$E$10)))))","v":262.99881169218901},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:H562)),(((($C562-$D562)*$G$53)-SUM($G562:H562))*($F$13/$E$10)))))","v":227.93230346656378},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:I562)),(((($C562-$D562)*$G$53)-SUM($G562:I562))*($F$13/$E$10)))))","v":197.54132967102197},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:J562)),(((($C562-$D562)*$G$53)-SUM($G562:J562))*($F$13/$E$10)))))","v":171.20248571488571},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:K562)),(((($C562-$D562)*$G$53)-SUM($G562:K562))*($F$13/$E$10)))))","v":148.37548761956762},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:L562)),(((($C562-$D562)*$G$53)-SUM($G562:L562))*($F$13/$E$10)))))","v":128.59208927029192},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:M562)),(((($C562-$D562)*$G$53)-SUM($G562:M562))*($F$13/$E$10)))))","v":111.44647736758634},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:N562)),(((($C562-$D562)*$G$53)-SUM($G562:N562))*($F$13/$E$10)))))","v":96.586947051908155},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:O562)),(((($C562-$D562)*$G$53)-SUM($G562:O562))*($F$13/$E$10)))))","v":83.708687444987092},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:P562)),(((($C562-$D562)*$G$53)-SUM($G562:P562))*($F$13/$E$10)))))","v":72.547529118988791},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:Q562)),(((($C562-$D562)*$G$53)-SUM($G562:Q562))*($F$13/$E$10)))))","v":62.874525236456947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:R562)),(((($C562-$D562)*$G$53)-SUM($G562:R562))*($F$13/$E$10)))))","v":54.491255204929345},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:S562)),(((($C562-$D562)*$G$53)-SUM($G562:S562))*($F$13/$E$10)))))","v":47.225754510938771},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:T562)),(((($C562-$D562)*$G$53)-SUM($G562:T562))*($F$13/$E$10)))))","v":40.928987242813612},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:U562)),(((($C562-$D562)*$G$53)-SUM($G562:U562))*($F$13/$E$10)))))","v":35.471788943771784},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:V562)),(((($C562-$D562)*$G$53)-SUM($G562:V562))*($F$13/$E$10)))))","v":30.74221708460221},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:W562)),(((($C562-$D562)*$G$53)-SUM($G562:W562))*($F$13/$E$10)))))","v":26.643254806655236},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:X562)),(((($C562-$D562)*$G$53)-SUM($G562:X562))*($F$13/$E$10)))))","v":23.090820832434535},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:Y562)),(((($C562-$D562)*$G$53)-SUM($G562:Y562))*($F$13/$E$10)))))","v":20.012044721443271},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:Z562)),(((($C562-$D562)*$G$53)-SUM($G562:Z562))*($F$13/$E$10)))))","v":17.343772091917497},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:AA562)),(((($C562-$D562)*$G$53)-SUM($G562:AA562))*($F$13/$E$10)))))","v":112.73451859746365},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:AB562)),(((($C562-$D562)*$G$53)-SUM($G562:AB562))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:AC562)),(((($C562-$D562)*$G$53)-SUM($G562:AC562))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E562),((($C562-$D562)*$G$53)-SUM($G562:AD562)),(((($C562-$D562)*$G$53)-SUM($G562:AD562))*($F$13/$E$10)))))","v":0}]
[null,"LED198",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B563,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1924.3815489672368},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:G563)),(((($C563-$D563)*$G$53)-SUM($G563:G563))*($F$13/$E$10)))))","v":262.99881169218901},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:H563)),(((($C563-$D563)*$G$53)-SUM($G563:H563))*($F$13/$E$10)))))","v":227.93230346656378},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:I563)),(((($C563-$D563)*$G$53)-SUM($G563:I563))*($F$13/$E$10)))))","v":197.54132967102197},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:J563)),(((($C563-$D563)*$G$53)-SUM($G563:J563))*($F$13/$E$10)))))","v":171.20248571488571},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:K563)),(((($C563-$D563)*$G$53)-SUM($G563:K563))*($F$13/$E$10)))))","v":148.37548761956762},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:L563)),(((($C563-$D563)*$G$53)-SUM($G563:L563))*($F$13/$E$10)))))","v":128.59208927029192},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:M563)),(((($C563-$D563)*$G$53)-SUM($G563:M563))*($F$13/$E$10)))))","v":111.44647736758634},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:N563)),(((($C563-$D563)*$G$53)-SUM($G563:N563))*($F$13/$E$10)))))","v":96.586947051908155},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:O563)),(((($C563-$D563)*$G$53)-SUM($G563:O563))*($F$13/$E$10)))))","v":83.708687444987092},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:P563)),(((($C563-$D563)*$G$53)-SUM($G563:P563))*($F$13/$E$10)))))","v":72.547529118988791},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:Q563)),(((($C563-$D563)*$G$53)-SUM($G563:Q563))*($F$13/$E$10)))))","v":62.874525236456947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:R563)),(((($C563-$D563)*$G$53)-SUM($G563:R563))*($F$13/$E$10)))))","v":54.491255204929345},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:S563)),(((($C563-$D563)*$G$53)-SUM($G563:S563))*($F$13/$E$10)))))","v":47.225754510938771},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:T563)),(((($C563-$D563)*$G$53)-SUM($G563:T563))*($F$13/$E$10)))))","v":40.928987242813612},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:U563)),(((($C563-$D563)*$G$53)-SUM($G563:U563))*($F$13/$E$10)))))","v":35.471788943771784},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:V563)),(((($C563-$D563)*$G$53)-SUM($G563:V563))*($F$13/$E$10)))))","v":30.74221708460221},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:W563)),(((($C563-$D563)*$G$53)-SUM($G563:W563))*($F$13/$E$10)))))","v":26.643254806655236},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:X563)),(((($C563-$D563)*$G$53)-SUM($G563:X563))*($F$13/$E$10)))))","v":23.090820832434535},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:Y563)),(((($C563-$D563)*$G$53)-SUM($G563:Y563))*($F$13/$E$10)))))","v":20.012044721443271},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:Z563)),(((($C563-$D563)*$G$53)-SUM($G563:Z563))*($F$13/$E$10)))))","v":17.343772091917497},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:AA563)),(((($C563-$D563)*$G$53)-SUM($G563:AA563))*($F$13/$E$10)))))","v":112.73451859746365},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:AB563)),(((($C563-$D563)*$G$53)-SUM($G563:AB563))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:AC563)),(((($C563-$D563)*$G$53)-SUM($G563:AC563))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E563),((($C563-$D563)*$G$53)-SUM($G563:AD563)),(((($C563-$D563)*$G$53)-SUM($G563:AD563))*($F$13/$E$10)))))","v":0}]
[null,"LED88",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B564,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:G564)),(((($C564-$D564)*$G$53)-SUM($G564:G564))*($F$13/$E$10)))))","v":151.42594272803947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:H564)),(((($C564-$D564)*$G$53)-SUM($G564:H564))*($F$13/$E$10)))))","v":131.23581703096755},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:I564)),(((($C564-$D564)*$G$53)-SUM($G564:I564))*($F$13/$E$10)))))","v":113.7377080935052},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:J564)),(((($C564-$D564)*$G$53)-SUM($G564:J564))*($F$13/$E$10)))))","v":98.572680347704505},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:K564)),(((($C564-$D564)*$G$53)-SUM($G564:K564))*($F$13/$E$10)))))","v":85.429656301343897},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:L564)),(((($C564-$D564)*$G$53)-SUM($G564:L564))*($F$13/$E$10)))))","v":74.039035461164715},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:M564)),(((($C564-$D564)*$G$53)-SUM($G564:M564))*($F$13/$E$10)))))","v":64.16716406634275},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:N564)),(((($C564-$D564)*$G$53)-SUM($G564:N564))*($F$13/$E$10)))))","v":55.611542190830384},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:O564)),(((($C564-$D564)*$G$53)-SUM($G564:O564))*($F$13/$E$10)))))","v":48.196669898719662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:P564)),(((($C564-$D564)*$G$53)-SUM($G564:P564))*($F$13/$E$10)))))","v":41.770447245557051},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:Q564)),(((($C564-$D564)*$G$53)-SUM($G564:Q564))*($F$13/$E$10)))))","v":36.201054279482769},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:R564)),(((($C564-$D564)*$G$53)-SUM($G564:R564))*($F$13/$E$10)))))","v":31.374247042218411},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:S564)),(((($C564-$D564)*$G$53)-SUM($G564:S564))*($F$13/$E$10)))))","v":27.191014103255959},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:T564)),(((($C564-$D564)*$G$53)-SUM($G564:T564))*($F$13/$E$10)))))","v":23.565545556155165},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:U564)),(((($C564-$D564)*$G$53)-SUM($G564:U564))*($F$13/$E$10)))))","v":20.423472815334481},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:V564)),(((($C564-$D564)*$G$53)-SUM($G564:V564))*($F$13/$E$10)))))","v":17.700343106623222},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:W564)),(((($C564-$D564)*$G$53)-SUM($G564:W564))*($F$13/$E$10)))))","v":15.340297359073459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:X564)),(((($C564-$D564)*$G$53)-SUM($G564:X564))*($F$13/$E$10)))))","v":13.294924377863662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:Y564)),(((($C564-$D564)*$G$53)-SUM($G564:Y564))*($F$13/$E$10)))))","v":11.522267794148501},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:Z564)),(((($C564-$D564)*$G$53)-SUM($G564:Z564))*($F$13/$E$10)))))","v":9.9859654215953615},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:AA564)),(((($C564-$D564)*$G$53)-SUM($G564:AA564))*($F$13/$E$10)))))","v":64.908775240369778},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:AB564)),(((($C564-$D564)*$G$53)-SUM($G564:AB564))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:AC564)),(((($C564-$D564)*$G$53)-SUM($G564:AC564))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E564),((($C564-$D564)*$G$53)-SUM($G564:AD564)),(((($C564-$D564)*$G$53)-SUM($G564:AD564))*($F$13/$E$10)))))","v":0}]
[null,"LED70",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B565,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:G565)),(((($C565-$D565)*$G$53)-SUM($G565:G565))*($F$13/$E$10)))))","v":151.42594272803947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:H565)),(((($C565-$D565)*$G$53)-SUM($G565:H565))*($F$13/$E$10)))))","v":131.23581703096755},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:I565)),(((($C565-$D565)*$G$53)-SUM($G565:I565))*($F$13/$E$10)))))","v":113.7377080935052},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:J565)),(((($C565-$D565)*$G$53)-SUM($G565:J565))*($F$13/$E$10)))))","v":98.572680347704505},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:K565)),(((($C565-$D565)*$G$53)-SUM($G565:K565))*($F$13/$E$10)))))","v":85.429656301343897},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:L565)),(((($C565-$D565)*$G$53)-SUM($G565:L565))*($F$13/$E$10)))))","v":74.039035461164715},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:M565)),(((($C565-$D565)*$G$53)-SUM($G565:M565))*($F$13/$E$10)))))","v":64.16716406634275},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:N565)),(((($C565-$D565)*$G$53)-SUM($G565:N565))*($F$13/$E$10)))))","v":55.611542190830384},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:O565)),(((($C565-$D565)*$G$53)-SUM($G565:O565))*($F$13/$E$10)))))","v":48.196669898719662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:P565)),(((($C565-$D565)*$G$53)-SUM($G565:P565))*($F$13/$E$10)))))","v":41.770447245557051},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:Q565)),(((($C565-$D565)*$G$53)-SUM($G565:Q565))*($F$13/$E$10)))))","v":36.201054279482769},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:R565)),(((($C565-$D565)*$G$53)-SUM($G565:R565))*($F$13/$E$10)))))","v":31.374247042218411},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:S565)),(((($C565-$D565)*$G$53)-SUM($G565:S565))*($F$13/$E$10)))))","v":27.191014103255959},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:T565)),(((($C565-$D565)*$G$53)-SUM($G565:T565))*($F$13/$E$10)))))","v":23.565545556155165},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:U565)),(((($C565-$D565)*$G$53)-SUM($G565:U565))*($F$13/$E$10)))))","v":20.423472815334481},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:V565)),(((($C565-$D565)*$G$53)-SUM($G565:V565))*($F$13/$E$10)))))","v":17.700343106623222},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:W565)),(((($C565-$D565)*$G$53)-SUM($G565:W565))*($F$13/$E$10)))))","v":15.340297359073459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:X565)),(((($C565-$D565)*$G$53)-SUM($G565:X565))*($F$13/$E$10)))))","v":13.294924377863662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:Y565)),(((($C565-$D565)*$G$53)-SUM($G565:Y565))*($F$13/$E$10)))))","v":11.522267794148501},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:Z565)),(((($C565-$D565)*$G$53)-SUM($G565:Z565))*($F$13/$E$10)))))","v":9.9859654215953615},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:AA565)),(((($C565-$D565)*$G$53)-SUM($G565:AA565))*($F$13/$E$10)))))","v":64.908775240369778},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:AB565)),(((($C565-$D565)*$G$53)-SUM($G565:AB565))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:AC565)),(((($C565-$D565)*$G$53)-SUM($G565:AC565))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E565),((($C565-$D565)*$G$53)-SUM($G565:AD565)),(((($C565-$D565)*$G$53)-SUM($G565:AD565))*($F$13/$E$10)))))","v":0}]
[null,"LED150",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B566,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":952.98454224015563},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:G566)),(((($C566-$D566)*$G$53)-SUM($G566:G566))*($F$13/$E$10)))))","v":130.24122077282126},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:H566)),(((($C566-$D566)*$G$53)-SUM($G566:H566))*($F$13/$E$10)))))","v":112.87572466977842},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:I566)),(((($C566-$D566)*$G$53)-SUM($G566:I566))*($F$13/$E$10)))))","v":97.825628047141294},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:J566)),(((($C566-$D566)*$G$53)-SUM($G566:J566))*($F$13/$E$10)))))","v":84.782210974189127},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:K566)),(((($C566-$D566)*$G$53)-SUM($G566:K566))*($F$13/$E$10)))))","v":73.477916177630561},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:L566)),(((($C566-$D566)*$G$53)-SUM($G566:L566))*($F$13/$E$10)))))","v":63.680860687279832},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:M566)),(((($C566-$D566)*$G$53)-SUM($G566:M566))*($F$13/$E$10)))))","v":55.190079262309183},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:N566)),(((($C566-$D566)*$G$53)-SUM($G566:N566))*($F$13/$E$10)))))","v":47.831402027334633},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:O566)),(((($C566-$D566)*$G$53)-SUM($G566:O566))*($F$13/$E$10)))))","v":41.453881757023339},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:P566)),(((($C566-$D566)*$G$53)-SUM($G566:P566))*($F$13/$E$10)))))","v":35.926697522753557},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:Q566)),(((($C566-$D566)*$G$53)-SUM($G566:Q566))*($F$13/$E$10)))))","v":31.136471186386416},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:R566)),(((($C566-$D566)*$G$53)-SUM($G566:R566))*($F$13/$E$10)))))","v":26.984941694868226},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:S566)),(((($C566-$D566)*$G$53)-SUM($G566:S566))*($F$13/$E$10)))))","v":23.386949468885799},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:T566)),(((($C566-$D566)*$G$53)-SUM($G566:T566))*($F$13/$E$10)))))","v":20.268689539701032},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:U566)),(((($C566-$D566)*$G$53)-SUM($G566:U566))*($F$13/$E$10)))))","v":17.566197601074222},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:V566)),(((($C566-$D566)*$G$53)-SUM($G566:V566))*($F$13/$E$10)))))","v":15.224037920930989},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:W566)),(((($C566-$D566)*$G$53)-SUM($G566:W566))*($F$13/$E$10)))))","v":13.194166198140191},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:X566)),(((($C566-$D566)*$G$53)-SUM($G566:X566))*($F$13/$E$10)))))","v":11.43494403838816},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:Y566)),(((($C566-$D566)*$G$53)-SUM($G566:Y566))*($F$13/$E$10)))))","v":9.9102848332697402},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:Z566)),(((($C566-$D566)*$G$53)-SUM($G566:Z566))*($F$13/$E$10)))))","v":8.588913522167104},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:AA566)),(((($C566-$D566)*$G$53)-SUM($G566:AA566))*($F$13/$E$10)))))","v":55.827937894086176},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:AB566)),(((($C566-$D566)*$G$53)-SUM($G566:AB566))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:AC566)),(((($C566-$D566)*$G$53)-SUM($G566:AC566))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E566),((($C566-$D566)*$G$53)-SUM($G566:AD566)),(((($C566-$D566)*$G$53)-SUM($G566:AD566))*($F$13/$E$10)))))","v":0}]
[null,"LED90",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B567,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:G567)),(((($C567-$D567)*$G$53)-SUM($G567:G567))*($F$13/$E$10)))))","v":151.42594272803947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:H567)),(((($C567-$D567)*$G$53)-SUM($G567:H567))*($F$13/$E$10)))))","v":131.23581703096755},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:I567)),(((($C567-$D567)*$G$53)-SUM($G567:I567))*($F$13/$E$10)))))","v":113.7377080935052},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:J567)),(((($C567-$D567)*$G$53)-SUM($G567:J567))*($F$13/$E$10)))))","v":98.572680347704505},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:K567)),(((($C567-$D567)*$G$53)-SUM($G567:K567))*($F$13/$E$10)))))","v":85.429656301343897},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:L567)),(((($C567-$D567)*$G$53)-SUM($G567:L567))*($F$13/$E$10)))))","v":74.039035461164715},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:M567)),(((($C567-$D567)*$G$53)-SUM($G567:M567))*($F$13/$E$10)))))","v":64.16716406634275},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:N567)),(((($C567-$D567)*$G$53)-SUM($G567:N567))*($F$13/$E$10)))))","v":55.611542190830384},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:O567)),(((($C567-$D567)*$G$53)-SUM($G567:O567))*($F$13/$E$10)))))","v":48.196669898719662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:P567)),(((($C567-$D567)*$G$53)-SUM($G567:P567))*($F$13/$E$10)))))","v":41.770447245557051},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:Q567)),(((($C567-$D567)*$G$53)-SUM($G567:Q567))*($F$13/$E$10)))))","v":36.201054279482769},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:R567)),(((($C567-$D567)*$G$53)-SUM($G567:R567))*($F$13/$E$10)))))","v":31.374247042218411},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:S567)),(((($C567-$D567)*$G$53)-SUM($G567:S567))*($F$13/$E$10)))))","v":27.191014103255959},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:T567)),(((($C567-$D567)*$G$53)-SUM($G567:T567))*($F$13/$E$10)))))","v":23.565545556155165},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:U567)),(((($C567-$D567)*$G$53)-SUM($G567:U567))*($F$13/$E$10)))))","v":20.423472815334481},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:V567)),(((($C567-$D567)*$G$53)-SUM($G567:V567))*($F$13/$E$10)))))","v":17.700343106623222},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:W567)),(((($C567-$D567)*$G$53)-SUM($G567:W567))*($F$13/$E$10)))))","v":15.340297359073459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:X567)),(((($C567-$D567)*$G$53)-SUM($G567:X567))*($F$13/$E$10)))))","v":13.294924377863662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:Y567)),(((($C567-$D567)*$G$53)-SUM($G567:Y567))*($F$13/$E$10)))))","v":11.522267794148501},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:Z567)),(((($C567-$D567)*$G$53)-SUM($G567:Z567))*($F$13/$E$10)))))","v":9.9859654215953615},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:AA567)),(((($C567-$D567)*$G$53)-SUM($G567:AA567))*($F$13/$E$10)))))","v":64.908775240369778},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:AB567)),(((($C567-$D567)*$G$53)-SUM($G567:AB567))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:AC567)),(((($C567-$D567)*$G$53)-SUM($G567:AC567))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E567),((($C567-$D567)*$G$53)-SUM($G567:AD567)),(((($C567-$D567)*$G$53)-SUM($G567:AD567))*($F$13/$E$10)))))","v":0}]
[null,"LED72",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B568,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:G568)),(((($C568-$D568)*$G$53)-SUM($G568:G568))*($F$13/$E$10)))))","v":151.42594272803947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:H568)),(((($C568-$D568)*$G$53)-SUM($G568:H568))*($F$13/$E$10)))))","v":131.23581703096755},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:I568)),(((($C568-$D568)*$G$53)-SUM($G568:I568))*($F$13/$E$10)))))","v":113.7377080935052},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:J568)),(((($C568-$D568)*$G$53)-SUM($G568:J568))*($F$13/$E$10)))))","v":98.572680347704505},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:K568)),(((($C568-$D568)*$G$53)-SUM($G568:K568))*($F$13/$E$10)))))","v":85.429656301343897},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:L568)),(((($C568-$D568)*$G$53)-SUM($G568:L568))*($F$13/$E$10)))))","v":74.039035461164715},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:M568)),(((($C568-$D568)*$G$53)-SUM($G568:M568))*($F$13/$E$10)))))","v":64.16716406634275},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:N568)),(((($C568-$D568)*$G$53)-SUM($G568:N568))*($F$13/$E$10)))))","v":55.611542190830384},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:O568)),(((($C568-$D568)*$G$53)-SUM($G568:O568))*($F$13/$E$10)))))","v":48.196669898719662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:P568)),(((($C568-$D568)*$G$53)-SUM($G568:P568))*($F$13/$E$10)))))","v":41.770447245557051},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:Q568)),(((($C568-$D568)*$G$53)-SUM($G568:Q568))*($F$13/$E$10)))))","v":36.201054279482769},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:R568)),(((($C568-$D568)*$G$53)-SUM($G568:R568))*($F$13/$E$10)))))","v":31.374247042218411},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:S568)),(((($C568-$D568)*$G$53)-SUM($G568:S568))*($F$13/$E$10)))))","v":27.191014103255959},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:T568)),(((($C568-$D568)*$G$53)-SUM($G568:T568))*($F$13/$E$10)))))","v":23.565545556155165},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:U568)),(((($C568-$D568)*$G$53)-SUM($G568:U568))*($F$13/$E$10)))))","v":20.423472815334481},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:V568)),(((($C568-$D568)*$G$53)-SUM($G568:V568))*($F$13/$E$10)))))","v":17.700343106623222},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:W568)),(((($C568-$D568)*$G$53)-SUM($G568:W568))*($F$13/$E$10)))))","v":15.340297359073459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:X568)),(((($C568-$D568)*$G$53)-SUM($G568:X568))*($F$13/$E$10)))))","v":13.294924377863662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:Y568)),(((($C568-$D568)*$G$53)-SUM($G568:Y568))*($F$13/$E$10)))))","v":11.522267794148501},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:Z568)),(((($C568-$D568)*$G$53)-SUM($G568:Z568))*($F$13/$E$10)))))","v":9.9859654215953615},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:AA568)),(((($C568-$D568)*$G$53)-SUM($G568:AA568))*($F$13/$E$10)))))","v":64.908775240369778},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:AB568)),(((($C568-$D568)*$G$53)-SUM($G568:AB568))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:AC568)),(((($C568-$D568)*$G$53)-SUM($G568:AC568))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E568),((($C568-$D568)*$G$53)-SUM($G568:AD568)),(((($C568-$D568)*$G$53)-SUM($G568:AD568))*($F$13/$E$10)))))","v":0}]
[null,"LED117",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B569,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:G569)),(((($C569-$D569)*$G$53)-SUM($G569:G569))*($F$13/$E$10)))))","v":198.50310262852454},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:H569)),(((($C569-$D569)*$G$53)-SUM($G569:H569))*($F$13/$E$10)))))","v":172.03602227805459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:I569)),(((($C569-$D569)*$G$53)-SUM($G569:I569))*($F$13/$E$10)))))","v":149.09788597431398},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:J569)),(((($C569-$D569)*$G$53)-SUM($G569:J569))*($F$13/$E$10)))))","v":129.21816784440546},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:K569)),(((($C569-$D569)*$G$53)-SUM($G569:K569))*($F$13/$E$10)))))","v":111.98907879848474},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:L569)),(((($C569-$D569)*$G$53)-SUM($G569:L569))*($F$13/$E$10)))))","v":97.057201625353443},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:M569)),(((($C569-$D569)*$G$53)-SUM($G569:M569))*($F$13/$E$10)))))","v":84.116241408639652},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:N569)),(((($C569-$D569)*$G$53)-SUM($G569:N569))*($F$13/$E$10)))))","v":72.900742554154363},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:O569)),(((($C569-$D569)*$G$53)-SUM($G569:O569))*($F$13/$E$10)))))","v":63.180643546933787},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:P569)),(((($C569-$D569)*$G$53)-SUM($G569:P569))*($F$13/$E$10)))))","v":54.756557740675937},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:Q569)),(((($C569-$D569)*$G$53)-SUM($G569:Q569))*($F$13/$E$10)))))","v":47.455683375252462},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:R569)),(((($C569-$D569)*$G$53)-SUM($G569:R569))*($F$13/$E$10)))))","v":41.128258925218809},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:S569)),(((($C569-$D569)*$G$53)-SUM($G569:S569))*($F$13/$E$10)))))","v":35.644491068522953},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:T569)),(((($C569-$D569)*$G$53)-SUM($G569:T569))*($F$13/$E$10)))))","v":30.891892259386562},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:U569)),(((($C569-$D569)*$G$53)-SUM($G569:U569))*($F$13/$E$10)))))","v":26.772973291468347},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:V569)),(((($C569-$D569)*$G$53)-SUM($G569:V569))*($F$13/$E$10)))))","v":23.203243519272565},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:W569)),(((($C569-$D569)*$G$53)-SUM($G569:W569))*($F$13/$E$10)))))","v":20.109477716702894},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:X569)),(((($C569-$D569)*$G$53)-SUM($G569:X569))*($F$13/$E$10)))))","v":17.428214021142502},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:Y569)),(((($C569-$D569)*$G$53)-SUM($G569:Y569))*($F$13/$E$10)))))","v":15.104452151656824},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:Z569)),(((($C569-$D569)*$G$53)-SUM($G569:Z569))*($F$13/$E$10)))))","v":13.090525198102569},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:AA569)),(((($C569-$D569)*$G$53)-SUM($G569:AA569))*($F$13/$E$10)))))","v":85.088413787666695},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:AB569)),(((($C569-$D569)*$G$53)-SUM($G569:AB569))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:AC569)),(((($C569-$D569)*$G$53)-SUM($G569:AC569))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E569),((($C569-$D569)*$G$53)-SUM($G569:AD569)),(((($C569-$D569)*$G$53)-SUM($G569:AD569))*($F$13/$E$10)))))","v":0}]
[null,"LED158",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B570,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:G570)),(((($C570-$D570)*$G$53)-SUM($G570:G570))*($F$13/$E$10)))))","v":198.50310262852454},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:H570)),(((($C570-$D570)*$G$53)-SUM($G570:H570))*($F$13/$E$10)))))","v":172.03602227805459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:I570)),(((($C570-$D570)*$G$53)-SUM($G570:I570))*($F$13/$E$10)))))","v":149.09788597431398},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:J570)),(((($C570-$D570)*$G$53)-SUM($G570:J570))*($F$13/$E$10)))))","v":129.21816784440546},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:K570)),(((($C570-$D570)*$G$53)-SUM($G570:K570))*($F$13/$E$10)))))","v":111.98907879848474},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:L570)),(((($C570-$D570)*$G$53)-SUM($G570:L570))*($F$13/$E$10)))))","v":97.057201625353443},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:M570)),(((($C570-$D570)*$G$53)-SUM($G570:M570))*($F$13/$E$10)))))","v":84.116241408639652},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:N570)),(((($C570-$D570)*$G$53)-SUM($G570:N570))*($F$13/$E$10)))))","v":72.900742554154363},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:O570)),(((($C570-$D570)*$G$53)-SUM($G570:O570))*($F$13/$E$10)))))","v":63.180643546933787},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:P570)),(((($C570-$D570)*$G$53)-SUM($G570:P570))*($F$13/$E$10)))))","v":54.756557740675937},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:Q570)),(((($C570-$D570)*$G$53)-SUM($G570:Q570))*($F$13/$E$10)))))","v":47.455683375252462},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:R570)),(((($C570-$D570)*$G$53)-SUM($G570:R570))*($F$13/$E$10)))))","v":41.128258925218809},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:S570)),(((($C570-$D570)*$G$53)-SUM($G570:S570))*($F$13/$E$10)))))","v":35.644491068522953},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:T570)),(((($C570-$D570)*$G$53)-SUM($G570:T570))*($F$13/$E$10)))))","v":30.891892259386562},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:U570)),(((($C570-$D570)*$G$53)-SUM($G570:U570))*($F$13/$E$10)))))","v":26.772973291468347},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:V570)),(((($C570-$D570)*$G$53)-SUM($G570:V570))*($F$13/$E$10)))))","v":23.203243519272565},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:W570)),(((($C570-$D570)*$G$53)-SUM($G570:W570))*($F$13/$E$10)))))","v":20.109477716702894},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:X570)),(((($C570-$D570)*$G$53)-SUM($G570:X570))*($F$13/$E$10)))))","v":17.428214021142502},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:Y570)),(((($C570-$D570)*$G$53)-SUM($G570:Y570))*($F$13/$E$10)))))","v":15.104452151656824},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:Z570)),(((($C570-$D570)*$G$53)-SUM($G570:Z570))*($F$13/$E$10)))))","v":13.090525198102569},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:AA570)),(((($C570-$D570)*$G$53)-SUM($G570:AA570))*($F$13/$E$10)))))","v":85.088413787666695},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:AB570)),(((($C570-$D570)*$G$53)-SUM($G570:AB570))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:AC570)),(((($C570-$D570)*$G$53)-SUM($G570:AC570))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E570),((($C570-$D570)*$G$53)-SUM($G570:AD570)),(((($C570-$D570)*$G$53)-SUM($G570:AD570))*($F$13/$E$10)))))","v":0}]
[null,"LED298",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B571,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1924.3815489672368},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:G571)),(((($C571-$D571)*$G$53)-SUM($G571:G571))*($F$13/$E$10)))))","v":262.99881169218901},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:H571)),(((($C571-$D571)*$G$53)-SUM($G571:H571))*($F$13/$E$10)))))","v":227.93230346656378},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:I571)),(((($C571-$D571)*$G$53)-SUM($G571:I571))*($F$13/$E$10)))))","v":197.54132967102197},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:J571)),(((($C571-$D571)*$G$53)-SUM($G571:J571))*($F$13/$E$10)))))","v":171.20248571488571},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:K571)),(((($C571-$D571)*$G$53)-SUM($G571:K571))*($F$13/$E$10)))))","v":148.37548761956762},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:L571)),(((($C571-$D571)*$G$53)-SUM($G571:L571))*($F$13/$E$10)))))","v":128.59208927029192},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:M571)),(((($C571-$D571)*$G$53)-SUM($G571:M571))*($F$13/$E$10)))))","v":111.44647736758634},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:N571)),(((($C571-$D571)*$G$53)-SUM($G571:N571))*($F$13/$E$10)))))","v":96.586947051908155},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:O571)),(((($C571-$D571)*$G$53)-SUM($G571:O571))*($F$13/$E$10)))))","v":83.708687444987092},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:P571)),(((($C571-$D571)*$G$53)-SUM($G571:P571))*($F$13/$E$10)))))","v":72.547529118988791},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:Q571)),(((($C571-$D571)*$G$53)-SUM($G571:Q571))*($F$13/$E$10)))))","v":62.874525236456947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:R571)),(((($C571-$D571)*$G$53)-SUM($G571:R571))*($F$13/$E$10)))))","v":54.491255204929345},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:S571)),(((($C571-$D571)*$G$53)-SUM($G571:S571))*($F$13/$E$10)))))","v":47.225754510938771},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:T571)),(((($C571-$D571)*$G$53)-SUM($G571:T571))*($F$13/$E$10)))))","v":40.928987242813612},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:U571)),(((($C571-$D571)*$G$53)-SUM($G571:U571))*($F$13/$E$10)))))","v":35.471788943771784},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:V571)),(((($C571-$D571)*$G$53)-SUM($G571:V571))*($F$13/$E$10)))))","v":30.74221708460221},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:W571)),(((($C571-$D571)*$G$53)-SUM($G571:W571))*($F$13/$E$10)))))","v":26.643254806655236},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:X571)),(((($C571-$D571)*$G$53)-SUM($G571:X571))*($F$13/$E$10)))))","v":23.090820832434535},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:Y571)),(((($C571-$D571)*$G$53)-SUM($G571:Y571))*($F$13/$E$10)))))","v":20.012044721443271},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:Z571)),(((($C571-$D571)*$G$53)-SUM($G571:Z571))*($F$13/$E$10)))))","v":17.343772091917497},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:AA571)),(((($C571-$D571)*$G$53)-SUM($G571:AA571))*($F$13/$E$10)))))","v":112.73451859746365},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:AB571)),(((($C571-$D571)*$G$53)-SUM($G571:AB571))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:AC571)),(((($C571-$D571)*$G$53)-SUM($G571:AC571))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E571),((($C571-$D571)*$G$53)-SUM($G571:AD571)),(((($C571-$D571)*$G$53)-SUM($G571:AD571))*($F$13/$E$10)))))","v":0}]
[null,"LED178",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B572,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1107.9947028880938},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:G572)),(((($C572-$D572)*$G$53)-SUM($G572:G572))*($F$13/$E$10)))))","v":151.42594272803947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:H572)),(((($C572-$D572)*$G$53)-SUM($G572:H572))*($F$13/$E$10)))))","v":131.23581703096755},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:I572)),(((($C572-$D572)*$G$53)-SUM($G572:I572))*($F$13/$E$10)))))","v":113.7377080935052},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:J572)),(((($C572-$D572)*$G$53)-SUM($G572:J572))*($F$13/$E$10)))))","v":98.572680347704505},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:K572)),(((($C572-$D572)*$G$53)-SUM($G572:K572))*($F$13/$E$10)))))","v":85.429656301343897},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:L572)),(((($C572-$D572)*$G$53)-SUM($G572:L572))*($F$13/$E$10)))))","v":74.039035461164715},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:M572)),(((($C572-$D572)*$G$53)-SUM($G572:M572))*($F$13/$E$10)))))","v":64.16716406634275},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:N572)),(((($C572-$D572)*$G$53)-SUM($G572:N572))*($F$13/$E$10)))))","v":55.611542190830384},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:O572)),(((($C572-$D572)*$G$53)-SUM($G572:O572))*($F$13/$E$10)))))","v":48.196669898719662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:P572)),(((($C572-$D572)*$G$53)-SUM($G572:P572))*($F$13/$E$10)))))","v":41.770447245557051},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:Q572)),(((($C572-$D572)*$G$53)-SUM($G572:Q572))*($F$13/$E$10)))))","v":36.201054279482769},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:R572)),(((($C572-$D572)*$G$53)-SUM($G572:R572))*($F$13/$E$10)))))","v":31.374247042218411},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:S572)),(((($C572-$D572)*$G$53)-SUM($G572:S572))*($F$13/$E$10)))))","v":27.191014103255959},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:T572)),(((($C572-$D572)*$G$53)-SUM($G572:T572))*($F$13/$E$10)))))","v":23.565545556155165},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:U572)),(((($C572-$D572)*$G$53)-SUM($G572:U572))*($F$13/$E$10)))))","v":20.423472815334481},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:V572)),(((($C572-$D572)*$G$53)-SUM($G572:V572))*($F$13/$E$10)))))","v":17.700343106623222},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:W572)),(((($C572-$D572)*$G$53)-SUM($G572:W572))*($F$13/$E$10)))))","v":15.340297359073459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:X572)),(((($C572-$D572)*$G$53)-SUM($G572:X572))*($F$13/$E$10)))))","v":13.294924377863662},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:Y572)),(((($C572-$D572)*$G$53)-SUM($G572:Y572))*($F$13/$E$10)))))","v":11.522267794148501},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:Z572)),(((($C572-$D572)*$G$53)-SUM($G572:Z572))*($F$13/$E$10)))))","v":9.9859654215953615},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:AA572)),(((($C572-$D572)*$G$53)-SUM($G572:AA572))*($F$13/$E$10)))))","v":64.908775240369778},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:AB572)),(((($C572-$D572)*$G$53)-SUM($G572:AB572))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:AC572)),(((($C572-$D572)*$G$53)-SUM($G572:AC572))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E572),((($C572-$D572)*$G$53)-SUM($G572:AD572)),(((($C572-$D572)*$G$53)-SUM($G572:AD572))*($F$13/$E$10)))))","v":0}]
[null,"LED175",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B573,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1194.1114588036155},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:G573)),(((($C573-$D573)*$G$53)-SUM($G573:G573))*($F$13/$E$10)))))","v":163.19523270316077},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:H573)),(((($C573-$D573)*$G$53)-SUM($G573:H573))*($F$13/$E$10)))))","v":141.43586834273933},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:I573)),(((($C573-$D573)*$G$53)-SUM($G573:I573))*($F$13/$E$10)))))","v":122.57775256370742},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:J573)),(((($C573-$D573)*$G$53)-SUM($G573:J573))*($F$13/$E$10)))))","v":106.23405222187975},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:K573)),(((($C573-$D573)*$G$53)-SUM($G573:K573))*($F$13/$E$10)))))","v":92.069511925629129},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:L573)),(((($C573-$D573)*$G$53)-SUM($G573:L573))*($F$13/$E$10)))))","v":79.793577002211904},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:M573)),(((($C573-$D573)*$G$53)-SUM($G573:M573))*($F$13/$E$10)))))","v":69.15443340191699},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:N573)),(((($C573-$D573)*$G$53)-SUM($G573:N573))*($F$13/$E$10)))))","v":59.933842281661384},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:O573)),(((($C573-$D573)*$G$53)-SUM($G573:O573))*($F$13/$E$10)))))","v":51.942663310773213},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:P573)),(((($C573-$D573)*$G$53)-SUM($G573:P573))*($F$13/$E$10)))))","v":45.016974869336778},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:Q573)),(((($C573-$D573)*$G$53)-SUM($G573:Q573))*($F$13/$E$10)))))","v":39.014711553425208},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:R573)),(((($C573-$D573)*$G$53)-SUM($G573:R573))*($F$13/$E$10)))))","v":33.812750012968522},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:S573)),(((($C573-$D573)*$G$53)-SUM($G573:S573))*($F$13/$E$10)))))","v":29.304383344572717},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:T573)),(((($C573-$D573)*$G$53)-SUM($G573:T573))*($F$13/$E$10)))))","v":25.39713223196301},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:U573)),(((($C573-$D573)*$G$53)-SUM($G573:U573))*($F$13/$E$10)))))","v":22.010847934367938},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:V573)),(((($C573-$D573)*$G$53)-SUM($G573:V573))*($F$13/$E$10)))))","v":19.076068209785536},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:W573)),(((($C573-$D573)*$G$53)-SUM($G573:W573))*($F$13/$E$10)))))","v":16.532592448480802},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:X573)),(((($C573-$D573)*$G$53)-SUM($G573:X573))*($F$13/$E$10)))))","v":14.328246788683373},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:Y573)),(((($C573-$D573)*$G$53)-SUM($G573:Y573))*($F$13/$E$10)))))","v":12.417813883525589},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:Z573)),(((($C573-$D573)*$G$53)-SUM($G573:Z573))*($F$13/$E$10)))))","v":10.762105365722164},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:AA573)),(((($C573-$D573)*$G$53)-SUM($G573:AA573))*($F$13/$E$10)))))","v":69.953684877194064},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:AB573)),(((($C573-$D573)*$G$53)-SUM($G573:AB573))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:AC573)),(((($C573-$D573)*$G$53)-SUM($G573:AC573))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E573),((($C573-$D573)*$G$53)-SUM($G573:AD573)),(((($C573-$D573)*$G$53)-SUM($G573:AD573))*($F$13/$E$10)))))","v":0}]
[null,"LED79",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B574,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1452.4617265501797},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:G574)),(((($C574-$D574)*$G$53)-SUM($G574:G574))*($F$13/$E$10)))))","v":198.50310262852454},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:H574)),(((($C574-$D574)*$G$53)-SUM($G574:H574))*($F$13/$E$10)))))","v":172.03602227805459},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:I574)),(((($C574-$D574)*$G$53)-SUM($G574:I574))*($F$13/$E$10)))))","v":149.09788597431398},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:J574)),(((($C574-$D574)*$G$53)-SUM($G574:J574))*($F$13/$E$10)))))","v":129.21816784440546},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:K574)),(((($C574-$D574)*$G$53)-SUM($G574:K574))*($F$13/$E$10)))))","v":111.98907879848474},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:L574)),(((($C574-$D574)*$G$53)-SUM($G574:L574))*($F$13/$E$10)))))","v":97.057201625353443},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:M574)),(((($C574-$D574)*$G$53)-SUM($G574:M574))*($F$13/$E$10)))))","v":84.116241408639652},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:N574)),(((($C574-$D574)*$G$53)-SUM($G574:N574))*($F$13/$E$10)))))","v":72.900742554154363},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:O574)),(((($C574-$D574)*$G$53)-SUM($G574:O574))*($F$13/$E$10)))))","v":63.180643546933787},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:P574)),(((($C574-$D574)*$G$53)-SUM($G574:P574))*($F$13/$E$10)))))","v":54.756557740675937},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:Q574)),(((($C574-$D574)*$G$53)-SUM($G574:Q574))*($F$13/$E$10)))))","v":47.455683375252462},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:R574)),(((($C574-$D574)*$G$53)-SUM($G574:R574))*($F$13/$E$10)))))","v":41.128258925218809},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:S574)),(((($C574-$D574)*$G$53)-SUM($G574:S574))*($F$13/$E$10)))))","v":35.644491068522953},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:T574)),(((($C574-$D574)*$G$53)-SUM($G574:T574))*($F$13/$E$10)))))","v":30.891892259386562},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:U574)),(((($C574-$D574)*$G$53)-SUM($G574:U574))*($F$13/$E$10)))))","v":26.772973291468347},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:V574)),(((($C574-$D574)*$G$53)-SUM($G574:V574))*($F$13/$E$10)))))","v":23.203243519272565},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:W574)),(((($C574-$D574)*$G$53)-SUM($G574:W574))*($F$13/$E$10)))))","v":20.109477716702894},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:X574)),(((($C574-$D574)*$G$53)-SUM($G574:X574))*($F$13/$E$10)))))","v":17.428214021142502},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:Y574)),(((($C574-$D574)*$G$53)-SUM($G574:Y574))*($F$13/$E$10)))))","v":15.104452151656824},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:Z574)),(((($C574-$D574)*$G$53)-SUM($G574:Z574))*($F$13/$E$10)))))","v":13.090525198102569},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:AA574)),(((($C574-$D574)*$G$53)-SUM($G574:AA574))*($F$13/$E$10)))))","v":85.088413787666695},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:AB574)),(((($C574-$D574)*$G$53)-SUM($G574:AB574))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:AC574)),(((($C574-$D574)*$G$53)-SUM($G574:AC574))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E574),((($C574-$D574)*$G$53)-SUM($G574:AD574)),(((($C574-$D574)*$G$53)-SUM($G574:AD574))*($F$13/$E$10)))))","v":0}]
[null,"LED80",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B575,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":952.98454224015563},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:G575)),(((($C575-$D575)*$G$53)-SUM($G575:G575))*($F$13/$E$10)))))","v":130.24122077282126},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:H575)),(((($C575-$D575)*$G$53)-SUM($G575:H575))*($F$13/$E$10)))))","v":112.87572466977842},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:I575)),(((($C575-$D575)*$G$53)-SUM($G575:I575))*($F$13/$E$10)))))","v":97.825628047141294},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:J575)),(((($C575-$D575)*$G$53)-SUM($G575:J575))*($F$13/$E$10)))))","v":84.782210974189127},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:K575)),(((($C575-$D575)*$G$53)-SUM($G575:K575))*($F$13/$E$10)))))","v":73.477916177630561},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:L575)),(((($C575-$D575)*$G$53)-SUM($G575:L575))*($F$13/$E$10)))))","v":63.680860687279832},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:M575)),(((($C575-$D575)*$G$53)-SUM($G575:M575))*($F$13/$E$10)))))","v":55.190079262309183},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:N575)),(((($C575-$D575)*$G$53)-SUM($G575:N575))*($F$13/$E$10)))))","v":47.831402027334633},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:O575)),(((($C575-$D575)*$G$53)-SUM($G575:O575))*($F$13/$E$10)))))","v":41.453881757023339},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:P575)),(((($C575-$D575)*$G$53)-SUM($G575:P575))*($F$13/$E$10)))))","v":35.926697522753557},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:Q575)),(((($C575-$D575)*$G$53)-SUM($G575:Q575))*($F$13/$E$10)))))","v":31.136471186386416},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:R575)),(((($C575-$D575)*$G$53)-SUM($G575:R575))*($F$13/$E$10)))))","v":26.984941694868226},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:S575)),(((($C575-$D575)*$G$53)-SUM($G575:S575))*($F$13/$E$10)))))","v":23.386949468885799},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:T575)),(((($C575-$D575)*$G$53)-SUM($G575:T575))*($F$13/$E$10)))))","v":20.268689539701032},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:U575)),(((($C575-$D575)*$G$53)-SUM($G575:U575))*($F$13/$E$10)))))","v":17.566197601074222},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:V575)),(((($C575-$D575)*$G$53)-SUM($G575:V575))*($F$13/$E$10)))))","v":15.224037920930989},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:W575)),(((($C575-$D575)*$G$53)-SUM($G575:W575))*($F$13/$E$10)))))","v":13.194166198140191},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:X575)),(((($C575-$D575)*$G$53)-SUM($G575:X575))*($F$13/$E$10)))))","v":11.43494403838816},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:Y575)),(((($C575-$D575)*$G$53)-SUM($G575:Y575))*($F$13/$E$10)))))","v":9.9102848332697402},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:Z575)),(((($C575-$D575)*$G$53)-SUM($G575:Z575))*($F$13/$E$10)))))","v":8.588913522167104},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:AA575)),(((($C575-$D575)*$G$53)-SUM($G575:AA575))*($F$13/$E$10)))))","v":55.827937894086176},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:AB575)),(((($C575-$D575)*$G$53)-SUM($G575:AB575))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:AC575)),(((($C575-$D575)*$G$53)-SUM($G575:AC575))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E575),((($C575-$D575)*$G$53)-SUM($G575:AD575)),(((($C575-$D575)*$G$53)-SUM($G575:AD575))*($F$13/$E$10)))))","v":0}]
[null,"LED60",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B576,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":909.92616428239489},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:G576)),(((($C576-$D576)*$G$53)-SUM($G576:G576))*($F$13/$E$10)))))","v":124.35657578526063},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:H576)),(((($C576-$D576)*$G$53)-SUM($G576:H576))*($F$13/$E$10)))))","v":107.77569901389255},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:I576)),(((($C576-$D576)*$G$53)-SUM($G576:I576))*($F$13/$E$10)))))","v":93.405605812040207},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:J576)),(((($C576-$D576)*$G$53)-SUM($G576:J576))*($F$13/$E$10)))))","v":80.951525037101504},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:K576)),(((($C576-$D576)*$G$53)-SUM($G576:K576))*($F$13/$E$10)))))","v":70.157988365487967},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:L576)),(((($C576-$D576)*$G$53)-SUM($G576:L576))*($F$13/$E$10)))))","v":60.803589916756238},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:M576)),(((($C576-$D576)*$G$53)-SUM($G576:M576))*($F$13/$E$10)))))","v":52.696444594522077},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:N576)),(((($C576-$D576)*$G$53)-SUM($G576:N576))*($F$13/$E$10)))))","v":45.670251981919137},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:O576)),(((($C576-$D576)*$G$53)-SUM($G576:O576))*($F$13/$E$10)))))","v":39.580885050996585},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:P576)),(((($C576-$D576)*$G$53)-SUM($G576:P576))*($F$13/$E$10)))))","v":34.303433710863708},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:Q576)),(((($C576-$D576)*$G$53)-SUM($G576:Q576))*($F$13/$E$10)))))","v":29.72964254941521},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:R576)),(((($C576-$D576)*$G$53)-SUM($G576:R576))*($F$13/$E$10)))))","v":25.765690209493187},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:S576)),(((($C576-$D576)*$G$53)-SUM($G576:S576))*($F$13/$E$10)))))","v":22.330264848227429},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:T576)),(((($C576-$D576)*$G$53)-SUM($G576:T576))*($F$13/$E$10)))))","v":19.352896201797101},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:U576)),(((($C576-$D576)*$G$53)-SUM($G576:U576))*($F$13/$E$10)))))","v":16.772510041557492},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:V576)),(((($C576-$D576)*$G$53)-SUM($G576:V576))*($F$13/$E$10)))))","v":14.536175369349833},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:W576)),(((($C576-$D576)*$G$53)-SUM($G576:W576))*($F$13/$E$10)))))","v":12.598018653436521},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:X576)),(((($C576-$D576)*$G$53)-SUM($G576:X576))*($F$13/$E$10)))))","v":10.918282832978321},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:Y576)),(((($C576-$D576)*$G$53)-SUM($G576:Y576))*($F$13/$E$10)))))","v":9.4625117885812102},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:Z576)),(((($C576-$D576)*$G$53)-SUM($G576:Z576))*($F$13/$E$10)))))","v":8.200843550103718},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:AA576)),(((($C576-$D576)*$G$53)-SUM($G576:AA576))*($F$13/$E$10)))))","v":53.305483075674147},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:AB576)),(((($C576-$D576)*$G$53)-SUM($G576:AB576))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:AC576)),(((($C576-$D576)*$G$53)-SUM($G576:AC576))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E576),((($C576-$D576)*$G$53)-SUM($G576:AD576)),(((($C576-$D576)*$G$53)-SUM($G576:AD576))*($F$13/$E$10)))))","v":0}]
[null,"LED23 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B577,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1367.1444329939875},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:G577)),(((($C577-$D577)*$G$53)-SUM($G577:G577))*($F$13/$E$10)))))","v":186.84307250917828},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:H577)),(((($C577-$D577)*$G$53)-SUM($G577:H577))*($F$13/$E$10)))))","v":161.93066284128784},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:I577)),(((($C577-$D577)*$G$53)-SUM($G577:I577))*($F$13/$E$10)))))","v":140.33990779578278},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:J577)),(((($C577-$D577)*$G$53)-SUM($G577:J577))*($F$13/$E$10)))))","v":121.62792008967841},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:K577)),(((($C577-$D577)*$G$53)-SUM($G577:K577))*($F$13/$E$10)))))","v":105.4108640777213},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:L577)),(((($C577-$D577)*$G$53)-SUM($G577:L577))*($F$13/$E$10)))))","v":91.356082200691802},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:M577)),(((($C577-$D577)*$G$53)-SUM($G577:M577))*($F$13/$E$10)))))","v":79.175271240599557},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:N577)),(((($C577-$D577)*$G$53)-SUM($G577:N577))*($F$13/$E$10)))))","v":68.618568408519607},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:O577)),(((($C577-$D577)*$G$53)-SUM($G577:O577))*($F$13/$E$10)))))","v":59.469425954050315},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:P577)),(((($C577-$D577)*$G$53)-SUM($G577:P577))*($F$13/$E$10)))))","v":51.540169160176944},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:Q577)),(((($C577-$D577)*$G$53)-SUM($G577:Q577))*($F$13/$E$10)))))","v":44.668146605486676},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:R577)),(((($C577-$D577)*$G$53)-SUM($G577:R577))*($F$13/$E$10)))))","v":38.71239372475511},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:S577)),(((($C577-$D577)*$G$53)-SUM($G577:S577))*($F$13/$E$10)))))","v":33.550741228121083},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:T577)),(((($C577-$D577)*$G$53)-SUM($G577:T577))*($F$13/$E$10)))))","v":29.077309064371608},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:U577)),(((($C577-$D577)*$G$53)-SUM($G577:U577))*($F$13/$E$10)))))","v":25.200334522455403},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:V577)),(((($C577-$D577)*$G$53)-SUM($G577:V577))*($F$13/$E$10)))))","v":21.840289919461338},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:W577)),(((($C577-$D577)*$G$53)-SUM($G577:W577))*($F$13/$E$10)))))","v":18.928251263533152},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:X577)),(((($C577-$D577)*$G$53)-SUM($G577:X577))*($F$13/$E$10)))))","v":16.404484428395396},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:Y577)),(((($C577-$D577)*$G$53)-SUM($G577:Y577))*($F$13/$E$10)))))","v":14.217219837942684},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:Z577)),(((($C577-$D577)*$G$53)-SUM($G577:Z577))*($F$13/$E$10)))))","v":12.321590526217005},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:AA577)),(((($C577-$D577)*$G$53)-SUM($G577:AA577))*($F$13/$E$10)))))","v":80.09033842041049},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:AB577)),(((($C577-$D577)*$G$53)-SUM($G577:AB577))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:AC577)),(((($C577-$D577)*$G$53)-SUM($G577:AC577))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E577),((($C577-$D577)*$G$53)-SUM($G577:AD577)),(((($C577-$D577)*$G$53)-SUM($G577:AD577))*($F$13/$E$10)))))","v":0}]
[null,"LED155 TM",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B578,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1680.4641145778353},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:G578)),(((($C578-$D578)*$G$53)-SUM($G578:G578))*($F$13/$E$10)))))","v":229.66342899230412},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:H578)),(((($C578-$D578)*$G$53)-SUM($G578:H578))*($F$13/$E$10)))))","v":199.04163845999693},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:I578)),(((($C578-$D578)*$G$53)-SUM($G578:I578))*($F$13/$E$10)))))","v":172.50275333199733},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:J578)),(((($C578-$D578)*$G$53)-SUM($G578:J578))*($F$13/$E$10)))))","v":149.50238622106434},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:K578)),(((($C578-$D578)*$G$53)-SUM($G578:K578))*($F$13/$E$10)))))","v":129.56873472492242},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:L578)),(((($C578-$D578)*$G$53)-SUM($G578:L578))*($F$13/$E$10)))))","v":112.2929034282661},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:M578)),(((($C578-$D578)*$G$53)-SUM($G578:M578))*($F$13/$E$10)))))","v":97.320516304497289},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:N578)),(((($C578-$D578)*$G$53)-SUM($G578:N578))*($F$13/$E$10)))))","v":84.344447463897666},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:O578)),(((($C578-$D578)*$G$53)-SUM($G578:O578))*($F$13/$E$10)))))","v":73.098521135377965},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:P578)),(((($C578-$D578)*$G$53)-SUM($G578:P578))*($F$13/$E$10)))))","v":63.352051650660904},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:Q578)),(((($C578-$D578)*$G$53)-SUM($G578:Q578))*($F$13/$E$10)))))","v":54.905111430572774},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:R578)),(((($C578-$D578)*$G$53)-SUM($G578:R578))*($F$13/$E$10)))))","v":47.584429906496403},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:S578)),(((($C578-$D578)*$G$53)-SUM($G578:S578))*($F$13/$E$10)))))","v":41.239839252296889},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:T578)),(((($C578-$D578)*$G$53)-SUM($G578:T578))*($F$13/$E$10)))))","v":35.74119401865731},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:U578)),(((($C578-$D578)*$G$53)-SUM($G578:U578))*($F$13/$E$10)))))","v":30.975701482836332},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:V578)),(((($C578-$D578)*$G$53)-SUM($G578:V578))*($F$13/$E$10)))))","v":26.845607951791497},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:W578)),(((($C578-$D578)*$G$53)-SUM($G578:W578))*($F$13/$E$10)))))","v":23.26619355821931},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:X578)),(((($C578-$D578)*$G$53)-SUM($G578:X578))*($F$13/$E$10)))))","v":20.164034417123396},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:Y578)),(((($C578-$D578)*$G$53)-SUM($G578:Y578))*($F$13/$E$10)))))","v":17.475496494840264},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:Z578)),(((($C578-$D578)*$G$53)-SUM($G578:Z578))*($F$13/$E$10)))))","v":15.145430295528239},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:AA578)),(((($C578-$D578)*$G$53)-SUM($G578:AA578))*($F$13/$E$10)))))","v":98.445296920933515},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:AB578)),(((($C578-$D578)*$G$53)-SUM($G578:AB578))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:AC578)),(((($C578-$D578)*$G$53)-SUM($G578:AC578))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E578),((($C578-$D578)*$G$53)-SUM($G578:AD578)),(((($C578-$D578)*$G$53)-SUM($G578:AD578))*($F$13/$E$10)))))","v":0}]
[null,"LED81 TM",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B579,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1616.1960234148223},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:G579)),(((($C579-$D579)*$G$53)-SUM($G579:G579))*($F$13/$E$10)))))","v":220.88012320002568},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:H579)),(((($C579-$D579)*$G$53)-SUM($G579:H579))*($F$13/$E$10)))))","v":191.42944010668893},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:I579)),(((($C579-$D579)*$G$53)-SUM($G579:I579))*($F$13/$E$10)))))","v":165.9055147591304},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:J579)),(((($C579-$D579)*$G$53)-SUM($G579:J579))*($F$13/$E$10)))))","v":143.78477945791303},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:K579)),(((($C579-$D579)*$G$53)-SUM($G579:K579))*($F$13/$E$10)))))","v":124.61347553019128},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:L579)),(((($C579-$D579)*$G$53)-SUM($G579:L579))*($F$13/$E$10)))))","v":107.99834545949911},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:M579)),(((($C579-$D579)*$G$53)-SUM($G579:M579))*($F$13/$E$10)))))","v":93.598566064899231},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:N579)),(((($C579-$D579)*$G$53)-SUM($G579:N579))*($F$13/$E$10)))))","v":81.118757256246013},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:O579)),(((($C579-$D579)*$G$53)-SUM($G579:O579))*($F$13/$E$10)))))","v":70.302922955413209},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:P579)),(((($C579-$D579)*$G$53)-SUM($G579:P579))*($F$13/$E$10)))))","v":60.929199894691465},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:Q579)),(((($C579-$D579)*$G$53)-SUM($G579:Q579))*($F$13/$E$10)))))","v":52.805306575399271},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:R579)),(((($C579-$D579)*$G$53)-SUM($G579:R579))*($F$13/$E$10)))))","v":45.764599032012697},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:S579)),(((($C579-$D579)*$G$53)-SUM($G579:S579))*($F$13/$E$10)))))","v":39.662652494410999},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:T579)),(((($C579-$D579)*$G$53)-SUM($G579:T579))*($F$13/$E$10)))))","v":34.374298828489522},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:U579)),(((($C579-$D579)*$G$53)-SUM($G579:U579))*($F$13/$E$10)))))","v":29.79105898469091},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:V579)),(((($C579-$D579)*$G$53)-SUM($G579:V579))*($F$13/$E$10)))))","v":25.818917786732133},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:W579)),(((($C579-$D579)*$G$53)-SUM($G579:W579))*($F$13/$E$10)))))","v":22.376395415167856},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:X579)),(((($C579-$D579)*$G$53)-SUM($G579:X579))*($F$13/$E$10)))))","v":19.392876026478795},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:Y579)),(((($C579-$D579)*$G$53)-SUM($G579:Y579))*($F$13/$E$10)))))","v":16.807159222948304},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:Z579)),(((($C579-$D579)*$G$53)-SUM($G579:Z579))*($F$13/$E$10)))))","v":14.566204659888536},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:AA579)),(((($C579-$D579)*$G$53)-SUM($G579:AA579))*($F$13/$E$10)))))","v":94.680330289275389},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:AB579)),(((($C579-$D579)*$G$53)-SUM($G579:AB579))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:AC579)),(((($C579-$D579)*$G$53)-SUM($G579:AC579))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E579),((($C579-$D579)*$G$53)-SUM($G579:AD579)),(((($C579-$D579)*$G$53)-SUM($G579:AD579))*($F$13/$E$10)))))","v":0}]
[null,"LED101 TM",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B580,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1648.3227906168086},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:G580)),(((($C580-$D580)*$G$53)-SUM($G580:G580))*($F$13/$E$10)))))","v":225.27078138429715},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:H580)),(((($C580-$D580)*$G$53)-SUM($G580:H580))*($F$13/$E$10)))))","v":195.23467719972419},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:I580)),(((($C580-$D580)*$G$53)-SUM($G580:I580))*($F$13/$E$10)))))","v":169.20338690642765},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:J580)),(((($C580-$D580)*$G$53)-SUM($G580:J580))*($F$13/$E$10)))))","v":146.64293531890394},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:K580)),(((($C580-$D580)*$G$53)-SUM($G580:K580))*($F$13/$E$10)))))","v":127.09054394305009},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:L580)),(((($C580-$D580)*$G$53)-SUM($G580:L580))*($F$13/$E$10)))))","v":110.14513808397675},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:M580)),(((($C580-$D580)*$G$53)-SUM($G580:M580))*($F$13/$E$10)))))","v":95.459119672779863},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:N580)),(((($C580-$D580)*$G$53)-SUM($G580:N580))*($F$13/$E$10)))))","v":82.731237049742532},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:O580)),(((($C580-$D580)*$G$53)-SUM($G580:O580))*($F$13/$E$10)))))","v":71.700405443110199},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:P580)),(((($C580-$D580)*$G$53)-SUM($G580:P580))*($F$13/$E$10)))))","v":62.14035138402884},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:Q580)),(((($C580-$D580)*$G$53)-SUM($G580:Q580))*($F$13/$E$10)))))","v":53.854971199491651},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:R580)),(((($C580-$D580)*$G$53)-SUM($G580:R580))*($F$13/$E$10)))))","v":46.674308372892753},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:S580)),(((($C580-$D580)*$G$53)-SUM($G580:S580))*($F$13/$E$10)))))","v":40.451067256507059},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:T580)),(((($C580-$D580)*$G$53)-SUM($G580:T580))*($F$13/$E$10)))))","v":35.05759162230612},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:U580)),(((($C580-$D580)*$G$53)-SUM($G580:U580))*($F$13/$E$10)))))","v":30.383246072665315},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:V580)),(((($C580-$D580)*$G$53)-SUM($G580:V580))*($F$13/$E$10)))))","v":26.33214659630994},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:W580)),(((($C580-$D580)*$G$53)-SUM($G580:W580))*($F$13/$E$10)))))","v":22.821193716801947},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:X580)),(((($C580-$D580)*$G$53)-SUM($G580:X580))*($F$13/$E$10)))))","v":19.77836788789503},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:Y580)),(((($C580-$D580)*$G$53)-SUM($G580:Y580))*($F$13/$E$10)))))","v":17.141252169509031},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:Z580)),(((($C580-$D580)*$G$53)-SUM($G580:Z580))*($F$13/$E$10)))))","v":14.855751880241163},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:AA580)),(((($C580-$D580)*$G$53)-SUM($G580:AA580))*($F$13/$E$10)))))","v":96.562387221567633},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:AB580)),(((($C580-$D580)*$G$53)-SUM($G580:AB580))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:AC580)),(((($C580-$D580)*$G$53)-SUM($G580:AC580))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E580),((($C580-$D580)*$G$53)-SUM($G580:AD580)),(((($C580-$D580)*$G$53)-SUM($G580:AD580))*($F$13/$E$10)))))","v":0}]
[null,"LED29",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B581,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":656.74290189076191},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:G581)),(((($C581-$D581)*$G$53)-SUM($G581:G581))*($F$13/$E$10)))))","v":89.754863258404129},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:H581)),(((($C581-$D581)*$G$53)-SUM($G581:H581))*($F$13/$E$10)))))","v":77.787548157283567},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:I581)),(((($C581-$D581)*$G$53)-SUM($G581:I581))*($F$13/$E$10)))))","v":67.415875069645764},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:J581)),(((($C581-$D581)*$G$53)-SUM($G581:J581))*($F$13/$E$10)))))","v":58.42709172702633},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:K581)),(((($C581-$D581)*$G$53)-SUM($G581:K581))*($F$13/$E$10)))))","v":50.63681283008949},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:L581)),(((($C581-$D581)*$G$53)-SUM($G581:L581))*($F$13/$E$10)))))","v":43.88523778607756},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:M581)),(((($C581-$D581)*$G$53)-SUM($G581:M581))*($F$13/$E$10)))))","v":38.033872747933884},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:N581)),(((($C581-$D581)*$G$53)-SUM($G581:N581))*($F$13/$E$10)))))","v":32.962689714876035},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:O581)),(((($C581-$D581)*$G$53)-SUM($G581:O581))*($F$13/$E$10)))))","v":28.567664419559232},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:P581)),(((($C581-$D581)*$G$53)-SUM($G581:P581))*($F$13/$E$10)))))","v":24.758642496951339},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:Q581)),(((($C581-$D581)*$G$53)-SUM($G581:Q581))*($F$13/$E$10)))))","v":21.457490164024495},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:R581)),(((($C581-$D581)*$G$53)-SUM($G581:R581))*($F$13/$E$10)))))","v":18.596491475487891},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:S581)),(((($C581-$D581)*$G$53)-SUM($G581:S581))*($F$13/$E$10)))))","v":16.116959278756166},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:T581)),(((($C581-$D581)*$G$53)-SUM($G581:T581))*($F$13/$E$10)))))","v":13.968031374922004},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:U581)),(((($C581-$D581)*$G$53)-SUM($G581:U581))*($F$13/$E$10)))))","v":12.105627191599069},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:V581)),(((($C581-$D581)*$G$53)-SUM($G581:V581))*($F$13/$E$10)))))","v":10.491543566052526},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:W581)),(((($C581-$D581)*$G$53)-SUM($G581:W581))*($F$13/$E$10)))))","v":9.0926710905788539},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:X581)),(((($C581-$D581)*$G$53)-SUM($G581:X581))*($F$13/$E$10)))))","v":7.8803149451683412},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:Y581)),(((($C581-$D581)*$G$53)-SUM($G581:Y581))*($F$13/$E$10)))))","v":6.8296062858125577},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:Z581)),(((($C581-$D581)*$G$53)-SUM($G581:Z581))*($F$13/$E$10)))))","v":5.9189921143708792},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:AA581)),(((($C581-$D581)*$G$53)-SUM($G581:AA581))*($F$13/$E$10)))))","v":38.4734487434107},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:AB581)),(((($C581-$D581)*$G$53)-SUM($G581:AB581))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:AC581)),(((($C581-$D581)*$G$53)-SUM($G581:AC581))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E581),((($C581-$D581)*$G$53)-SUM($G581:AD581)),(((($C581-$D581)*$G$53)-SUM($G581:AD581))*($F$13/$E$10)))))","v":0}]
[null,"LED24",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B582,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":620.57193209309594},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:G582)),(((($C582-$D582)*$G$53)-SUM($G582:G582))*($F$13/$E$10)))))","v":84.811497386056431},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:H582)),(((($C582-$D582)*$G$53)-SUM($G582:H582))*($F$13/$E$10)))))","v":73.503297734582247},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:I582)),(((($C582-$D582)*$G$53)-SUM($G582:I582))*($F$13/$E$10)))))","v":63.702858036637949},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:J582)),(((($C582-$D582)*$G$53)-SUM($G582:J582))*($F$13/$E$10)))))","v":55.209143631752887},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:K582)),(((($C582-$D582)*$G$53)-SUM($G582:K582))*($F$13/$E$10)))))","v":47.847924480852498},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:L582)),(((($C582-$D582)*$G$53)-SUM($G582:L582))*($F$13/$E$10)))))","v":41.468201216738834},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:M582)),(((($C582-$D582)*$G$53)-SUM($G582:M582))*($F$13/$E$10)))))","v":35.939107721173649},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:N582)),(((($C582-$D582)*$G$53)-SUM($G582:N582))*($F$13/$E$10)))))","v":31.147226691683834},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:O582)),(((($C582-$D582)*$G$53)-SUM($G582:O582))*($F$13/$E$10)))))","v":26.994263132792653},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:P582)),(((($C582-$D582)*$G$53)-SUM($G582:P582))*($F$13/$E$10)))))","v":23.395028048420301},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:Q582)),(((($C582-$D582)*$G$53)-SUM($G582:Q582))*($F$13/$E$10)))))","v":20.2756909752976},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:R582)),(((($C582-$D582)*$G$53)-SUM($G582:R582))*($F$13/$E$10)))))","v":17.572265511924584},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:S582)),(((($C582-$D582)*$G$53)-SUM($G582:S582))*($F$13/$E$10)))))","v":15.229296777001309},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:T582)),(((($C582-$D582)*$G$53)-SUM($G582:T582))*($F$13/$E$10)))))","v":13.198723873401134},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:U582)),(((($C582-$D582)*$G$53)-SUM($G582:U582))*($F$13/$E$10)))))","v":11.438894023614315},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:V582)),(((($C582-$D582)*$G$53)-SUM($G582:V582))*($F$13/$E$10)))))","v":9.9137081537990674},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:W582)),(((($C582-$D582)*$G$53)-SUM($G582:W582))*($F$13/$E$10)))))","v":8.5918803999591855},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:X582)),(((($C582-$D582)*$G$53)-SUM($G582:X582))*($F$13/$E$10)))))","v":7.4462963466312884},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:Y582)),(((($C582-$D582)*$G$53)-SUM($G582:Y582))*($F$13/$E$10)))))","v":6.453456833747123},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:Z582)),(((($C582-$D582)*$G$53)-SUM($G582:Z582))*($F$13/$E$10)))))","v":5.5929959225808332},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:AA582)),(((($C582-$D582)*$G$53)-SUM($G582:AA582))*($F$13/$E$10)))))","v":36.354473496775427},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:AB582)),(((($C582-$D582)*$G$53)-SUM($G582:AB582))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:AC582)),(((($C582-$D582)*$G$53)-SUM($G582:AC582))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E582),((($C582-$D582)*$G$53)-SUM($G582:AD582)),(((($C582-$D582)*$G$53)-SUM($G582:AD582))*($F$13/$E$10)))))","v":0}]
[null,"LED58",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B583,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":908.95588544087536},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:G583)),(((($C583-$D583)*$G$53)-SUM($G583:G583))*($F$13/$E$10)))))","v":124.22397101025295},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:H583)),(((($C583-$D583)*$G$53)-SUM($G583:H583))*($F$13/$E$10)))))","v":107.66077487555256},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:I583)),(((($C583-$D583)*$G$53)-SUM($G583:I583))*($F$13/$E$10)))))","v":93.306004892145552},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:J583)),(((($C583-$D583)*$G$53)-SUM($G583:J583))*($F$13/$E$10)))))","v":80.86520423985948},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:K583)),(((($C583-$D583)*$G$53)-SUM($G583:K583))*($F$13/$E$10)))))","v":70.08317700787822},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:L583)),(((($C583-$D583)*$G$53)-SUM($G583:L583))*($F$13/$E$10)))))","v":60.738753406827783},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:M583)),(((($C583-$D583)*$G$53)-SUM($G583:M583))*($F$13/$E$10)))))","v":52.640252952584085},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:N583)),(((($C583-$D583)*$G$53)-SUM($G583:N583))*($F$13/$E$10)))))","v":45.621552558906203},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:O583)),(((($C583-$D583)*$G$53)-SUM($G583:O583))*($F$13/$E$10)))))","v":39.538678884385384},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:P583)),(((($C583-$D583)*$G$53)-SUM($G583:P583))*($F$13/$E$10)))))","v":34.266855033134},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:Q583)),(((($C583-$D583)*$G$53)-SUM($G583:Q583))*($F$13/$E$10)))))","v":29.697941028716134},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:R583)),(((($C583-$D583)*$G$53)-SUM($G583:R583))*($F$13/$E$10)))))","v":25.738215558220645},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:S583)),(((($C583-$D583)*$G$53)-SUM($G583:S583))*($F$13/$E$10)))))","v":22.306453483791227},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:T583)),(((($C583-$D583)*$G$53)-SUM($G583:T583))*($F$13/$E$10)))))","v":19.332259685952401},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:U583)),(((($C583-$D583)*$G$53)-SUM($G583:U583))*($F$13/$E$10)))))","v":16.754625061158745},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:V583)),(((($C583-$D583)*$G$53)-SUM($G583:V583))*($F$13/$E$10)))))","v":14.520675053004242},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:W583)),(((($C583-$D583)*$G$53)-SUM($G583:W583))*($F$13/$E$10)))))","v":12.584585045937017},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:X583)),(((($C583-$D583)*$G$53)-SUM($G583:X583))*($F$13/$E$10)))))","v":10.906640373145411},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:Y583)),(((($C583-$D583)*$G$53)-SUM($G583:Y583))*($F$13/$E$10)))))","v":9.4524216567260275},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:Z583)),(((($C583-$D583)*$G$53)-SUM($G583:Z583))*($F$13/$E$10)))))","v":8.192098769162552},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:AA583)),(((($C583-$D583)*$G$53)-SUM($G583:AA583))*($F$13/$E$10)))))","v":53.248641999556639},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:AB583)),(((($C583-$D583)*$G$53)-SUM($G583:AB583))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:AC583)),(((($C583-$D583)*$G$53)-SUM($G583:AC583))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E583),((($C583-$D583)*$G$53)-SUM($G583:AD583)),(((($C583-$D583)*$G$53)-SUM($G583:AD583))*($F$13/$E$10)))))","v":0}]
[null,"LED78",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B584,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":950.67555685043226},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:G584)),(((($C584-$D584)*$G$53)-SUM($G584:G584))*($F$13/$E$10)))))","v":129.92565943622571},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:H584)),(((($C584-$D584)*$G$53)-SUM($G584:H584))*($F$13/$E$10)))))","v":112.60223817806229},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:I584)),(((($C584-$D584)*$G$53)-SUM($G584:I584))*($F$13/$E$10)))))","v":97.588606420987333},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:J584)),(((($C584-$D584)*$G$53)-SUM($G584:J584))*($F$13/$E$10)))))","v":84.576792231522361},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:K584)),(((($C584-$D584)*$G$53)-SUM($G584:K584))*($F$13/$E$10)))))","v":73.299886600652698},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:L584)),(((($C584-$D584)*$G$53)-SUM($G584:L584))*($F$13/$E$10)))))","v":63.526568387232345},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:M584)),(((($C584-$D584)*$G$53)-SUM($G584:M584))*($F$13/$E$10)))))","v":55.056359268934692},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:N584)),(((($C584-$D584)*$G$53)-SUM($G584:N584))*($F$13/$E$10)))))","v":47.71551136641007},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:O584)),(((($C584-$D584)*$G$53)-SUM($G584:O584))*($F$13/$E$10)))))","v":41.353443184222066},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:P584)),(((($C584-$D584)*$G$53)-SUM($G584:P584))*($F$13/$E$10)))))","v":35.839650759659115},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:Q584)),(((($C584-$D584)*$G$53)-SUM($G584:Q584))*($F$13/$E$10)))))","v":31.061030658371237},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:R584)),(((($C584-$D584)*$G$53)-SUM($G584:R584))*($F$13/$E$10)))))","v":26.919559903921737},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:S584)),(((($C584-$D584)*$G$53)-SUM($G584:S584))*($F$13/$E$10)))))","v":23.330285250065511},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:T584)),(((($C584-$D584)*$G$53)-SUM($G584:T584))*($F$13/$E$10)))))","v":20.219580550056783},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:U584)),(((($C584-$D584)*$G$53)-SUM($G584:U584))*($F$13/$E$10)))))","v":17.523636476715879},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:V584)),(((($C584-$D584)*$G$53)-SUM($G584:V584))*($F$13/$E$10)))))","v":15.187151613153764},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:W584)),(((($C584-$D584)*$G$53)-SUM($G584:W584))*($F$13/$E$10)))))","v":13.162198064733259},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:X584)),(((($C584-$D584)*$G$53)-SUM($G584:X584))*($F$13/$E$10)))))","v":11.407238322768823},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:Y584)),(((($C584-$D584)*$G$53)-SUM($G584:Y584))*($F$13/$E$10)))))","v":9.8862732130663069},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:Z584)),(((($C584-$D584)*$G$53)-SUM($G584:Z584))*($F$13/$E$10)))))","v":8.5681034513241379},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:AA584)),(((($C584-$D584)*$G$53)-SUM($G584:AA584))*($F$13/$E$10)))))","v":55.692672433606845},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:AB584)),(((($C584-$D584)*$G$53)-SUM($G584:AB584))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:AC584)),(((($C584-$D584)*$G$53)-SUM($G584:AC584))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E584),((($C584-$D584)*$G$53)-SUM($G584:AD584)),(((($C584-$D584)*$G$53)-SUM($G584:AD584))*($F$13/$E$10)))))","v":0}]
[null,"LED151",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B585,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":955.23182243005272},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:G585)),(((($C585-$D585)*$G$53)-SUM($G585:G585))*($F$13/$E$10)))))","v":130.54834906544053},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:H585)),(((($C585-$D585)*$G$53)-SUM($G585:H585))*($F$13/$E$10)))))","v":113.14190252338179},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:I585)),(((($C585-$D585)*$G$53)-SUM($G585:I585))*($F$13/$E$10)))))","v":98.056315520264221},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:J585)),(((($C585-$D585)*$G$53)-SUM($G585:J585))*($F$13/$E$10)))))","v":84.982140117562324},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:K585)),(((($C585-$D585)*$G$53)-SUM($G585:K585))*($F$13/$E$10)))))","v":73.651188101887357},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:L585)),(((($C585-$D585)*$G$53)-SUM($G585:L585))*($F$13/$E$10)))))","v":63.831029688302365},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:M585)),(((($C585-$D585)*$G$53)-SUM($G585:M585))*($F$13/$E$10)))))","v":55.320225729862052},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:N585)),(((($C585-$D585)*$G$53)-SUM($G585:N585))*($F$13/$E$10)))))","v":47.944195632547114},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:O585)),(((($C585-$D585)*$G$53)-SUM($G585:O585))*($F$13/$E$10)))))","v":41.551636214874165},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:P585)),(((($C585-$D585)*$G$53)-SUM($G585:P585))*($F$13/$E$10)))))","v":36.011418052890939},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:Q585)),(((($C585-$D585)*$G$53)-SUM($G585:Q585))*($F$13/$E$10)))))","v":31.209895645838817},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:R585)),(((($C585-$D585)*$G$53)-SUM($G585:R585))*($F$13/$E$10)))))","v":27.048576226393635},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:S585)),(((($C585-$D585)*$G$53)-SUM($G585:S585))*($F$13/$E$10)))))","v":23.442099396207823},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:T585)),(((($C585-$D585)*$G$53)-SUM($G585:T585))*($F$13/$E$10)))))","v":20.316486143380114},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:U585)),(((($C585-$D585)*$G$53)-SUM($G585:U585))*($F$13/$E$10)))))","v":17.607621324262769},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:V585)),(((($C585-$D585)*$G$53)-SUM($G585:V585))*($F$13/$E$10)))))","v":15.259938481027726},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:W585)),(((($C585-$D585)*$G$53)-SUM($G585:W585))*($F$13/$E$10)))))","v":13.225280016890702},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:X585)),(((($C585-$D585)*$G$53)-SUM($G585:X585))*($F$13/$E$10)))))","v":11.461909347971945},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:Y585)),(((($C585-$D585)*$G$53)-SUM($G585:Y585))*($F$13/$E$10)))))","v":9.9336547682423468},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:Z585)),(((($C585-$D585)*$G$53)-SUM($G585:Z585))*($F$13/$E$10)))))","v":8.6091674658100299},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:AA585)),(((($C585-$D585)*$G$53)-SUM($G585:AA585))*($F$13/$E$10)))))","v":55.959588527765163},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:AB585)),(((($C585-$D585)*$G$53)-SUM($G585:AB585))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:AC585)),(((($C585-$D585)*$G$53)-SUM($G585:AC585))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E585),((($C585-$D585)*$G$53)-SUM($G585:AD585)),(((($C585-$D585)*$G$53)-SUM($G585:AD585))*($F$13/$E$10)))))","v":0}]
[null,"LED18 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B586,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1206.4669267069355},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:G586)),(((($C586-$D586)*$G$53)-SUM($G586:G586))*($F$13/$E$10)))))","v":164.88381331661452},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:H586)),(((($C586-$D586)*$G$53)-SUM($G586:H586))*($F$13/$E$10)))))","v":142.89930487439923},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:I586)),(((($C586-$D586)*$G$53)-SUM($G586:I586))*($F$13/$E$10)))))","v":123.84606422447935},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:J586)),(((($C586-$D586)*$G$53)-SUM($G586:J586))*($F$13/$E$10)))))","v":107.33325566121545},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:K586)),(((($C586-$D586)*$G$53)-SUM($G586:K586))*($F$13/$E$10)))))","v":93.022154906386717},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:L586)),(((($C586-$D586)*$G$53)-SUM($G586:L586))*($F$13/$E$10)))))","v":80.619200918868486},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:M586)),(((($C586-$D586)*$G$53)-SUM($G586:M586))*($F$13/$E$10)))))","v":69.869974129686014},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:N586)),(((($C586-$D586)*$G$53)-SUM($G586:N586))*($F$13/$E$10)))))","v":60.553977579061211},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:O586)),(((($C586-$D586)*$G$53)-SUM($G586:O586))*($F$13/$E$10)))))","v":52.480113901853052},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:P586)),(((($C586-$D586)*$G$53)-SUM($G586:P586))*($F$13/$E$10)))))","v":45.482765381605972},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:Q586)),(((($C586-$D586)*$G$53)-SUM($G586:Q586))*($F$13/$E$10)))))","v":39.418396664058506},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:R586)),(((($C586-$D586)*$G$53)-SUM($G586:R586))*($F$13/$E$10)))))","v":34.16261044218404},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:S586)),(((($C586-$D586)*$G$53)-SUM($G586:S586))*($F$13/$E$10)))))","v":29.607595716559505},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:T586)),(((($C586-$D586)*$G$53)-SUM($G586:T586))*($F$13/$E$10)))))","v":25.659916287684911},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:U586)),(((($C586-$D586)*$G$53)-SUM($G586:U586))*($F$13/$E$10)))))","v":22.2385941159936},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:V586)),(((($C586-$D586)*$G$53)-SUM($G586:V586))*($F$13/$E$10)))))","v":19.27344823386111},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:W586)),(((($C586-$D586)*$G$53)-SUM($G586:W586))*($F$13/$E$10)))))","v":16.703655136012973},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:X586)),(((($C586-$D586)*$G$53)-SUM($G586:X586))*($F$13/$E$10)))))","v":14.476501117877918},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:Y586)),(((($C586-$D586)*$G$53)-SUM($G586:Y586))*($F$13/$E$10)))))","v":12.546300968827532},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:Z586)),(((($C586-$D586)*$G$53)-SUM($G586:Z586))*($F$13/$E$10)))))","v":10.873460839650518},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:AA586)),(((($C586-$D586)*$G$53)-SUM($G586:AA586))*($F$13/$E$10)))))","v":70.677495457728355},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:AB586)),(((($C586-$D586)*$G$53)-SUM($G586:AB586))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:AC586)),(((($C586-$D586)*$G$53)-SUM($G586:AC586))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E586),((($C586-$D586)*$G$53)-SUM($G586:AD586)),(((($C586-$D586)*$G$53)-SUM($G586:AD586))*($F$13/$E$10)))))","v":0}]
[null,"LED19 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B587,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1294.8410108407181},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:G587)),(((($C587-$D587)*$G$53)-SUM($G587:G587))*($F$13/$E$10)))))","v":176.96160481489812},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:H587)),(((($C587-$D587)*$G$53)-SUM($G587:H587))*($F$13/$E$10)))))","v":153.36672417291169},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:I587)),(((($C587-$D587)*$G$53)-SUM($G587:I587))*($F$13/$E$10)))))","v":132.91782761652348},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:J587)),(((($C587-$D587)*$G$53)-SUM($G587:J587))*($F$13/$E$10)))))","v":115.19545060098702},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:K587)),(((($C587-$D587)*$G$53)-SUM($G587:K587))*($F$13/$E$10)))))","v":99.836057187522073},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:L587)),(((($C587-$D587)*$G$53)-SUM($G587:L587))*($F$13/$E$10)))))","v":86.524582895852461},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:M587)),(((($C587-$D587)*$G$53)-SUM($G587:M587))*($F$13/$E$10)))))","v":74.987971843072131},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:N587)),(((($C587-$D587)*$G$53)-SUM($G587:N587))*($F$13/$E$10)))))","v":64.989575597329178},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:O587)),(((($C587-$D587)*$G$53)-SUM($G587:O587))*($F$13/$E$10)))))","v":56.324298851018618},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:P587)),(((($C587-$D587)*$G$53)-SUM($G587:P587))*($F$13/$E$10)))))","v":48.814392337549464},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:Q587)),(((($C587-$D587)*$G$53)-SUM($G587:Q587))*($F$13/$E$10)))))","v":42.305806692542866},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:R587)),(((($C587-$D587)*$G$53)-SUM($G587:R587))*($F$13/$E$10)))))","v":36.665032466870493},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:S587)),(((($C587-$D587)*$G$53)-SUM($G587:S587))*($F$13/$E$10)))))","v":31.776361471287753},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:T587)),(((($C587-$D587)*$G$53)-SUM($G587:T587))*($F$13/$E$10)))))","v":27.53951327511604},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:U587)),(((($C587-$D587)*$G$53)-SUM($G587:U587))*($F$13/$E$10)))))","v":23.867578171767249},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:V587)),(((($C587-$D587)*$G$53)-SUM($G587:V587))*($F$13/$E$10)))))","v":20.685234415531614},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:W587)),(((($C587-$D587)*$G$53)-SUM($G587:W587))*($F$13/$E$10)))))","v":17.927203160127405},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:X587)),(((($C587-$D587)*$G$53)-SUM($G587:X587))*($F$13/$E$10)))))","v":15.536909405443748},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:Y587)),(((($C587-$D587)*$G$53)-SUM($G587:Y587))*($F$13/$E$10)))))","v":13.46532148471791},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:Z587)),(((($C587-$D587)*$G$53)-SUM($G587:Z587))*($F$13/$E$10)))))","v":11.669945286755532},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:AA587)),(((($C587-$D587)*$G$53)-SUM($G587:AA587))*($F$13/$E$10)))))","v":75.854644363910893},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:AB587)),(((($C587-$D587)*$G$53)-SUM($G587:AB587))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:AC587)),(((($C587-$D587)*$G$53)-SUM($G587:AC587))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E587),((($C587-$D587)*$G$53)-SUM($G587:AD587)),(((($C587-$D587)*$G$53)-SUM($G587:AD587))*($F$13/$E$10)))))","v":0}]
[null,"LED32 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B588,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1306.0278879819871},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:G588)),(((($C588-$D588)*$G$53)-SUM($G588:G588))*($F$13/$E$10)))))","v":178.49047802420489},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:H588)),(((($C588-$D588)*$G$53)-SUM($G588:H588))*($F$13/$E$10)))))","v":154.69174762097754},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:I588)),(((($C588-$D588)*$G$53)-SUM($G588:I588))*($F$13/$E$10)))))","v":134.0661812715139},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:J588)),(((($C588-$D588)*$G$53)-SUM($G588:J588))*($F$13/$E$10)))))","v":116.19069043531204},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:K588)),(((($C588-$D588)*$G$53)-SUM($G588:K588))*($F$13/$E$10)))))","v":100.69859837727043},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:L588)),(((($C588-$D588)*$G$53)-SUM($G588:L588))*($F$13/$E$10)))))","v":87.272118593634374},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:M588)),(((($C588-$D588)*$G$53)-SUM($G588:M588))*($F$13/$E$10)))))","v":75.635836114483126},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:N588)),(((($C588-$D588)*$G$53)-SUM($G588:N588))*($F$13/$E$10)))))","v":65.551057965885377},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:O588)),(((($C588-$D588)*$G$53)-SUM($G588:O588))*($F$13/$E$10)))))","v":56.810916903767335},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:P588)),(((($C588-$D588)*$G$53)-SUM($G588:P588))*($F$13/$E$10)))))","v":49.236127983265035},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:Q588)),(((($C588-$D588)*$G$53)-SUM($G588:Q588))*($F$13/$E$10)))))","v":42.67131091882969},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:R588)),(((($C588-$D588)*$G$53)-SUM($G588:R588))*($F$13/$E$10)))))","v":36.981802796319059},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:S588)),(((($C588-$D588)*$G$53)-SUM($G588:S588))*($F$13/$E$10)))))","v":32.050895756809858},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:T588)),(((($C588-$D588)*$G$53)-SUM($G588:T588))*($F$13/$E$10)))))","v":27.777442989235198},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:U588)),(((($C588-$D588)*$G$53)-SUM($G588:U588))*($F$13/$E$10)))))","v":24.073783924003845},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:V588)),(((($C588-$D588)*$G$53)-SUM($G588:V588))*($F$13/$E$10)))))","v":20.863946067469989},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:W588)),(((($C588-$D588)*$G$53)-SUM($G588:W588))*($F$13/$E$10)))))","v":18.082086591807336},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:X588)),(((($C588-$D588)*$G$53)-SUM($G588:X588))*($F$13/$E$10)))))","v":15.671141712899679},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:Y588)),(((($C588-$D588)*$G$53)-SUM($G588:Y588))*($F$13/$E$10)))))","v":13.581656151179716},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:Z588)),(((($C588-$D588)*$G$53)-SUM($G588:Z588))*($F$13/$E$10)))))","v":11.770768664355758},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:AA588)),(((($C588-$D588)*$G$53)-SUM($G588:AA588))*($F$13/$E$10)))))","v":76.50999631831246},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:AB588)),(((($C588-$D588)*$G$53)-SUM($G588:AB588))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:AC588)),(((($C588-$D588)*$G$53)-SUM($G588:AC588))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E588),((($C588-$D588)*$G$53)-SUM($G588:AD588)),(((($C588-$D588)*$G$53)-SUM($G588:AD588))*($F$13/$E$10)))))","v":0}]
[null,"LED33 PT",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B589,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1545.1777519947384},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:G589)),(((($C589-$D589)*$G$53)-SUM($G589:G589))*($F$13/$E$10)))))","v":211.17429277261422},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:H589)),(((($C589-$D589)*$G$53)-SUM($G589:H589))*($F$13/$E$10)))))","v":183.01772040293233},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:I589)),(((($C589-$D589)*$G$53)-SUM($G589:I589))*($F$13/$E$10)))))","v":158.61535768254137},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:J589)),(((($C589-$D589)*$G$53)-SUM($G589:J589))*($F$13/$E$10)))))","v":137.46664332486918},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:K589)),(((($C589-$D589)*$G$53)-SUM($G589:K589))*($F$13/$E$10)))))","v":119.13775754821995},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:L589)),(((($C589-$D589)*$G$53)-SUM($G589:L589))*($F$13/$E$10)))))","v":103.25272320845728},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:M589)),(((($C589-$D589)*$G$53)-SUM($G589:M589))*($F$13/$E$10)))))","v":89.485693447329652},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:N589)),(((($C589-$D589)*$G$53)-SUM($G589:N589))*($F$13/$E$10)))))","v":77.554267654352373},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:O589)),(((($C589-$D589)*$G$53)-SUM($G589:O589))*($F$13/$E$10)))))","v":67.213698633772069},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:P589)),(((($C589-$D589)*$G$53)-SUM($G589:P589))*($F$13/$E$10)))))","v":58.251872149269126},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:Q589)),(((($C589-$D589)*$G$53)-SUM($G589:Q589))*($F$13/$E$10)))))","v":50.48495586269992},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:R589)),(((($C589-$D589)*$G$53)-SUM($G589:R589))*($F$13/$E$10)))))","v":43.753628414339921},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:S589)),(((($C589-$D589)*$G$53)-SUM($G589:S589))*($F$13/$E$10)))))","v":37.919811292427916},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:T589)),(((($C589-$D589)*$G$53)-SUM($G589:T589))*($F$13/$E$10)))))","v":32.863836453437521},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:U589)),(((($C589-$D589)*$G$53)-SUM($G589:U589))*($F$13/$E$10)))))","v":28.481991592979192},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:V589)),(((($C589-$D589)*$G$53)-SUM($G589:V589))*($F$13/$E$10)))))","v":24.684392713915287},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:W589)),(((($C589-$D589)*$G$53)-SUM($G589:W589))*($F$13/$E$10)))))","v":21.39314035205992},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:X589)),(((($C589-$D589)*$G$53)-SUM($G589:X589))*($F$13/$E$10)))))","v":18.540721638451942},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:Y589)),(((($C589-$D589)*$G$53)-SUM($G589:Y589))*($F$13/$E$10)))))","v":16.068625419991683},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:Z589)),(((($C589-$D589)*$G$53)-SUM($G589:Z589))*($F$13/$E$10)))))","v":13.926142030659472},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:AA589)),(((($C589-$D589)*$G$53)-SUM($G589:AA589))*($F$13/$E$10)))))","v":90.519923199286495},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:AB589)),(((($C589-$D589)*$G$53)-SUM($G589:AB589))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:AC589)),(((($C589-$D589)*$G$53)-SUM($G589:AC589))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E589),((($C589-$D589)*$G$53)-SUM($G589:AD589)),(((($C589-$D589)*$G$53)-SUM($G589:AD589))*($F$13/$E$10)))))","v":0}]
[null,"LED180 F",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B590,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":1752.5257872602901},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:G590)),(((($C590-$D590)*$G$53)-SUM($G590:G590))*($F$13/$E$10)))))","v":239.51185759223964},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:H590)),(((($C590-$D590)*$G$53)-SUM($G590:H590))*($F$13/$E$10)))))","v":207.57694324660767},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:I590)),(((($C590-$D590)*$G$53)-SUM($G590:I590))*($F$13/$E$10)))))","v":179.90001748039333},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:J590)),(((($C590-$D590)*$G$53)-SUM($G590:J590))*($F$13/$E$10)))))","v":155.91334848300755},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:K590)),(((($C590-$D590)*$G$53)-SUM($G590:K590))*($F$13/$E$10)))))","v":135.12490201860655},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:L590)),(((($C590-$D590)*$G$53)-SUM($G590:L590))*($F$13/$E$10)))))","v":117.10824841612566},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:M590)),(((($C590-$D590)*$G$53)-SUM($G590:M590))*($F$13/$E$10)))))","v":101.49381529397557},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:N590)),(((($C590-$D590)*$G$53)-SUM($G590:N590))*($F$13/$E$10)))))","v":87.961306588112166},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:O590)),(((($C590-$D590)*$G$53)-SUM($G590:O590))*($F$13/$E$10)))))","v":76.233132376363869},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:P590)),(((($C590-$D590)*$G$53)-SUM($G590:P590))*($F$13/$E$10)))))","v":66.068714726182009},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:Q590)),(((($C590-$D590)*$G$53)-SUM($G590:Q590))*($F$13/$E$10)))))","v":57.259552762691087},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:R590)),(((($C590-$D590)*$G$53)-SUM($G590:R590))*($F$13/$E$10)))))","v":49.624945727665605},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:S590)),(((($C590-$D590)*$G$53)-SUM($G590:S590))*($F$13/$E$10)))))","v":43.008286297310192},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:T590)),(((($C590-$D590)*$G$53)-SUM($G590:T590))*($F$13/$E$10)))))","v":37.273848124335501},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:U590)),(((($C590-$D590)*$G$53)-SUM($G590:U590))*($F$13/$E$10)))))","v":32.304001707757436},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:V590)),(((($C590-$D590)*$G$53)-SUM($G590:V590))*($F$13/$E$10)))))","v":27.996801480056455},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:W590)),(((($C590-$D590)*$G$53)-SUM($G590:W590))*($F$13/$E$10)))))","v":24.263894616048916},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:X590)),(((($C590-$D590)*$G$53)-SUM($G590:X590))*($F$13/$E$10)))))","v":21.028708667242395},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:Y590)),(((($C590-$D590)*$G$53)-SUM($G590:Y590))*($F$13/$E$10)))))","v":18.224880844943407},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:Z590)),(((($C590-$D590)*$G$53)-SUM($G590:Z590))*($F$13/$E$10)))))","v":15.794896732284299},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:AA590)),(((($C590-$D590)*$G$53)-SUM($G590:AA590))*($F$13/$E$10)))))","v":102.66682875984793},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:AB590)),(((($C590-$D590)*$G$53)-SUM($G590:AB590))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:AC590)),(((($C590-$D590)*$G$53)-SUM($G590:AC590))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E590),((($C590-$D590)*$G$53)-SUM($G590:AD590)),(((($C590-$D590)*$G$53)-SUM($G590:AD590))*($F$13/$E$10)))))","v":0}]
[null,"LED360 F",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B591,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":2971.8141671364542},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:G591)),(((($C591-$D591)*$G$53)-SUM($G591:G591))*($F$13/$E$10)))))","v":406.14793617531535},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:H591)),(((($C591-$D591)*$G$53)-SUM($G591:H591))*($F$13/$E$10)))))","v":351.99487801860664},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:I591)),(((($C591-$D591)*$G$53)-SUM($G591:I591))*($F$13/$E$10)))))","v":305.06222761612577},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:J591)),(((($C591-$D591)*$G$53)-SUM($G591:J591))*($F$13/$E$10)))))","v":264.38726393397565},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:K591)),(((($C591-$D591)*$G$53)-SUM($G591:K591))*($F$13/$E$10)))))","v":229.13562874277889},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:L591)),(((($C591-$D591)*$G$53)-SUM($G591:L591))*($F$13/$E$10)))))","v":198.58421157707505},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:M591)),(((($C591-$D591)*$G$53)-SUM($G591:M591))*($F$13/$E$10)))))","v":172.10631670013171},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:N591)),(((($C591-$D591)*$G$53)-SUM($G591:N591))*($F$13/$E$10)))))","v":149.15880780678083},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:O591)),(((($C591-$D591)*$G$53)-SUM($G591:O591))*($F$13/$E$10)))))","v":129.27096676587675},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:P591)),(((($C591-$D591)*$G$53)-SUM($G591:P591))*($F$13/$E$10)))))","v":112.03483786375982},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:Q591)),(((($C591-$D591)*$G$53)-SUM($G591:Q591))*($F$13/$E$10)))))","v":97.096859481925151},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:R591)),(((($C591-$D591)*$G$53)-SUM($G591:R591))*($F$13/$E$10)))))","v":84.150611551001802},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:S591)),(((($C591-$D591)*$G$53)-SUM($G591:S591))*($F$13/$E$10)))))","v":72.93053001086821},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:T591)),(((($C591-$D591)*$G$53)-SUM($G591:T591))*($F$13/$E$10)))))","v":63.206459342752474},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:U591)),(((($C591-$D591)*$G$53)-SUM($G591:U591))*($F$13/$E$10)))))","v":54.778931430385455},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:V591)),(((($C591-$D591)*$G$53)-SUM($G591:V591))*($F$13/$E$10)))))","v":47.47507390633406},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:W591)),(((($C591-$D591)*$G$53)-SUM($G591:W591))*($F$13/$E$10)))))","v":41.145064052156158},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:X591)),(((($C591-$D591)*$G$53)-SUM($G591:X591))*($F$13/$E$10)))))","v":35.659055511868672},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:Y591)),(((($C591-$D591)*$G$53)-SUM($G591:Y591))*($F$13/$E$10)))))","v":30.904514776952844},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:Z591)),(((($C591-$D591)*$G$53)-SUM($G591:Z591))*($F$13/$E$10)))))","v":26.783912806692449},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:AA591)),(((($C591-$D591)*$G$53)-SUM($G591:AA591))*($F$13/$E$10)))))","v":174.09543324350079},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:AB591)),(((($C591-$D591)*$G$53)-SUM($G591:AB591))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:AC591)),(((($C591-$D591)*$G$53)-SUM($G591:AC591))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E591),((($C591-$D591)*$G$53)-SUM($G591:AD591)),(((($C591-$D591)*$G$53)-SUM($G591:AD591))*($F$13/$E$10)))))","v":0}]
[null,"LED100",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B592,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":946.4977670058604},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:G592)),(((($C592-$D592)*$G$53)-SUM($G592:G592))*($F$13/$E$10)))))","v":129.35469482413424},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:H592)),(((($C592-$D592)*$G$53)-SUM($G592:H592))*($F$13/$E$10)))))","v":112.10740218091635},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:I592)),(((($C592-$D592)*$G$53)-SUM($G592:I592))*($F$13/$E$10)))))","v":97.159748556794156},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:J592)),(((($C592-$D592)*$G$53)-SUM($G592:J592))*($F$13/$E$10)))))","v":84.205115415888272},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:K592)),(((($C592-$D592)*$G$53)-SUM($G592:K592))*($F$13/$E$10)))))","v":72.977766693769837},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:L592)),(((($C592-$D592)*$G$53)-SUM($G592:L592))*($F$13/$E$10)))))","v":63.247397801267198},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:M592)),(((($C592-$D592)*$G$53)-SUM($G592:M592))*($F$13/$E$10)))))","v":54.814411427764902},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:N592)),(((($C592-$D592)*$G$53)-SUM($G592:N592))*($F$13/$E$10)))))","v":47.505823237396257},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:O592)),(((($C592-$D592)*$G$53)-SUM($G592:O592))*($F$13/$E$10)))))","v":41.171713472410083},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:P592)),(((($C592-$D592)*$G$53)-SUM($G592:P592))*($F$13/$E$10)))))","v":35.68215167608875},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:Q592)),(((($C592-$D592)*$G$53)-SUM($G592:Q592))*($F$13/$E$10)))))","v":30.924531452610243},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:R592)),(((($C592-$D592)*$G$53)-SUM($G592:R592))*($F$13/$E$10)))))","v":26.80126059226221},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:S592)),(((($C592-$D592)*$G$53)-SUM($G592:S592))*($F$13/$E$10)))))","v":23.227759179960579},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:T592)),(((($C592-$D592)*$G$53)-SUM($G592:T592))*($F$13/$E$10)))))","v":20.130724622632503},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:U592)),(((($C592-$D592)*$G$53)-SUM($G592:U592))*($F$13/$E$10)))))","v":17.446628006281497},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:V592)),(((($C592-$D592)*$G$53)-SUM($G592:V592))*($F$13/$E$10)))))","v":15.120410938777301},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:W592)),(((($C592-$D592)*$G$53)-SUM($G592:W592))*($F$13/$E$10)))))","v":13.10435614694032},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:X592)),(((($C592-$D592)*$G$53)-SUM($G592:X592))*($F$13/$E$10)))))","v":11.357108660681615},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:Y592)),(((($C592-$D592)*$G$53)-SUM($G592:Y592))*($F$13/$E$10)))))","v":9.8428275059240597},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:Z592)),(((($C592-$D592)*$G$53)-SUM($G592:Z592))*($F$13/$E$10)))))","v":8.5304505051341799},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:AA592)),(((($C592-$D592)*$G$53)-SUM($G592:AA592))*($F$13/$E$10)))))","v":55.447928283372221},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:AB592)),(((($C592-$D592)*$G$53)-SUM($G592:AB592))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:AC592)),(((($C592-$D592)*$G$53)-SUM($G592:AC592))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E592),((($C592-$D592)*$G$53)-SUM($G592:AD592)),(((($C592-$D592)*$G$53)-SUM($G592:AD592))*($F$13/$E$10)))))","v":0}]
[null,"LED120",{"$f":"_xlfn.XLOOKUP(AnnuitySupportingCalculations!B593,LEDCapexandOpexInputs!$C$7:$C$50,LEDCapexandOpexInputs!$L$7:$L$50,\"Error\",0)","v":946.4977670058604},0,1,null,0,{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(H$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:G593)),(((($C593-$D593)*$G$53)-SUM($G593:G593))*($F$13/$E$10)))))","v":129.35469482413424},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(I$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:H593)),(((($C593-$D593)*$G$53)-SUM($G593:H593))*($F$13/$E$10)))))","v":112.10740218091635},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(J$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:I593)),(((($C593-$D593)*$G$53)-SUM($G593:I593))*($F$13/$E$10)))))","v":97.159748556794156},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(K$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:J593)),(((($C593-$D593)*$G$53)-SUM($G593:J593))*($F$13/$E$10)))))","v":84.205115415888272},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(L$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:K593)),(((($C593-$D593)*$G$53)-SUM($G593:K593))*($F$13/$E$10)))))","v":72.977766693769837},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(M$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:L593)),(((($C593-$D593)*$G$53)-SUM($G593:L593))*($F$13/$E$10)))))","v":63.247397801267198},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(N$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:M593)),(((($C593-$D593)*$G$53)-SUM($G593:M593))*($F$13/$E$10)))))","v":54.814411427764902},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(O$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:N593)),(((($C593-$D593)*$G$53)-SUM($G593:N593))*($F$13/$E$10)))))","v":47.505823237396257},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(P$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:O593)),(((($C593-$D593)*$G$53)-SUM($G593:O593))*($F$13/$E$10)))))","v":41.171713472410083},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Q$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:P593)),(((($C593-$D593)*$G$53)-SUM($G593:P593))*($F$13/$E$10)))))","v":35.68215167608875},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(R$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:Q593)),(((($C593-$D593)*$G$53)-SUM($G593:Q593))*($F$13/$E$10)))))","v":30.924531452610243},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(S$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:R593)),(((($C593-$D593)*$G$53)-SUM($G593:R593))*($F$13/$E$10)))))","v":26.80126059226221},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(T$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:S593)),(((($C593-$D593)*$G$53)-SUM($G593:S593))*($F$13/$E$10)))))","v":23.227759179960579},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(U$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:T593)),(((($C593-$D593)*$G$53)-SUM($G593:T593))*($F$13/$E$10)))))","v":20.130724622632503},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(V$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:U593)),(((($C593-$D593)*$G$53)-SUM($G593:U593))*($F$13/$E$10)))))","v":17.446628006281497},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(W$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:V593)),(((($C593-$D593)*$G$53)-SUM($G593:V593))*($F$13/$E$10)))))","v":15.120410938777301},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(X$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:W593)),(((($C593-$D593)*$G$53)-SUM($G593:W593))*($F$13/$E$10)))))","v":13.10435614694032},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Y$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:X593)),(((($C593-$D593)*$G$53)-SUM($G593:X593))*($F$13/$E$10)))))","v":11.357108660681615},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(Z$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:Y593)),(((($C593-$D593)*$G$53)-SUM($G593:Y593))*($F$13/$E$10)))))","v":9.8428275059240597},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AA$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:Z593)),(((($C593-$D593)*$G$53)-SUM($G593:Z593))*($F$13/$E$10)))))","v":8.5304505051341799},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AB$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:AA593)),(((($C593-$D593)*$G$53)-SUM($G593:AA593))*($F$13/$E$10)))))","v":55.447928283372221},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AC$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:AB593)),(((($C593-$D593)*$G$53)-SUM($G593:AB593))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AD$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:AC593)),(((($C593-$D593)*$G$53)-SUM($G593:AC593))*($F$13/$E$10)))))","v":0},{"$f":"IF($E$10=\"n/a\",\"n/a\",IF($E$10=\"\",0,IF(AE$49>($E$9+$E593),((($C593-$D593)*$G$53)-SUM($G593:AD593)),(((($C593-$D593)*$G$53)-SUM($G593:AD593))*($F$13/$E$10)))))","v":0}]
[]
[]
[null,"Resdiual Tax Values in Nominal $"]
[]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"-G550+($C550*G$53)","v":545.51771483631228},{"$f":"G599-H550","v":472.78201952480396},409.74441692149674,355.11182799863047,307.76358426547972,266.72843969674909,231.16464773718255,200.34269470555822,173.63033541148377,150.47962402328594,130.41567415351449,113.02691759971256,97.956661919750886,84.895773663784112,73.576337175279576,63.766158885242312,55.264004367210013,47.895470451582021,41.509407724704424,35.974820028077175,31.17817735766689,0,0,0,0]
[null,"LED17",null,null,null,null,639.61899800893525,{"$f":"G600-H551","v":554.33646494107722},480.42493628226691,416.36827811129797,360.85250769645825,312.73884000359715,271.04032800311751,234.90161760270183,203.5814019223416,176.43721499936271,152.91225299944767,132.52395259952132,114.85409225291849,99.540213285862691,86.268184847747662,74.765760201381312,64.796992174530459,56.157393217926398,48.669740788869547,42.180442017020283,36.556383081417579,0,0,0,0]
[null,"LED22",null,null,null,null,770.25811673278122,{"$f":"G601-H552","v":667.55703450174371},578.54942990151119,501.40950591464303,434.55490512602398,376.61425110922079,326.39901762799133,282.87914861092582,245.16192879613573,212.47367162331761,184.1438487402086,159.59133557484745,138.31249083153446,119.87082538732987,103.88804866901923,90.036308846483337,78.031467666952238,67.627271978025277,58.610302380955254,50.795595396827892,44.022849343917514,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14]
[null,"LED46",null,null,null,null,646.68057199400812,{"$f":"G602-H553","v":560.45649572814034},485.7289629643883,420.96510123580322,364.83642107102946,316.19156492822555,274.03268960446212,237.49499765720051,205.82899796957378,178.38513157363062,154.6004473638132,133.98705438197143,116.12211379770858,100.63916529134744,87.220609919167771,75.591195263278735,65.51236922817489,56.777386664418231,49.207068442495796,42.646125983496354,36.959975852363499,0,0,0,0]
[null,"LED43",null,null,null,null,646.68057199400812,{"$f":"G603-H554","v":560.45649572814034},485.7289629643883,420.96510123580322,364.83642107102946,316.19156492822555,274.03268960446212,237.49499765720051,205.82899796957378,178.38513157363062,154.6004473638132,133.98705438197143,116.12211379770858,100.63916529134744,87.220609919167771,75.591195263278735,65.51236922817489,56.777386664418231,49.207068442495796,42.646125983496354,36.959975852363499,0,0,0,0]
[null,"LED17 PT",null,null,null,null,1887.155240708493,{"$f":"G604-H555","v":1635.5345419473606},1417.4632696877125,1228.4681670626842,1064.6724114543263,922.71608992708275,799.687277936805,693.06230754523096,600.65399987253352,520.56679988952908,451.15789323759185,391.0035074725796,338.86970647623565,293.68707894607087,254.5288017532614,220.59162818615988,191.17941109467191,165.68882294871565,143.59697988888689,124.45071590370198,107.85728711654173,1.7053025658242404E-13,1.7053025658242404E-13,1.7053025658242404E-13,1.7053025658242404E-13]
[null,"LED35",null,null,null,null,1488.773269713934,{"$f":"G605-H556","v":1290.2701670854094},1118.2341448073548,969.13625883304087,839.91809098863541,727.92901219015062,630.87181056479722,546.75556915615755,473.85482660200319,410.67418305506942,355.91762531439349,308.46194193914101,267.33368301392221,231.68919194539927,200.79729968601271,174.02432639454435,150.82108287527177,130.71160515856889,113.28339113742638,98.178938985769548,85.08841378766698,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13]
[null,"LED39",null,null,null,null,646.68057199400812,{"$f":"G606-H557","v":560.45649572814034},485.7289629643883,420.96510123580322,364.83642107102946,316.19156492822555,274.03268960446212,237.49499765720051,205.82899796957378,178.38513157363062,154.6004473638132,133.98705438197143,116.12211379770858,100.63916529134744,87.220609919167771,75.591195263278735,65.51236922817489,56.777386664418231,49.207068442495796,42.646125983496354,36.959975852363499,0,0,0,0]
[null,"LED26",null,null,null,null,646.68057199400812,{"$f":"G607-H558","v":560.45649572814034},485.7289629643883,420.96510123580322,364.83642107102946,316.19156492822555,274.03268960446212,237.49499765720051,205.82899796957378,178.38513157363062,154.6004473638132,133.98705438197143,116.12211379770858,100.63916529134744,87.220609919167771,75.591195263278735,65.51236922817489,56.777386664418231,49.207068442495796,42.646125983496354,36.959975852363499,0,0,0,0]
[null,"LED20",null,null,null,null,1488.773269713934,{"$f":"G608-H559","v":1290.2701670854094},1118.2341448073548,969.13625883304087,839.91809098863541,727.92901219015062,630.87181056479722,546.75556915615755,473.85482660200319,410.67418305506942,355.91762531439349,308.46194193914101,267.33368301392221,231.68919194539927,200.79729968601271,174.02432639454435,150.82108287527177,130.71160515856889,113.28339113742638,98.178938985769548,85.08841378766698,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13]
[null,"LED28",null,null,null,null,1488.773269713934,{"$f":"G609-H560","v":1290.2701670854094},1118.2341448073548,969.13625883304087,839.91809098863541,727.92901219015062,630.87181056479722,546.75556915615755,473.85482660200319,410.67418305506942,355.91762531439349,308.46194193914101,267.33368301392221,231.68919194539927,200.79729968601271,174.02432639454435,150.82108287527177,130.71160515856889,113.28339113742638,98.178938985769548,85.08841378766698,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13]
[null,"LED200",null,null,null,null,1135.6945704602961,{"$f":"G610-H561","v":984.26862773225662},853.03281070128901,739.29510260778375,640.72242226007927,555.29276595873534,481.25373049757064,417.08656643122788,361.47502424039749,313.27835434167781,271.50790709612079,235.30685281663801,203.93260577441961,176.74159167116366,153.17604611500849,132.752573299674,115.05223019305078,99.711932833977315,86.417008456113649,74.894740661965145,64.908775240369778,0,0,0,0]
[null,"LED105",null,null,null,null,1972.4910876914175,{"$f":"G611-H562","v":1709.4922759992285},1481.5599725326647,1284.0186428616428,1112.8161571467572,964.44066952718958,835.84858025689766,724.40210288931132,627.81515583740315,544.1064683924161,471.55893927342731,408.68441403697034,354.19315883204098,306.96740432110221,266.0384170782886,230.5666281345168,199.8244110499146,173.18115624325935,150.09033541082482,130.07829068938156,112.73451859746406,4.1211478674085811E-13,4.1211478674085811E-13,4.1211478674085811E-13,4.1211478674085811E-13]
[null,"LED198",null,null,null,null,1972.4910876914175,{"$f":"G612-H563","v":1709.4922759992285},1481.5599725326647,1284.0186428616428,1112.8161571467572,964.44066952718958,835.84858025689766,724.40210288931132,627.81515583740315,544.1064683924161,471.55893927342731,408.68441403697034,354.19315883204098,306.96740432110221,266.0384170782886,230.5666281345168,199.8244110499146,173.18115624325935,150.09033541082482,130.07829068938156,112.73451859746406,4.1211478674085811E-13,4.1211478674085811E-13,4.1211478674085811E-13,4.1211478674085811E-13]
[null,"LED88",null,null,null,null,1135.6945704602961,{"$f":"G613-H564","v":984.26862773225662},853.03281070128901,739.29510260778375,640.72242226007927,555.29276595873534,481.25373049757064,417.08656643122788,361.47502424039749,313.27835434167781,271.50790709612079,235.30685281663801,203.93260577441961,176.74159167116366,153.17604611500849,132.752573299674,115.05223019305078,99.711932833977315,86.417008456113649,74.894740661965145,64.908775240369778,0,0,0,0]
[null,"LED70",null,null,null,null,1135.6945704602961,{"$f":"G614-H565","v":984.26862773225662},853.03281070128901,739.29510260778375,640.72242226007927,555.29276595873534,481.25373049757064,417.08656643122788,361.47502424039749,313.27835434167781,271.50790709612079,235.30685281663801,203.93260577441961,176.74159167116366,153.17604611500849,132.752573299674,115.05223019305078,99.711932833977315,86.417008456113649,74.894740661965145,64.908775240369778,0,0,0,0]
[null,"LED150",null,null,null,null,976.80915579615942,{"$f":"G615-H566","v":846.56793502333812},733.69221035355974,635.86658230641842,551.08437133222924,477.60645515459868,413.92559446731883,358.73551520500962,310.90411317767496,269.45023142065162,233.52353389789806,202.38706271151165,175.40212101664343,152.01517154775763,131.7464820080566,114.18028440698238,98.956246486051384,85.762080287911189,74.327136249523022,64.41685141625328,55.827937894086176,0,0,0,0]
[null,"LED90",null,null,null,null,1135.6945704602961,{"$f":"G616-H567","v":984.26862773225662},853.03281070128901,739.29510260778375,640.72242226007927,555.29276595873534,481.25373049757064,417.08656643122788,361.47502424039749,313.27835434167781,271.50790709612079,235.30685281663801,203.93260577441961,176.74159167116366,153.17604611500849,132.752573299674,115.05223019305078,99.711932833977315,86.417008456113649,74.894740661965145,64.908775240369778,0,0,0,0]
[null,"LED72",null,null,null,null,1135.6945704602961,{"$f":"G617-H568","v":984.26862773225662},853.03281070128901,739.29510260778375,640.72242226007927,555.29276595873534,481.25373049757064,417.08656643122788,361.47502424039749,313.27835434167781,271.50790709612079,235.30685281663801,203.93260577441961,176.74159167116366,153.17604611500849,132.752573299674,115.05223019305078,99.711932833977315,86.417008456113649,74.894740661965145,64.908775240369778,0,0,0,0]
[null,"LED117",null,null,null,null,1488.773269713934,{"$f":"G618-H569","v":1290.2701670854094},1118.2341448073548,969.13625883304087,839.91809098863541,727.92901219015062,630.87181056479722,546.75556915615755,473.85482660200319,410.67418305506942,355.91762531439349,308.46194193914101,267.33368301392221,231.68919194539927,200.79729968601271,174.02432639454435,150.82108287527177,130.71160515856889,113.28339113742638,98.178938985769548,85.08841378766698,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13]
[null,"LED158",null,null,null,null,1488.773269713934,{"$f":"G619-H570","v":1290.2701670854094},1118.2341448073548,969.13625883304087,839.91809098863541,727.92901219015062,630.87181056479722,546.75556915615755,473.85482660200319,410.67418305506942,355.91762531439349,308.46194193914101,267.33368301392221,231.68919194539927,200.79729968601271,174.02432639454435,150.82108287527177,130.71160515856889,113.28339113742638,98.178938985769548,85.08841378766698,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13]
[null,"LED298",null,null,null,null,1972.4910876914175,{"$f":"G620-H571","v":1709.4922759992285},1481.5599725326647,1284.0186428616428,1112.8161571467572,964.44066952718958,835.84858025689766,724.40210288931132,627.81515583740315,544.1064683924161,471.55893927342731,408.68441403697034,354.19315883204098,306.96740432110221,266.0384170782886,230.5666281345168,199.8244110499146,173.18115624325935,150.09033541082482,130.07829068938156,112.73451859746406,4.1211478674085811E-13,4.1211478674085811E-13,4.1211478674085811E-13,4.1211478674085811E-13]
[null,"LED178",null,null,null,null,1135.6945704602961,{"$f":"G621-H572","v":984.26862773225662},853.03281070128901,739.29510260778375,640.72242226007927,555.29276595873534,481.25373049757064,417.08656643122788,361.47502424039749,313.27835434167781,271.50790709612079,235.30685281663801,203.93260577441961,176.74159167116366,153.17604611500849,132.752573299674,115.05223019305078,99.711932833977315,86.417008456113649,74.894740661965145,64.908775240369778,0,0,0,0]
[null,"LED175",null,null,null,null,1223.9642452737057,{"$f":"G622-H573","v":1060.7690125705449},919.33314422780552,796.75539166409806,690.52133944221828,598.45182751658911,518.65825051437719,449.50381711246018,389.5699748307988,337.62731152002561,292.61033665068885,253.59562509726365,219.78287508429514,190.47849173972241,165.0813595077594,143.07051157339146,123.99444336360592,107.46185091512513,93.133604126441753,80.715790242916171,69.953684877194007,0,0,0,0]
[null,"LED79",null,null,null,null,1488.773269713934,{"$f":"G623-H574","v":1290.2701670854094},1118.2341448073548,969.13625883304087,839.91809098863541,727.92901219015062,630.87181056479722,546.75556915615755,473.85482660200319,410.67418305506942,355.91762531439349,308.46194193914101,267.33368301392221,231.68919194539927,200.79729968601271,174.02432639454435,150.82108287527177,130.71160515856889,113.28339113742638,98.178938985769548,85.08841378766698,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13]
[null,"LED80",null,null,null,null,976.80915579615942,{"$f":"G624-H575","v":846.56793502333812},733.69221035355974,635.86658230641842,551.08437133222924,477.60645515459868,413.92559446731883,358.73551520500962,310.90411317767496,269.45023142065162,233.52353389789806,202.38706271151165,175.40212101664343,152.01517154775763,131.7464820080566,114.18028440698238,98.956246486051384,85.762080287911189,74.327136249523022,64.41685141625328,55.827937894086176,0,0,0,0]
[null,"LED60",null,null,null,null,932.6743183894547,{"$f":"G625-H576","v":808.31774260419411},700.54204359030155,607.13643777826132,526.18491274115979,456.0269243756718,395.22333445891559,342.52688986439352,296.85663788247439,257.2757528314778,222.97231912061409,193.24267657119887,167.47698636170568,145.14672151347827,125.79382531168116,109.02131527012367,94.485139900773831,81.887121247337305,70.968838414358984,61.506326625777774,53.305483075674054,-9.2370555648813024E-14,-9.2370555648813024E-14,-9.2370555648813024E-14,-9.2370555648813024E-14]
[null,"LED23 PT",null,null,null,null,1401.323043818837,{"$f":"G626-H577","v":1214.4799713096588},1052.549308468371,912.20940067258823,790.58148058290976,685.17061650518849,593.81453430449665,514.63926306389703,446.02069465537744,386.5512687013271,335.01109954115014,290.34295293566345,251.63055921090833,218.07981798278723,189.00250891841563,163.80217439596024,141.96188447649891,123.03363321296575,106.62914878457036,92.411928946627683,80.090338420410674,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13]
[null,"LED155 TM",null,null,null,null,1722.4757174422809,{"$f":"G627-H578","v":1492.8122884499769},1293.77064998998,1121.2678966579826,971.76551043691825,842.19677571199577,729.9038722837297,632.58335597923246,548.23890851533474,475.14038737995679,411.78833572929591,356.88322429872312,309.29879439222674,268.05895513992982,232.3177611212725,201.34205963843615,174.49645168664466,151.23025812842536,131.06622371130197,113.59072721646172,98.445296920933473,0,0,0,0]
[null,"LED81 TM",null,null,null,null,1656.6009240001927,{"$f":"G628-H579","v":1435.7208008001669},1244.2913606934781,1078.3858459343476,934.60106647643454,809.98759094624324,701.98924548674415,608.39067942184488,527.27192216559888,456.96899921018564,396.03979931549418,343.23449274009488,297.46989370808217,257.80724121367115,223.43294238518163,193.64188340049071,167.82296561375858,145.44657019859073,126.05369417211193,109.24653494916363,94.680330289275091,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13,-2.9842794901924208E-13]
[null,"LED101 TM",null,null,null,null,1689.5308603822286,{"$f":"G629-H580","v":1464.2600789979315},1269.0254017982072,1099.8220148917796,953.17907957287571,826.08853562982563,715.94339754584894,620.48427787306912,537.75304082332661,466.05263538021643,403.91228399618757,350.0573127966959,303.38300442380313,262.93193716729604,227.87434554498992,197.49109947232461,171.15895287601467,148.33775915921271,128.55939127131768,111.41813910180865,96.562387221567491,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13,-1.4210854715202004E-13]
[null,"LED29",null,null,null,null,673.16147443803095,{"$f":"G630-H581","v":583.40661117962679},505.6190630223432,438.20318795269742,379.7760962256711,329.13928339558163,285.25404560950409,247.22017286157021,214.25748314669417,185.68981872713493,160.93117623018361,139.4736860661591,120.87719459067121,104.76023531191504,90.792203936993033,78.686576745393964,68.195033179341436,59.102362088762582,51.222047143594239,44.392440857781679,38.473448743410799,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14]
[null,"LED24",null,null,null,null,636.08623039542329,{"$f":"G631-H582","v":551.27473300936686},477.77143527478461,414.06857723814664,358.85943360639374,311.01150912554124,269.54330790880238,233.60420018762872,202.45697349594488,175.46271036315221,152.06768231473191,131.7919913394343,114.21972582750972,98.990429050508411,85.791705177107275,74.352811153492965,64.439102999693901,55.847222599734714,48.400926253103428,41.947469419356302,36.354473496775469,0,0,0,0]
[null,"LED58",null,null,null,null,931.6797825768972,{"$f":"G632-H583","v":807.45581156664423},699.7950366910917,606.48903179894614,525.62382755908664,455.54065055120839,394.80189714438063,342.16164419179654,296.54009163289032,257.00141274850495,222.73455771537095,193.03661668665481,167.29840112843416,144.99194764464295,125.65968795869054,108.90506289753179,94.384387844527552,81.799802798590534,70.893162425445126,61.440740768719095,53.24864199955654,-9.9475983006414026E-14,-9.9475983006414026E-14,-9.9475983006414026E-14,-9.9475983006414026E-14]
[null,"LED78",null,null,null,null,974.44244577169297,{"$f":"G633-H584","v":844.51678633546726},731.91454815740497,634.32594173641769,549.74914950489529,476.44926290424257,412.9226945170102,357.86633524807553,310.15082388166547,268.79738069744343,232.95772993778431,201.89669927941307,174.97713937549133,151.64685412542582,131.42727357536904,113.90363709865316,98.716485485499405,85.554287420766144,74.147049097997325,64.260775884931022,55.692672433606887,0,0,0,0]
[null,"LED151",null,null,null,null,979.11261799080398,{"$f":"G634-H585","v":848.56426892536342},735.42236640198166,637.36605088171746,552.38391076415519,478.73272266226786,414.90169297396551,359.58146724410346,311.63727161155634,270.08563539668216,234.07421734379122,202.86432169795239,175.81574547155876,152.37364607535093,132.05715993197083,114.44953860770806,99.189600126680332,85.964320109789625,74.502410761817686,64.568755993575337,55.959588527765305,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13]
[null,"LED18 PT",null,null,null,null,1236.6285998746089,{"$f":"G635-H586","v":1071.7447865579943},928.84548168359504,804.99941745911565,697.66616179790026,604.64400689151353,524.02480597264503,454.15483184295903,393.60085426389782,341.12074036204478,295.6379749804388,256.21957831638031,222.05696787419626,192.44937215763676,166.78945586995184,144.55086175395823,125.27741352009713,108.57375838408416,94.097257266206242,81.550956297378704,70.677495457728185,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13]
[null,"LED19 PT",null,null,null,null,1327.2120361117359,{"$f":"G636-H587","v":1150.2504312968376},996.88370712392589,863.96587950740241,748.77042890641542,648.93437171889332,562.4097888230408,487.42181697996864,422.43224138263946,366.10794253162084,317.29355019407137,274.98774350152848,238.322711034658,206.54634956337026,179.00683628825422,155.13925811648699,134.45402370095536,116.52682054082796,100.9899111353842,87.5245896506663,75.854644363910765,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13,-1.2789769243681803E-13]
[null,"LED32 PT",null,null,null,null,1338.6785851815366,{"$f":"G637-H588","v":1160.1881071573316},1005.496359536354,871.43017826484015,755.23948782952812,654.54088945225772,567.26877085862338,491.63293474414024,426.08187677825487,369.27095987448752,320.0348318912225,277.36352097239279,240.38171817607372,208.33082241926385,180.55337943002866,156.47959550602482,135.61564943855484,117.5335628467475,101.86242113384782,88.280764982668103,76.509996318312346,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13]
[null,"LED33 PT",null,null,null,null,1583.8071957946067,{"$f":"G638-H589","v":1372.6329030219924},1189.6151826190601,1030.9998249365187,893.53318161164952,774.39542406342957,671.1427008549723,581.6570074076426,504.10273975329022,436.88904111951814,378.63716897024904,328.15221310754913,284.39858469320922,246.47877340078131,213.61493694734378,185.13294535436458,160.44855264044929,139.05541228838936,120.51469064993742,104.44606522994573,90.519923199286254,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13]
[null,"LED180 F",null,null,null,null,1796.3389319417972,{"$f":"G639-H590","v":1556.8270743495575},1349.2501311029498,1169.3501136225564,1013.4367651395488,878.31186312094223,761.20361470481657,659.70979941084101,571.74849282272885,495.51536044636498,429.44664572018297,372.18709295749187,322.56214722982628,279.5538609325161,242.2800128081806,209.97601110042316,181.9792096203667,157.7153150043178,136.6866063370754,118.46172549213199,102.66682875984769,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13,-2.4158453015843406E-13]
[null,"LED360 F",null,null,null,null,3046.1095213148651,{"$f":"G640-H591","v":2639.9615851395497},2287.9667071209433,1982.9044795048176,1718.5172155708419,1489.3815868280631,1290.7973752509879,1118.6910585508563,969.53225074407544,840.26128397819866,728.22644611443889,631.12958663251379,546.97897508151198,474.04844507064377,410.84198572789131,356.06305429750586,308.58798039117181,267.44291633901565,231.78386082714698,200.87934605019413,174.09543324350167,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13,8.8107299234252423E-13]
[null,"LED100",null,null,null,null,970.16021118100684,{"$f":"G641-H592","v":840.80551635687266},728.69811417595633,631.53836561916216,547.33325020327391,474.3554835095041,411.1080857082369,356.29367428047198,308.7878510430757,267.61613757066561,231.93398589457686,201.00945444196662,174.2081938497044,150.98043466974383,130.84971004711133,113.40308204082983,98.282671102052532,85.178314955112214,73.821206294430596,63.978378788506532,55.447928283372349,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13]
[null,"LED120",null,null,null,null,970.16021118100684,{"$f":"G642-H593","v":840.80551635687266},728.69811417595633,631.53836561916216,547.33325020327391,474.3554835095041,411.1080857082369,356.29367428047198,308.7878510430757,267.61613757066561,231.93398589457686,201.00945444196662,174.2081938497044,150.98043466974383,130.84971004711133,113.40308204082983,98.282671102052532,85.178314955112214,73.821206294430596,63.978378788506532,55.447928283372349,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13]
[]
[]
[null,"RAB Roll Forward"]
[null,"Opening RAB"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"F454","v":0},554.8604498343127,540.29536302616191,524.65523409645721,507.89541411837592,489.96969362008025,470.83025246304584,450.42760818964717,428.71056279478915,405.62614787506971,381.11956810761751,355.13414300937086,327.61124692614464,298.49024719937626,267.70844045694059,235.2009869728835,200.90084303933801,164.73869129225719,126.64286893092275,86.53929376946391,44.35138805685034,1.7901220253310731E-13,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"F455","v":0},650.57334584322541,633.49579551484078,615.15775932888482,595.50688646143419,574.48899635103055,552.04801993106832,528.12593906738857,502.66272414806798,475.59626977086418,446.86232847220771,416.39444244001163,384.12387315091064,349.9795288708296,313.88788995602522,275.77293188993633,235.55604598932052,193.15595771124271,148.48864249051772,101.46723903518692,52.001960005533036,-5.2510246076378148E-13,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"F456","v":0},783.44983767781537,762.88427943877264,740.80078713922921,717.13631755005929,691.8256239894688,664.80118555238016,635.99313417844348,605.32917949483988,572.73453136819455,538.13182009803256,501.44101418225762,462.57933558313249,421.46117242018732,377.99798901435537,332.09823320546923,283.66724086300485,232.60713750766382,178.81673695901642,122.19143692199434,62.623111422521788,-6.2057563544810536E-13,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"F457","v":0},657.75585891536548,640.48976761883728,621.94927434566034,602.08145030406286,580.83151676391958,558.14278564032884,533.95659826258122,508.21226227492104,480.84698661396368,451.79581450603666,420.99155442607963,388.36470895805843,353.84340149511991,317.35330071593563,278.81754277185775,238.15665111762848,195.28845391645538,150.12799894827509,102.58746594798804,52.57607629834397,2.1481464303972878E-13,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"F458","v":0},657.75585891536548,640.48976761883728,621.94927434566034,602.08145030406286,580.83151676391958,558.14278564032884,533.95659826258122,508.21226227492104,480.84698661396368,451.79581450603666,420.99155442607963,388.36470895805843,353.84340149511991,317.35330071593563,278.81754277185775,238.15665111762848,195.28845391645538,150.12799894827509,102.58746594798804,52.57607629834397,2.1481464303972878E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"F459","v":0},1919.4753484419653,1869.0891205453636,1814.9839091611555,1757.0052565073961,1694.9933062777229,1628.7826302512492,1558.2020496070279,1483.0744507866889,1403.2165957443283,1318.4389264181079,1228.5453632532369,1133.3330976011109,1032.5923778143454,926.10628885224071,813.65052520589688,694.99315694670338,569.89438869629646,438.10631131027753,299.37264606202251,153.42848110678585,-1.3843610329226967E-12,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"F460","v":0},1514.2705427680594,1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"F461","v":0},657.75585891536548,640.48976761883728,621.94927434566034,602.08145030406286,580.83151676391958,558.14278564032884,533.95659826258122,508.21226227492104,480.84698661396368,451.79581450603666,420.99155442607963,388.36470895805843,353.84340149511991,317.35330071593563,278.81754277185775,238.15665111762848,195.28845391645538,150.12799894827509,102.58746594798804,52.57607629834397,2.1481464303972878E-13,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"F462","v":0},657.75585891536548,640.48976761883728,621.94927434566034,602.08145030406286,580.83151676391958,558.14278564032884,533.95659826258122,508.21226227492104,480.84698661396368,451.79581450603666,420.99155442607963,388.36470895805843,353.84340149511991,317.35330071593563,278.81754277185775,238.15665111762848,195.28845391645538,150.12799894827509,102.58746594798804,52.57607629834397,2.1481464303972878E-13,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"F463","v":0},1514.2705427680594,1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"F464","v":0},1514.2705427680594,1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"F465","v":0},1155.1448891610596,1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"F466","v":0},2006.2726882096485,1953.6080301441455,1897.0562187452358,1836.4558117575407,1771.6397242837452,1702.4350475539113,1628.6628621599084,1550.1380455914843,1466.669073905789,1378.0578173573142,1284.0993298102246,1184.5816317499321,1079.2854867054937,967.98417088898964,850.44323585246934,726.42026395731762,595.66461644500055,457.91717389209424,312.91006882626459,160.36641027346093,7.1604881013242924E-13,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"F467","v":0},2006.2726882096485,1953.6080301441455,1897.0562187452358,1836.4558117575407,1771.6397242837452,1702.4350475539113,1628.6628621599084,1550.1380455914843,1466.669073905789,1378.0578173573142,1284.0993298102246,1184.5816317499321,1079.2854867054937,967.98417088898964,850.44323585246934,726.42026395731762,595.66461644500055,457.91717389209424,312.91006882626459,160.36641027346093,7.1604881013242924E-13,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"F468","v":0},1155.1448891610596,1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"F469","v":0},1155.1448891610596,1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"F470","v":0},993.53834503791018,967.45796348066494,939.45260137990886,909.44230994693942,877.34434606645902,843.07308254823783,806.53991563781403,767.65316970527647,726.31799902883836,682.43628658751254,635.90653977472755,586.62378294218604,534.47944668065827,479.36125374171525,421.15310150164964,359.73494086599226,294.9826515101135,226.76791334839959,154.95807412140616,79.416012987220313,-6.6831222279026735E-13,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"F471","v":0},1155.1448891610596,1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"F472","v":0},1155.1448891610596,1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"F473","v":0},1514.2705427680594,1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"F474","v":0},1514.2705427680594,1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"F475","v":0},2006.2726882096485,1953.6080301441455,1897.0562187452358,1836.4558117575407,1771.6397242837452,1702.4350475539113,1628.6628621599084,1550.1380455914843,1466.669073905789,1378.0578173573142,1284.0993298102246,1184.5816317499321,1079.2854867054937,967.98417088898964,850.44323585246934,726.42026395731762,595.66461644500055,457.91717389209424,312.91006882626459,160.36641027346093,7.1604881013242924E-13,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"F476","v":0},1155.1448891610596,1124.8223358205819,1092.2616892573544,1057.3699964060779,1020.0510553564515,980.20531100659014,937.72974752963773,892.51777755945875,844.45912799856478,793.43972234865146,739.34155946124349,682.04258860299706,621.41658072717507,557.33299583968517,489.65684634486615,418.2485562529065,342.96381612738338,263.65343364792608,180.16317965941624,92.333629575451013,4.0576099240837661E-13,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"F477","v":0},1244.9263025628097,1212.2469871205358,1177.1556269670466,1139.5520444389324,1099.3325605175582,1056.3898823723409,1010.6129874695395,961.88700414511516,910.09308853730113,855.10829777150582,796.805459287085,735.05303619233587,669.71498853079481,600.65063033855654,527.71448236887454,450.75612035674698,369.62001869253243,284.1453893698843,194.16601606942089,99.510083235578165,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"F478","v":0},1514.2705427680594,1474.5209410203979,1431.8374400961231,1386.0981885374968,1337.1770760008792,1284.9435964695947,1229.2627072892456,1169.9946839020854,1106.9949701535113,1040.11402404007,969.19715876461066,894.08437896035332,814.61021194165528,730.60353383517202,641.88739044090107,548.27881266826967,449.58862638798115,345.62125653576055,236.17452529943648,121.03944421596135,3.3415611139513367E-13,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"F479","v":0},993.53834503791018,967.45796348066494,939.45260137990886,909.44230994693942,877.34434606645902,843.07308254823783,806.53991563781403,767.65316970527647,726.31799902883836,682.43628658751254,635.90653977472755,586.62378294218604,534.47944668065827,479.36125374171525,421.15310150164964,359.73494086599226,294.9826515101135,226.76791334839959,154.95807412140616,79.416012987220313,-6.6831222279026735E-13,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"F480","v":0},948.64763833703523,923.74563783068811,897.00563252506288,868.35128593051229,837.70359348590591,804.98079686536266,770.09829566786357,732.96855641244872,693.50101875947064,651.60199887608587,607.17458986180725,560.1185591475172,510.33024277884897,457.70243649228013,402.12428348964607,343.48115881407267,281.65455022753963,216.52193548742113,147.95665591640451,75.827786157157433,2.6255123038189074E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"F481","v":0},1425.3226124651444,1387.9078938879343,1347.7316127490731,1304.6790751195886,1258.6315783506618,1209.4662823213389,1157.0560767540806,1101.2694444820088,1041.9703205483618,979.01794701523147,912.26672335510193,841.56605229508136,766.76018097996291,687.68803731640401,604.18306135655473,516.07303157539036,423.17988589181977,325.3195372793362,222.30168380754608,113.92961295136689,-9.5473174684323898E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"F482","v":0},1751.9754637032852,1705.986107781074,1656.6022993979377,1603.6830592782812,1547.0824807155184,1486.6495713125685,1422.2280898890237,1353.6563784122316,1280.767188805419,1203.387504481758,1121.3383564489109,1034.4346338241203,942.4848885953096,845.29113445891824,742.64863956033525,634.34571295778642,520.16348462538485,399.87567880576466,273.24838051727266,140.03979501510247,5.2510246076378148E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"F483","v":0},1684.9724745648166,1640.7419471074902,1593.2467854806944,1542.3514020556165,1487.9154702183594,1429.7937721629548,1367.8360420358933,1301.886804294877,1231.7852071405373,1157.3648508757965,1078.453611043356,994.87345618749578,906.44026008194078,812.96360826099067,714.24659868644187,610.0856363780025,500.27022182996211,384.58273303178356,262.79820090505234,134.68407796383974,9.0699515950107709E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"F484","v":0},1718.4663810265604,1673.3566385246133,1624.9173674094272,1573.0102848394038,1517.4922747862483,1458.2152328024104,1395.0259060476392,1327.765728434628,1256.2706507496864,1180.3709656002261,1099.8911270365745,1014.64956469124,924.45849227424105,829.12371025846005,728.44440258421855,622.21292720735346,510.21460031002999,392.22747398833582,268.02210722536319,137.3613299529992,1.2411512708962107E-12,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"F485","v":0},684.69028293589042,666.71716300882326,647.41745565856775,626.73606471391895,604.6159683122512,580.99815705005381,555.82157024455137,529.02303025061769,500.53717477558433,470.29638713289273,438.23072437383189,404.26784323485992,368.33292383620574,330.34859106559696,290.23483357906014,247.90892034878053,203.28531468600002,156.27558566486249,106.78831687098936,54.729012396382053,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"F486","v":0},646.98007476534383,629.99684780275356,611.76009694530535,592.21776051510801,571.31595720281007,548.99892762457523,525.20897409417682,499.88639855749329,472.96943863516663,444.39420171762521,414.09459705505981,382.00226578329261,348.04650882477767,312.1542126022224,274.24977250052387,234.25501401086407,192.08911148890849,147.66850445709832,100.90681137901709,51.71474083174612,-2.7448537721743124E-13,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"F487","v":0},947.63606974205823,922.76062291132916,896.04913119547484,867.42533950450809,836.81032752199599,804.12242410316787,769.27711905869717,732.18697224693847,692.76151989518007,650.90717806817941,606.52714319989434,559.52128960190248,509.78606385951099,457.2143760239988,401.69548750679877,343.1148955787238,281.35421437455335,216.29105230043774,147.79888573863221,75.746928941048679,-6.6831222279026735E-13,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"F488","v":0},991.13110187588586,965.11391045164385,937.1764025175172,907.23882299265199,875.21862923997003,841.03040153528366,804.58575080208789,765.79322353127282,724.55820380266562,680.78281232292113,634.36580239181285,585.20245270644727,533.18445691031854,478.19980979144185,420.13269003105233,358.86333940152377,294.26793830924936,226.21847757523528,154.58262634307727,79.223596000826845,-5.0123416709270049E-13,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"F489","v":0},995.88125716475156,969.73937416417687,941.66797122784544,911.58691103584476,879.41325535222666,845.0611750650304,808.441857478879,769.46341077900445,728.03076558321186,684.04557349589277,637.40610257571825,588.0071296261001,535.73982921489119,480.49165932710554,422.14624355167126,360.58324970038592,295.67826475431644,227.30266602988081,155.32348845375199,79.603287832548062,3.5802440506621462E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"F490","v":0},1257.8075515114838,1224.7901032843072,1189.335652926077,1151.3429862353828,1110.7073514270751,1067.3203455119549,1021.0697972064368,971.83964626969782,919.50981916286776,863.95610092177776,805.05000313165658,742.65862788895322,676.64452763215729,606.86556072009103,533.17474263265126,455.42009266538952,373.44447598561936,287.08544091394486,196.17505129119562,100.53971378673771,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"F491","v":0},1349.9423526574951,1314.5063659002358,1276.4548658347026,1235.679224287205,1192.0670163711857,1145.5018985441861,1095.8634829406044,1043.0272078702537,986.86420436954745,927.24115868888703,864.02017059646278,797.05860737523676,726.20895338632658,651.31865506836141,572.22996123863163,488.77975855799764,400.79940201755784,308.11454030099731,210.54493587234776,107.90427963457765,-1.1456780962118869E-12,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"F492","v":0},1361.6052820214404,1325.8631433683777,1287.4828944813985,1246.3549686854649,1202.3659697906837,1155.398549095735,1105.3312786349197,1052.0385205578789,995.39029252783905,935.2521290209487,871.48493840588401,803.94485567942786,732.48309073014536,656.94577199859907,577.17378539876916,493.00260836144861,404.26213885638782,310.77651924584814,212.36395481799627,108.83652684422316,1.9094634936864781E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"F493","v":0},1610.9320544670245,1568.6450880372652,1523.2369407519757,1474.5779829223986,1422.5340541133726,1366.9663176245688,1307.7311105275039,1244.6797891270705,1177.6585697125356,1106.5083644590698,1031.0646123368601,951.15710488075342,866.60980666913065,777.24067035637631,682.86144609881615,583.27748520940531,478.28753787171212,367.68354473887848,251.25042223823331,128.76584139709411,-9.0699515950107709E-13,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"F494","v":0},1827.103686506659,1779.1422147358592,1727.6407295724528,1672.4522062666658,1613.4244813396069,1550.4000875372785,1483.2160837439963,1411.7038797063392,1335.6890554144593,1254.991174983169,1169.4235948706803,1078.7932662682026,982.90053148880679,881.53891417902366,774.49490317157085,661.54772979238351,542.46913842975459,417.02315016787412,284.9658192813809,146.04498238170819,1.002468334185401E-12,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"F495","v":0},3098.2783020135271,3016.9484965856723,2929.6157769476658,2836.0308285173933,2735.9356228050142,2629.0631375391936,2515.1370682458282,2393.8715310268326,2264.9707562792337,2128.1287730873632,1983.029084013225,1829.3443300022002,1666.7359451131158,1494.8538007733259,1313.3358392508505,1121.8076960267686,919.8823107419505,707.15952638287479,483.22567636163166,247.65315913533715,1.909463493686478E-12,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"F496","v":0},986.77552817651087,960.8726705618775,933.05793536140209,903.25191798180163,871.3724385236203,837.33445264379134,801.04995969589368,762.4279080676987,721.37409763328401,677.7910792346064,631.57805110497418,582.63075214433866,530.84135195373074,476.09833753350222,418.28639654729119,357.28629705081124,292.97476358166523,225.22434950340516,153.90330549399357,78.875444065671772,1.6707805569756684E-13,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"F497","v":0},986.77552817651087,960.8726705618775,933.05793536140209,903.25191798180163,871.3724385236203,837.33445264379134,801.04995969589368,762.4279080676987,721.37409763328401,677.7910792346064,631.57805110497418,582.63075214433866,530.84135195373074,476.09833753350222,418.28639654729119,357.28629705081124,292.97476358166523,225.22434950340516,153.90330549399357,78.875444065671772,1.6707805569756684E-13,0,0,0]
[]
[null,"RAB Equity "]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38",{"$f":"T$50","v":"2038-39"},"2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G648*G$20","v":0},221.94417993372508,216.11814521046477,209.86209363858291,203.15816564735039,195.98787744803212,188.33210098521835,180.17104327585889,171.48422511791568,162.25045915002789,152.44782724304702,142.05365720374834,131.04449877045786,119.39609887975051,107.08337618277625,94.080394789153402,80.360337215735214,65.895476516902875,50.657147572369098,34.615717507785568,17.740555222740138,7.1604881013242934E-14,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G649*G$20","v":0},260.22933833729019,253.39831820593633,246.06310373155395,238.20275458457368,229.79559854041224,220.81920797242734,211.25037562695545,201.0650896592272,190.2385079083457,178.74493138888309,166.55777697600467,153.64954926036427,139.99181154833184,125.5551559824101,110.30917275597454,94.222418395728212,77.262383084497088,59.395456996207088,40.58689561407477,20.800784002213216,-2.1004098430551261E-13,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G650*G$20","v":0},313.37993507112617,305.15371177550907,296.32031485569172,286.85452702002374,276.73024959578754,265.92047422095209,254.3972536713774,242.13167179793595,229.09381254727782,215.25272803921303,200.57640567290306,185.03173423325302,168.58446896807493,151.19919560574215,132.8392932821877,113.46689634520195,93.04285500306554,71.526694783606573,48.876574768797738,25.049244569008717,-2.4823025417924213E-13,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G651*G$20","v":0},263.1023435661462,256.19590704753494,248.77970973826416,240.83258012162514,232.33260670556785,223.25711425613156,213.5826393050325,203.28490490996842,192.33879464558549,180.71832580241468,168.39662177043186,155.34588358322338,141.53736059804797,126.94132028637426,111.52701710874311,95.262660447051402,78.115381566582158,60.051199579310037,41.034986379195217,21.030430519337589,8.5925857215891515E-14,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G652*G$20","v":0},263.1023435661462,256.19590704753494,248.77970973826416,240.83258012162514,232.33260670556785,223.25711425613156,213.5826393050325,203.28490490996842,192.33879464558549,180.71832580241468,168.39662177043186,155.34588358322338,141.53736059804797,126.94132028637426,111.52701710874311,95.262660447051402,78.115381566582158,60.051199579310037,41.034986379195217,21.030430519337589,8.5925857215891515E-14,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G653*G$20","v":0},767.7901393767861,747.63564821814543,725.99356366446227,702.80210260295848,677.99732251108924,651.51305210049975,623.28081984281118,593.22978031467562,561.28663829773132,527.37557056724324,491.41814530129477,453.33323904044437,413.03695112573814,370.4425155408963,325.4602100823588,277.99726277868137,227.95775547851861,175.24252452411102,119.74905842480901,61.371392442714345,-5.5374441316907869E-13,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G654*G$20","v":0},605.70821710722373,589.80837640815923,572.7349760384493,554.43927541499875,534.87083040035168,513.97743858783792,491.70508291569826,467.99787356083419,442.79798806140457,416.04560961602806,387.67886350584428,357.63375158414135,325.84408477666216,292.24141353406884,256.75495617636045,219.31152506730788,179.83545055519247,138.24850261430421,94.469810119774593,48.415777686384544,1.3366244455805348E-13,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G655*G$20","v":0},263.1023435661462,256.19590704753494,248.77970973826416,240.83258012162514,232.33260670556785,223.25711425613156,213.5826393050325,203.28490490996842,192.33879464558549,180.71832580241468,168.39662177043186,155.34588358322338,141.53736059804797,126.94132028637426,111.52701710874311,95.262660447051402,78.115381566582158,60.051199579310037,41.034986379195217,21.030430519337589,8.5925857215891515E-14,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G656*G$20","v":0},263.1023435661462,256.19590704753494,248.77970973826416,240.83258012162514,232.33260670556785,223.25711425613156,213.5826393050325,203.28490490996842,192.33879464558549,180.71832580241468,168.39662177043186,155.34588358322338,141.53736059804797,126.94132028637426,111.52701710874311,95.262660447051402,78.115381566582158,60.051199579310037,41.034986379195217,21.030430519337589,8.5925857215891515E-14,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G657*G$20","v":0},605.70821710722373,589.80837640815923,572.7349760384493,554.43927541499875,534.87083040035168,513.97743858783792,491.70508291569826,467.99787356083419,442.79798806140457,416.04560961602806,387.67886350584428,357.63375158414135,325.84408477666216,292.24141353406884,256.75495617636045,219.31152506730788,179.83545055519247,138.24850261430421,94.469810119774593,48.415777686384544,1.3366244455805348E-13,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G658*G$20","v":0},605.70821710722373,589.80837640815923,572.7349760384493,554.43927541499875,534.87083040035168,513.97743858783792,491.70508291569826,467.99787356083419,442.79798806140457,416.04560961602806,387.67886350584428,357.63375158414135,325.84408477666216,292.24141353406884,256.75495617636045,219.31152506730788,179.83545055519247,138.24850261430421,94.469810119774593,48.415777686384544,1.3366244455805348E-13,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G659*G$20","v":0},462.05795566442384,449.9289343282328,436.9046757029418,422.94799856243117,408.02042214258063,392.08212440263605,375.09189901185511,357.00711102378352,337.78365119942595,317.37588893946059,295.7366237844974,272.81703544119881,248.56663229087005,222.93319833587407,195.86273853794648,167.29942250116261,137.18552645095335,105.46137345917043,72.065271863766498,36.93345183018041,1.6230439696335064E-13,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G660*G$20","v":0},802.50907528385949,781.44321205765823,758.82248749809435,734.5823247030163,708.65588971349814,680.97401902156457,651.46514486396336,620.05521823659376,586.6676295623156,551.22312694292566,513.63973192408992,473.83265269997287,431.7141946821975,387.19366835559589,340.17729434098777,290.56810558292705,238.26584657800024,183.1668695568377,125.16402753050585,64.146564109384371,2.8641952405297173E-13,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G661*G$20","v":0},802.50907528385949,781.44321205765823,758.82248749809435,734.5823247030163,708.65588971349814,680.97401902156457,651.46514486396336,620.05521823659376,586.6676295623156,551.22312694292566,513.63973192408992,473.83265269997287,431.7141946821975,387.19366835559589,340.17729434098777,290.56810558292705,238.26584657800024,183.1668695568377,125.16402753050585,64.146564109384371,2.8641952405297173E-13,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G662*G$20","v":0},462.05795566442384,449.9289343282328,436.9046757029418,422.94799856243117,408.02042214258063,392.08212440263605,375.09189901185511,357.00711102378352,337.78365119942595,317.37588893946059,295.7366237844974,272.81703544119881,248.56663229087005,222.93319833587407,195.86273853794648,167.29942250116261,137.18552645095335,105.46137345917043,72.065271863766498,36.93345183018041,1.6230439696335064E-13,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G663*G$20","v":0},462.05795566442384,449.9289343282328,436.9046757029418,422.94799856243117,408.02042214258063,392.08212440263605,375.09189901185511,357.00711102378352,337.78365119942595,317.37588893946059,295.7366237844974,272.81703544119881,248.56663229087005,222.93319833587407,195.86273853794648,167.29942250116261,137.18552645095335,105.46137345917043,72.065271863766498,36.93345183018041,1.6230439696335064E-13,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G664*G$20","v":0},397.41533801516408,386.98318539226602,375.78104055196354,363.77692397877581,350.93773842658362,337.22923301929518,322.61596625512561,307.0612678821106,290.52719961153537,272.97451463500505,254.36261590989102,234.64951317687442,213.79177867226332,191.7445014966861,168.46124060065986,143.8939763463969,117.99306060404541,90.707165339359847,61.983229648562464,31.766405194888126,-2.6732488911610696E-13,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G665*G$20","v":0},462.05795566442384,449.9289343282328,436.9046757029418,422.94799856243117,408.02042214258063,392.08212440263605,375.09189901185511,357.00711102378352,337.78365119942595,317.37588893946059,295.7366237844974,272.81703544119881,248.56663229087005,222.93319833587407,195.86273853794648,167.29942250116261,137.18552645095335,105.46137345917043,72.065271863766498,36.93345183018041,1.6230439696335064E-13,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G666*G$20","v":0},462.05795566442384,449.9289343282328,436.9046757029418,422.94799856243117,408.02042214258063,392.08212440263605,375.09189901185511,357.00711102378352,337.78365119942595,317.37588893946059,295.7366237844974,272.81703544119881,248.56663229087005,222.93319833587407,195.86273853794648,167.29942250116261,137.18552645095335,105.46137345917043,72.065271863766498,36.93345183018041,1.6230439696335064E-13,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G667*G$20","v":0},605.70821710722373,589.80837640815923,572.7349760384493,554.43927541499875,534.87083040035168,513.97743858783792,491.70508291569826,467.99787356083419,442.79798806140457,416.04560961602806,387.67886350584428,357.63375158414135,325.84408477666216,292.24141353406884,256.75495617636045,219.31152506730788,179.83545055519247,138.24850261430421,94.469810119774593,48.415777686384544,1.3366244455805348E-13,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G668*G$20","v":0},605.70821710722373,589.80837640815923,572.7349760384493,554.43927541499875,534.87083040035168,513.97743858783792,491.70508291569826,467.99787356083419,442.79798806140457,416.04560961602806,387.67886350584428,357.63375158414135,325.84408477666216,292.24141353406884,256.75495617636045,219.31152506730788,179.83545055519247,138.24850261430421,94.469810119774593,48.415777686384544,1.3366244455805348E-13,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G669*G$20","v":0},802.50907528385949,781.44321205765823,758.82248749809435,734.5823247030163,708.65588971349814,680.97401902156457,651.46514486396336,620.05521823659376,586.6676295623156,551.22312694292566,513.63973192408992,473.83265269997287,431.7141946821975,387.19366835559589,340.17729434098777,290.56810558292705,238.26584657800024,183.1668695568377,125.16402753050585,64.146564109384371,2.8641952405297173E-13,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G670*G$20","v":0},462.05795566442384,449.9289343282328,436.9046757029418,422.94799856243117,408.02042214258063,392.08212440263605,375.09189901185511,357.00711102378352,337.78365119942595,317.37588893946059,295.7366237844974,272.81703544119881,248.56663229087005,222.93319833587407,195.86273853794648,167.29942250116261,137.18552645095335,105.46137345917043,72.065271863766498,36.93345183018041,1.6230439696335064E-13,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G671*G$20","v":0},497.9705210251239,484.89879484821432,470.86225078681866,455.820817775573,439.73302420702333,422.55595294893641,404.24519498781581,384.75480165804606,364.03723541492047,342.04331910860236,318.72218371483405,294.02121447693435,267.88599541231793,240.26025213542263,211.08579294754983,180.30244814269881,147.84800747701297,113.65815574795373,77.666406427768365,39.804033294231267,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G672*G$20","v":0},605.70821710722373,589.80837640815923,572.7349760384493,554.43927541499875,534.87083040035168,513.97743858783792,491.70508291569826,467.99787356083419,442.79798806140457,416.04560961602806,387.67886350584428,357.63375158414135,325.84408477666216,292.24141353406884,256.75495617636045,219.31152506730788,179.83545055519247,138.24850261430421,94.469810119774593,48.415777686384544,1.3366244455805348E-13,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G673*G$20","v":0},397.41533801516408,386.98318539226602,375.78104055196354,363.77692397877581,350.93773842658362,337.22923301929518,322.61596625512561,307.0612678821106,290.52719961153537,272.97451463500505,254.36261590989102,234.64951317687442,213.79177867226332,191.7445014966861,168.46124060065986,143.8939763463969,117.99306060404541,90.707165339359847,61.983229648562464,31.766405194888126,-2.6732488911610696E-13,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G674*G$20","v":0},379.45905533481414,369.49825513227529,358.8022530100252,347.34051437220495,335.08143739436241,321.99231874614509,308.03931826714546,293.1874225649795,277.40040750378824,260.64079955043434,242.86983594472292,224.04742365900688,204.13209711153959,183.08097459691206,160.84971339585843,137.39246352562907,112.66182009101585,86.608774194968461,59.182662366561807,30.331114462862974,1.050204921527563E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G675*G$20","v":0},570.12904498605781,555.16315755517371,539.09264509962929,521.87163004783542,503.45263134026476,483.78651292853556,462.82243070163224,440.50777779280355,416.78812821934474,391.60717880609263,364.90668934204081,336.62642091803258,306.70407239198516,275.07521492656161,241.67322454262191,206.42921263015614,169.27195435672792,130.12781491173448,88.920673523018436,45.571845180546759,-3.8189269873729561E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G676*G$20","v":0},700.7901854813141,682.3944431124296,662.64091975917518,641.47322371131258,618.8329922862074,594.65982852502736,568.89123595560955,541.46255136489265,512.30687552216762,481.35500179270321,448.53534257956437,413.77385352964814,376.99395543812386,338.11645378356729,297.05945582413409,253.73828518311458,208.06539385015395,159.95027152230588,109.29935220690908,56.015918006040991,2.1004098430551261E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G677*G$20","v":0},673.98898982592664,656.2967788429961,637.29871419227777,616.94056082224665,595.16618808734381,571.91750886518196,547.13441681435734,520.75472171795082,492.71408285621493,462.94594035031861,431.38144441734244,397.94938247499834,362.57610403277636,325.1854433043963,285.69863947457674,244.034254551201,200.10808873198485,153.83309321271344,105.11928036202094,53.873631185535899,3.6279806380043084E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G678*G$20","v":0},687.38655241062418,669.34265540984541,649.96694696377097,629.2041139357616,606.99690991449938,583.28609312096421,558.0103624190557,531.10629137385126,502.50826029987456,472.14838624009047,439.95645081462982,405.85982587649602,369.78339690969642,331.64948410338405,291.37776103368742,248.8851708829414,204.08584012401201,156.89098959533433,107.20884289014528,54.944531981199681,4.9646050835848427E-13,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G679*G$20","v":0},273.87611317435619,266.68686520352929,258.9669822634271,250.6944258855676,241.84638732490049,232.39926282002153,222.32862809782057,211.60921210024708,200.21486991023374,188.11855485315709,175.29228974953276,161.70713729394399,147.33316953448229,132.1394364262388,116.09393343162407,99.163568139512222,81.31412587440002,62.510234265945002,42.715326748395746,21.891604958552822,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G680*G$20","v":0},258.79202990613754,251.99873912110144,244.70403877812214,236.8871042060432,228.52638288112405,219.5995710498301,210.08358963767074,199.95455942299733,189.18777545406667,177.75768068705008,165.63783882202392,152.80090631331706,139.21860352991106,124.86168504088897,109.69990900020956,93.702005604345629,76.835644595563394,59.067401782839333,40.362724551606838,20.685896332698448,-1.097941508869725E-13,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G681*G$20","v":0},379.05442789682331,369.10424916453167,358.41965247818996,346.97013580180328,334.72413100879839,321.64896964126717,307.71084762347891,292.87478889877542,277.10460795807205,260.3628712272718,242.61085727995774,223.808515840761,203.91442554380441,182.88575040959952,160.67819500271952,137.24595823148954,112.54168574982134,86.516420920175108,59.119554295452886,30.298771576419472,-2.6732488911610696E-13,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G682*G$20","v":0},396.45244075035436,386.04556418065755,374.87056100700693,362.8955291970608,350.08745169598802,336.41216061411347,321.83430032083515,306.31728941250913,289.82328152106624,272.31312492916845,253.74632095672516,234.08098108257892,213.27378276412742,191.27992391657676,168.05307601242095,143.5453357606095,117.70717532369974,90.487391030094116,61.83305053723091,31.68943840033074,-2.0049366683708019E-13,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G683*G$20","v":0},398.35250286590065,387.89574966567079,376.66718849113818,364.63476441433795,351.7653021408907,338.02447002601218,323.37674299155162,307.78536431160182,291.21230623328478,273.61822939835713,254.96244103028732,235.20285185044006,214.29593168595648,192.19666373084223,168.85849742066853,144.23329988015436,118.27130590172658,90.921066411952324,62.1293953815008,31.841315133019226,1.4320976202648587E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G684*G$20","v":0},503.12302060459353,489.91604131372287,475.73426117043084,460.53719449415314,444.28294057083008,426.92813820478199,408.42791888257472,388.73585850787913,367.80392766514711,345.5824403687111,322.02000125266267,297.06345115558128,270.65781105286294,242.74622428803642,213.2698970530605,182.16803706615582,149.37779039424774,114.83417636557795,78.470020516478257,40.215885514695088,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G685*G$20","v":0},539.97694106299809,525.80254636009431,510.58194633388104,494.27168971488203,476.82680654847428,458.20075941767448,438.34539317624177,417.21088314810152,394.74568174781899,370.89646347555481,345.60806823858513,318.82344295009472,290.48358135453066,260.5274620273446,228.89198449545268,195.51190342319907,160.31976080702316,123.24581612039893,84.217974348939109,43.161711853831065,-4.5827123848475482E-13,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G686*G$20","v":0},544.64211280857614,530.34525734735109,514.99315779255937,498.54198747418599,480.94638791627352,462.15941963829403,442.13251145396794,420.81540822315156,398.15611701113562,374.10085160837951,348.5939753623536,321.57794227177118,292.99323629205816,262.77830879943963,230.86951415950767,197.20104334457946,161.70485554255515,124.31060769833925,84.945581927198518,43.534610737689263,7.6378539747459128E-14,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G687*G$20","v":0},644.37282178680982,627.45803521490609,609.29477630079032,589.83119316895943,569.01362164534908,546.78652704982755,523.09244421100163,497.87191565082821,471.06342788501428,442.6033457836279,412.42584493474408,380.4628419523014,346.6439226676523,310.89626814255053,273.14457843952647,233.31099408376213,191.31501514868486,147.07341789555139,100.50016889529333,51.506336558837646,-3.6279806380043084E-13,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G688*G$20","v":0},730.84147460266365,711.65688589434376,691.0562918289811,668.98088250666638,645.36979253584286,620.1600350149115,593.28643349759852,564.6815518825357,534.27562216578372,501.99646999326762,467.76943794827213,431.51730650728109,393.16021259552275,352.61556567160949,309.79796126862834,264.61909191695344,216.98765537190184,166.80926006714967,113.98632771255237,58.417992952683278,4.0098733367416039E-13,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G689*G$20","v":0},1239.311320805411,1206.779398634269,1171.8463107790665,1134.4123314069573,1094.3742491220057,1051.6252550156776,1006.0548272983314,957.54861241073309,905.98830251169352,851.25150923494539,793.21163360528999,731.7377320008801,666.69437804524637,597.94152030933037,525.33433570034026,448.72307841070744,367.95292429678022,282.8638105531499,193.29027054465269,99.061263654134862,7.6378539747459123E-13,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G690*G$20","v":0},394.71021127060436,384.34906822475102,373.22317414456086,361.30076719272068,348.54897540944813,334.93378105751657,320.41998387835747,304.9711632270795,288.54963905331363,271.11643169384257,252.63122044198968,233.05230085773547,212.33654078149232,190.43933501340089,167.31455861891649,142.9145188203245,117.18990543266609,90.089739801362072,61.561322197597434,31.550177626268709,6.683122227902674E-14,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G691*G$20","v":0},394.71021127060436,384.34906822475102,373.22317414456086,361.30076719272068,348.54897540944813,334.93378105751657,320.41998387835747,304.9711632270795,288.54963905331363,271.11643169384257,252.63122044198968,233.05230085773547,212.33654078149232,190.43933501340089,167.31455861891649,142.9145188203245,117.18990543266609,90.089739801362072,61.561322197597434,31.550177626268709,6.683122227902674E-14,0,0,0]
[]
[null,"RAB Debt "]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38",{"$f":"T$50","v":"2038-39"},"2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G648*G$21","v":0},332.91626990058762,324.17721781569713,314.7931404578743,304.73724847102557,293.98181617204813,282.49815147782749,270.25656491378828,257.22633767687347,243.37568872504181,228.67174086457049,213.08048580562252,196.56674815568678,179.09414831962576,160.62506427416434,141.12059218373008,120.5405058236028,98.843214775354312,75.985721358553647,51.923576261678342,26.610832834110202,1.0740732151986438E-13,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G649*G$21","v":0},390.34400750593522,380.09747730890444,369.09465559733087,357.30413187686048,344.69339781061831,331.22881195864096,316.87556344043315,301.59763448884075,285.35776186251849,268.11739708332459,249.83666546400696,230.47432389054637,209.98771732249776,188.33273397361512,165.46375913396179,141.3336275935923,115.89357462674562,89.093185494310632,60.880343421112151,31.201176003319819,-3.150614764582689E-13,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G650*G$21","v":0},470.0699026066892,457.73056766326357,444.48047228353749,430.28179053003555,415.09537439368125,398.88071133142807,381.59588050706606,363.19750769690393,343.64071882091673,322.87909205881954,300.86460850935458,277.54760134987947,252.87670345211239,226.79879340861322,199.25893992328153,170.2003445178029,139.56428250459828,107.29004217540985,73.3148621531966,37.573866853513074,-3.7234538126886322E-13,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G651*G$21","v":0},394.65351534921928,384.29386057130233,373.16956460739618,361.24887018243771,348.49891005835173,334.88567138419728,320.37395895754872,304.92735736495263,288.50819196837818,271.07748870362201,252.59493265564777,233.01882537483505,212.30604089707194,190.41198042956137,167.29052566311464,142.8939906705771,117.17307234987322,90.076799368965055,61.552479568792819,31.545645779006382,1.2888878582383726E-13,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G652*G$21","v":0},394.65351534921928,384.29386057130233,373.16956460739618,361.24887018243771,348.49891005835173,334.88567138419728,320.37395895754872,304.92735736495263,288.50819196837818,271.07748870362201,252.59493265564777,233.01882537483505,212.30604089707194,190.41198042956137,167.29052566311464,142.8939906705771,117.17307234987322,90.076799368965055,61.552479568792819,31.545645779006382,1.2888878582383726E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G653*G$21","v":0},1151.6852090651792,1121.4534723272182,1088.9903454966932,1054.2031539044376,1016.9959837666337,977.26957815074945,934.92122976421672,889.84467047201326,841.92995744659697,791.0633558508647,737.12721795194216,679.99985856066655,619.55542668860721,555.66377331134436,488.19031512353808,416.99589416802201,341.93663321777785,262.86378678616649,179.62358763721349,92.057088664071514,-8.3061661975361799E-13,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G654*G$21","v":0},908.56232566083565,884.71256461223868,859.10246405767384,831.65891312249801,802.30624560052752,770.96615788175677,737.55762437354736,701.99681034125126,664.19698209210674,624.06841442404198,581.51829525876633,536.45062737621197,488.76612716499312,438.36212030110318,385.13243426454062,328.96728760096181,269.75317583278866,207.37275392145634,141.70471517966189,72.623666529576809,2.0049366683708019E-13,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G655*G$21","v":0},394.65351534921928,384.29386057130233,373.16956460739618,361.24887018243771,348.49891005835173,334.88567138419728,320.37395895754872,304.92735736495263,288.50819196837818,271.07748870362201,252.59493265564777,233.01882537483505,212.30604089707194,190.41198042956137,167.29052566311464,142.8939906705771,117.17307234987322,90.076799368965055,61.552479568792819,31.545645779006382,1.2888878582383726E-13,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G656*G$21","v":0},394.65351534921928,384.29386057130233,373.16956460739618,361.24887018243771,348.49891005835173,334.88567138419728,320.37395895754872,304.92735736495263,288.50819196837818,271.07748870362201,252.59493265564777,233.01882537483505,212.30604089707194,190.41198042956137,167.29052566311464,142.8939906705771,117.17307234987322,90.076799368965055,61.552479568792819,31.545645779006382,1.2888878582383726E-13,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G657*G$21","v":0},908.56232566083565,884.71256461223868,859.10246405767384,831.65891312249801,802.30624560052752,770.96615788175677,737.55762437354736,701.99681034125126,664.19698209210674,624.06841442404198,581.51829525876633,536.45062737621197,488.76612716499312,438.36212030110318,385.13243426454062,328.96728760096181,269.75317583278866,207.37275392145634,141.70471517966189,72.623666529576809,2.0049366683708019E-13,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G658*G$21","v":0},908.56232566083565,884.71256461223868,859.10246405767384,831.65891312249801,802.30624560052752,770.96615788175677,737.55762437354736,701.99681034125126,664.19698209210674,624.06841442404198,581.51829525876633,536.45062737621197,488.76612716499312,438.36212030110318,385.13243426454062,328.96728760096181,269.75317583278866,207.37275392145634,141.70471517966189,72.623666529576809,2.0049366683708019E-13,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G659*G$21","v":0},693.08693349663577,674.89340149234908,655.35701355441267,634.42199784364675,612.03063321387083,588.12318660395408,562.63784851778257,535.51066653567523,506.67547679913883,476.06383340919086,443.60493567674609,409.22555316179825,372.84994843630506,334.3997975038111,293.79410780691967,250.94913375174389,205.77828967643003,158.19206018875565,108.09790779564975,55.400177745270604,2.4345659544502596E-13,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G660*G$21","v":0},1203.7636129257892,1172.1648180864872,1138.2337312471413,1101.8734870545243,1062.9838345702472,1021.4610285323467,977.19771729594504,930.08282735489058,880.00144434347339,826.83469041438855,770.4595978861347,710.74897904995919,647.57129202329622,580.79050253339381,510.26594151148157,435.85215837439057,357.39876986700034,274.75030433525654,187.74604129575874,96.219846164076557,4.296292860794575E-13,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G661*G$21","v":0},1203.7636129257892,1172.1648180864872,1138.2337312471413,1101.8734870545243,1062.9838345702472,1021.4610285323467,977.19771729594504,930.08282735489058,880.00144434347339,826.83469041438855,770.4595978861347,710.74897904995919,647.57129202329622,580.79050253339381,510.26594151148157,435.85215837439057,357.39876986700034,274.75030433525654,187.74604129575874,96.219846164076557,4.296292860794575E-13,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G662*G$21","v":0},693.08693349663577,674.89340149234908,655.35701355441267,634.42199784364675,612.03063321387083,588.12318660395408,562.63784851778257,535.51066653567523,506.67547679913883,476.06383340919086,443.60493567674609,409.22555316179825,372.84994843630506,334.3997975038111,293.79410780691967,250.94913375174389,205.77828967643003,158.19206018875565,108.09790779564975,55.400177745270604,2.4345659544502596E-13,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G663*G$21","v":0},693.08693349663577,674.89340149234908,655.35701355441267,634.42199784364675,612.03063321387083,588.12318660395408,562.63784851778257,535.51066653567523,506.67547679913883,476.06383340919086,443.60493567674609,409.22555316179825,372.84994843630506,334.3997975038111,293.79410780691967,250.94913375174389,205.77828967643003,158.19206018875565,108.09790779564975,55.400177745270604,2.4345659544502596E-13,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G664*G$21","v":0},596.12300702274604,580.47477808839892,563.67156082794531,545.6653859681636,526.40660763987535,505.84384952894266,483.92394938268842,460.59190182316587,435.79079941730299,409.46177195250749,381.54392386483653,351.97426976531159,320.68766800839495,287.61675224502915,252.69186090098978,215.84096451959536,176.98959090606809,136.06074800903974,92.974844472843685,47.649607792332183,-4.0098733367416039E-13,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G665*G$21","v":0},693.08693349663577,674.89340149234908,655.35701355441267,634.42199784364675,612.03063321387083,588.12318660395408,562.63784851778257,535.51066653567523,506.67547679913883,476.06383340919086,443.60493567674609,409.22555316179825,372.84994843630506,334.3997975038111,293.79410780691967,250.94913375174389,205.77828967643003,158.19206018875565,108.09790779564975,55.400177745270604,2.4345659544502596E-13,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G666*G$21","v":0},693.08693349663577,674.89340149234908,655.35701355441267,634.42199784364675,612.03063321387083,588.12318660395408,562.63784851778257,535.51066653567523,506.67547679913883,476.06383340919086,443.60493567674609,409.22555316179825,372.84994843630506,334.3997975038111,293.79410780691967,250.94913375174389,205.77828967643003,158.19206018875565,108.09790779564975,55.400177745270604,2.4345659544502596E-13,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G667*G$21","v":0},908.56232566083565,884.71256461223868,859.10246405767384,831.65891312249801,802.30624560052752,770.96615788175677,737.55762437354736,701.99681034125126,664.19698209210674,624.06841442404198,581.51829525876633,536.45062737621197,488.76612716499312,438.36212030110318,385.13243426454062,328.96728760096181,269.75317583278866,207.37275392145634,141.70471517966189,72.623666529576809,2.0049366683708019E-13,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G668*G$21","v":0},908.56232566083565,884.71256461223868,859.10246405767384,831.65891312249801,802.30624560052752,770.96615788175677,737.55762437354736,701.99681034125126,664.19698209210674,624.06841442404198,581.51829525876633,536.45062737621197,488.76612716499312,438.36212030110318,385.13243426454062,328.96728760096181,269.75317583278866,207.37275392145634,141.70471517966189,72.623666529576809,2.0049366683708019E-13,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G669*G$21","v":0},1203.7636129257892,1172.1648180864872,1138.2337312471413,1101.8734870545243,1062.9838345702472,1021.4610285323467,977.19771729594504,930.08282735489058,880.00144434347339,826.83469041438855,770.4595978861347,710.74897904995919,647.57129202329622,580.79050253339381,510.26594151148157,435.85215837439057,357.39876986700034,274.75030433525654,187.74604129575874,96.219846164076557,4.296292860794575E-13,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G670*G$21","v":0},693.08693349663577,674.89340149234908,655.35701355441267,634.42199784364675,612.03063321387083,588.12318660395408,562.63784851778257,535.51066653567523,506.67547679913883,476.06383340919086,443.60493567674609,409.22555316179825,372.84994843630506,334.3997975038111,293.79410780691967,250.94913375174389,205.77828967643003,158.19206018875565,108.09790779564975,55.400177745270604,2.4345659544502596E-13,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G671*G$21","v":0},746.95578153768577,727.3481922723214,706.29337618022794,683.73122666335939,659.59953631053497,633.83392942340458,606.36779248172365,577.13220248706909,546.05585312238065,513.06497866290351,478.08327557225095,441.03182171540152,401.82899311847689,360.39037820313393,316.62868942132474,270.4536722140482,221.77201121551946,170.48723362193059,116.49960964165253,59.706049941346897,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G672*G$21","v":0},908.56232566083565,884.71256461223868,859.10246405767384,831.65891312249801,802.30624560052752,770.96615788175677,737.55762437354736,701.99681034125126,664.19698209210674,624.06841442404198,581.51829525876633,536.45062737621197,488.76612716499312,438.36212030110318,385.13243426454062,328.96728760096181,269.75317583278866,207.37275392145634,141.70471517966189,72.623666529576809,2.0049366683708019E-13,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G673*G$21","v":0},596.12300702274604,580.47477808839892,563.67156082794531,545.6653859681636,526.40660763987535,505.84384952894266,483.92394938268842,460.59190182316587,435.79079941730299,409.46177195250749,381.54392386483653,351.97426976531159,320.68766800839495,287.61675224502915,252.69186090098978,215.84096451959536,176.98959090606809,136.06074800903974,92.974844472843685,47.649607792332183,-4.0098733367416039E-13,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G674*G$21","v":0},569.18858300222109,554.24738269841282,538.20337951503768,521.0107715583074,502.6221560915435,482.98847811921758,462.05897740071811,439.78113384746922,416.1006112556824,390.96119932565153,364.30475391708433,336.07113548851032,306.19814566730935,274.62146189536804,241.27457009378764,206.0886952884436,168.99273013652376,129.91316129245268,88.7739935498427,45.496671694294456,1.5753073822913445E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G675*G$21","v":0},855.1935674790866,832.74473633276057,808.63896764944377,782.80744507175314,755.17894701039711,725.67976939280334,694.23364605244831,660.7616666892053,625.18219232901708,587.41076820913884,547.36003401306118,504.93963137704878,460.05610858797775,412.61282238984239,362.50983681393285,309.64381894523422,253.90793153509185,195.19172236760173,133.38101028452763,68.357767770820132,-5.7283904810594337E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G676*G$21","v":0},1051.185278221971,1023.5916646686444,993.96137963876254,962.20983556696865,928.24948842931099,891.9897427875411,853.3368539334142,812.19382704733891,768.46031328325137,722.03250268905481,672.8030138693465,620.66078029447215,565.49093315718574,507.17468067535094,445.58918373620116,380.60742777467186,312.0980907752309,239.92540728345878,163.94902831036359,84.023877009061479,3.150614764582689E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G677*G$21","v":0},1010.98348473889,984.4451682644941,955.9480712884166,925.41084123336987,892.74928213101555,857.87626329777288,820.70162522153601,781.13208257692622,739.07112428432231,694.41891052547783,647.07216662601354,596.92407371249749,543.86415604916442,487.77816495659437,428.54795921186513,366.0513818268015,300.16213309797723,230.74963981907013,157.67892054303141,80.810446778303842,5.4419709570064626E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G678*G$21","v":0},1031.0798286159361,1004.0139831147679,974.95042044565628,943.80617090364217,910.49536487174896,874.92913968144615,837.01554362858349,796.65943706077678,753.76239044981185,708.22257936013568,659.93467622194464,608.78973881474394,554.67509536454463,497.474226155076,437.06664155053113,373.32775632441206,306.12876018601798,235.33648439300148,160.81326433521789,82.416797971799511,7.4469076253772645E-13,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G679*G$21","v":0},410.81416976153423,400.03029780529397,388.45047339514065,376.04163882835138,362.76958098735071,348.59889423003227,333.4929421467308,317.41381815037062,300.32230486535059,282.17783227973564,262.93843462429913,242.56070594091594,220.99975430172344,198.20915463935816,174.14090014743607,148.7453522092683,121.9711888116,93.765351398917488,64.072990122593609,32.837407437829228,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G680*G$21","v":0},388.18804485920629,377.99810868165213,367.05605816718321,355.33065630906481,342.78957432168602,329.39935657474513,315.12538445650608,299.93183913449599,283.78166318109999,266.63652103057512,248.45675823303588,229.20135946997556,208.82790529486661,187.29252756133343,164.54986350031433,140.55300840651844,115.25346689334509,88.601102674258996,60.544086827410247,31.028844499047672,-1.6469122633045873E-13,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G681*G$21","v":0},568.58164184523491,553.6563737467975,537.62947871728488,520.45520370270481,502.08619651319759,482.4734544619007,461.56627143521825,439.31218334816305,415.65691193710802,390.54430684090761,363.91628591993657,335.71277376114148,305.8716383157066,274.32862561439924,241.01729250407925,205.86893734723427,168.81252862473201,129.77463138026263,88.679331443179322,45.448157364629203,-4.0098733367416039E-13,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G682*G$21","v":0},594.67866112553145,579.06834627098624,562.30584151051028,544.34329379559119,525.13117754398195,504.61824092117018,482.75145048125273,459.47593411876369,434.73492228159938,408.46968739375268,380.61948143508772,351.12147162386833,319.91067414619113,286.91988587486509,252.07961401863139,215.31800364091427,176.56076298554962,135.73108654514115,92.749575805846362,47.534157600496108,-3.0074050025562029E-13,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G683*G$21","v":0},597.52875429885091,581.84362449850607,565.00078273670727,546.95214662150681,527.64795321133602,507.03670503901822,485.06511448732738,461.67804646740262,436.81845934992708,410.42734409753564,382.44366154543093,352.80427777566007,321.44389752893471,288.29499559626333,253.28774613100273,216.34994982023156,177.40695885258987,136.38159961792849,93.194093072251192,47.761972699528833,2.1481464303972875E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G684*G$21","v":0},754.68453090689025,734.87406197058431,713.6013917556462,690.80579174122965,666.424410856245,640.39220730717295,612.64187832386199,583.10378776181869,551.70589149772059,518.37366055306666,483.03000187899391,445.59517673337194,405.98671657929435,364.11933643205458,319.90484557959076,273.2520555992337,224.06668559137162,172.25126454836692,117.70503077471736,60.323828272042618,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G685*G$21","v":0},809.96541159449703,788.70381954014147,765.87291950082147,741.40753457232302,715.24020982271134,687.30113912651166,657.51808976436257,625.81632472215222,592.1185226217284,556.34469521333222,518.41210235787764,478.23516442514205,435.72537203179593,390.79119304101681,343.33797674317896,293.26785513479859,240.47964121053468,184.86872418059838,126.32696152340866,64.742567780746583,-6.8740685772713212E-13,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G686*G$21","v":0},816.96316921286427,795.51788602102658,772.48973668883912,747.81298121127895,721.41958187441026,693.23912945744098,663.19876718095179,631.22311233472726,597.23417551670343,561.15127741256924,522.89096304353041,482.36691340765668,439.48985443808721,394.16746319915944,346.30427123926148,295.80156501686918,242.55728331383267,186.46591154750888,127.41837289079776,65.301916106533895,1.1456780962118868E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G687*G$21","v":0},966.55923268021468,941.18705282235908,913.94216445118536,884.7467897534392,853.5204324680235,820.17979057474122,784.63866631650228,746.80787347624232,706.59514182752139,663.90501867544185,618.63876740211606,570.69426292845208,519.96588400147834,466.34440221382579,409.71686765928968,349.96649112564319,286.97252272302728,220.61012684332709,150.75025334293997,77.259504838256461,-5.4419709570064626E-13,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G688*G$21","v":0},1096.2622119039954,1067.4853288415154,1036.5844377434717,1003.4713237599994,968.05468880376407,930.24005252236702,889.92965024639773,847.02232782380349,801.41343324867557,752.99470498990138,701.65415692240811,647.27595976092152,589.7403188932841,528.92334850741418,464.69694190294251,396.92863787543007,325.48148305785276,250.21389010072446,170.97949156882854,87.626989429024917,6.0148100051124058E-13,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G689*G$21","v":0},1858.9669812081161,1810.1690979514033,1757.7694661685994,1701.618497110436,1641.5613736830085,1577.437882523516,1509.082240947497,1436.3229186160995,1358.9824537675402,1276.8772638524179,1189.817450407935,1097.60659800132,1000.0415670678694,896.91228046399556,788.00150355051028,673.08461761606111,551.92938644517028,424.29571582972488,289.93540581697897,148.59189548120227,1.1456780962118867E-12,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G690*G$21","v":0},592.06531690590646,576.52360233712648,559.83476121684123,541.951150789081,522.82346311417211,502.40067158627477,480.62997581753621,457.45674484061919,432.82445857997038,406.67464754076383,378.9468306629845,349.57845128660318,318.50481117223842,285.6590025201013,250.9718379283747,214.37177823048674,175.78485814899912,135.13460970204309,92.341983296396137,47.325266439403059,1.002468334185401E-13,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G691*G$21","v":0},592.06531690590646,576.52360233712648,559.83476121684123,541.951150789081,522.82346311417211,502.40067158627477,480.62997581753621,457.45674484061919,432.82445857997038,406.67464754076383,378.9468306629845,349.57845128660318,318.50481117223842,285.6590025201013,250.9718379283747,214.37177823048674,175.78485814899912,135.13460970204309,92.341983296396137,47.325266439403059,1.002468334185401E-13,0,0,0]
[]
[null,"Return on Equity"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G695*G$22","v":0},17.733339976704634,17.267839802316136,16.767981281722776,16.232337435223297,15.659431408097767,15.047734868718946,14.395666357741126,13.701589586921463,12.963811686087228,12.180581396719456,11.350087210579492,10.470455451759584,9.5397483004920662,8.5559617570038213,7.517023543653357,6.4207909435372432,5.2650485737005397,4.0475060910322913,2.7657958288720668,1.4174703622969369,5.7212299929581101E-15,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G696*G$22","v":0},20.792324133149485,20.246525624654314,19.66044198815116,19.032400091307437,18.360668323378938,17.643454716996946,16.878905012593741,16.065100663772252,15.200056781876821,14.281720017971759,13.307966380382773,12.276598985903105,11.185345742711714,10.031856962994567,8.8137029032023655,7.528371229818684,6.1732644084513169,4.7456970139969465,3.2428929595645739,1.661982641776836,-1.6782274646010457E-14,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G697*G$22","v":0},25.039056812182981,24.381781570863176,23.675993156969767,22.919676708899896,22.110746942703425,21.247045890254071,20.326340568343053,19.346320576655081,18.304595622527497,17.19869297033312,16.026054813264956,14.784035565236916,13.469899070549186,12.080815728898797,10.613859533246798,9.0660050179816345,7.4341241147449368,5.7149829132101653,3.9052383240269393,2.0014346410637964,-1.9833597308921447E-14,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G698*G$22","v":0},21.021877250935081,20.470052973098042,19.877498808087307,19.242523151717847,18.56337527577487,17.83824342906491,17.065252880472098,16.242463902306476,15.36786969218228,14.439394231612933,13.454890079457506,12.412136098299548,11.308835111784033,10.142611490881304,8.9110086669885735,7.611486569719407,6.2414189871699142,4.7980908463868719,3.2786954116976976,1.6803313984950734,6.8654759915497319E-15,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G699*G$22","v":0},21.021877250935081,20.470052973098042,19.877498808087307,19.242523151717847,18.56337527577487,17.83824342906491,17.065252880472098,16.242463902306476,15.36786969218228,14.439394231612933,13.454890079457506,12.412136098299548,11.308835111784033,10.142611490881304,8.9110086669885735,7.611486569719407,6.2414189871699142,4.7980908463868719,3.2786954116976976,1.6803313984950734,6.8654759915497319E-15,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G700*G$22","v":0},61.346432136205209,59.736088292629816,58.006885736790537,56.153887997976383,54.171986068636031,52.055892862829928,49.80013750544061,47.399059447142584,44.846802399988732,42.137308088322733,39.264309809573454,36.221325799331503,33.001652394946476,29.598356991717612,26.004270785580466,22.211981296016642,18.213824662733636,14.001877709476471,9.5679497681422401,4.9035742561728757,-4.4244178612209385E-14,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G701*G$22","v":0},48.396086546867174,47.125689275011922,45.761524585472095,44.2996981056584,42.736179348988095,41.066797343168247,39.287236124964288,37.393030097510653,35.379559246106226,33.242044208320642,30.975541194116957,28.574936751572892,26.034942373655305,23.3500889413721,20.5147209984912,17.5229908528779,14.368852499359878,11.046055358882906,7.54813782856999,3.8684206371421248,1.0679629320188474E-14,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G702*G$22","v":0},21.021877250935081,20.470052973098042,19.877498808087307,19.242523151717847,18.56337527577487,17.83824342906491,17.065252880472098,16.242463902306476,15.36786969218228,14.439394231612933,13.454890079457506,12.412136098299548,11.308835111784033,10.142611490881304,8.9110086669885735,7.611486569719407,6.2414189871699142,4.7980908463868719,3.2786954116976976,1.6803313984950734,6.8654759915497319E-15,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G703*G$22","v":0},21.021877250935081,20.470052973098042,19.877498808087307,19.242523151717847,18.56337527577487,17.83824342906491,17.065252880472098,16.242463902306476,15.36786969218228,14.439394231612933,13.454890079457506,12.412136098299548,11.308835111784033,10.142611490881304,8.9110086669885735,7.611486569719407,6.2414189871699142,4.7980908463868719,3.2786954116976976,1.6803313984950734,6.8654759915497319E-15,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G704*G$22","v":0},48.396086546867174,47.125689275011922,45.761524585472095,44.2996981056584,42.736179348988095,41.066797343168247,39.287236124964288,37.393030097510653,35.379559246106226,33.242044208320642,30.975541194116957,28.574936751572892,26.034942373655305,23.3500889413721,20.5147209984912,17.5229908528779,14.368852499359878,11.046055358882906,7.54813782856999,3.8684206371421248,1.0679629320188474E-14,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G705*G$22","v":0},48.396086546867174,47.125689275011922,45.761524585472095,44.2996981056584,42.736179348988095,41.066797343168247,39.287236124964288,37.393030097510653,35.379559246106226,33.242044208320642,30.975541194116957,28.574936751572892,26.034942373655305,23.3500889413721,20.5147209984912,17.5229908528779,14.368852499359878,11.046055358882906,7.54813782856999,3.8684206371421248,1.0679629320188474E-14,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G706*G$22","v":0},36.918430657587464,35.949321852825797,34.908683588665049,33.793545085138248,32.600831729192194,31.32736173977062,29.969842731047223,28.524868170800303,26.988913730834131,25.3583335262629,23.629356240381341,21.798081131751786,19.860473920040516,17.812362547036336,15.649432809181924,13.367223857842893,10.961123563431173,8.4263637393877175,5.7580152219149427,2.9509828012314148,1.2968121317371717E-14,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G707*G$22","v":0},64.120475115180369,62.437312643406891,60.629916751097738,58.693127743771001,56.621605588108501,54.409824119823007,52.052065074630669,49.542411937103843,46.874743602029014,44.042727842739758,41.039814580734784,37.859228950727832,34.493964155107577,30.936774101612112,27.180165817844923,23.216391636075869,19.037441141582217,14.635032877591332,10.000605799687417,5.1253104723398115,2.2884919971832441E-14,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G708*G$22","v":0},64.120475115180369,62.437312643406891,60.629916751097738,58.693127743771001,56.621605588108501,54.409824119823007,52.052065074630669,49.542411937103843,46.874743602029014,44.042727842739758,41.039814580734784,37.859228950727832,34.493964155107577,30.936774101612112,27.180165817844923,23.216391636075869,19.037441141582217,14.635032877591332,10.000605799687417,5.1253104723398115,2.2884919971832441E-14,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G709*G$22","v":0},36.918430657587464,35.949321852825797,34.908683588665049,33.793545085138248,32.600831729192194,31.32736173977062,29.969842731047223,28.524868170800303,26.988913730834131,25.3583335262629,23.629356240381341,21.798081131751786,19.860473920040516,17.812362547036336,15.649432809181924,13.367223857842893,10.961123563431173,8.4263637393877175,5.7580152219149427,2.9509828012314148,1.2968121317371717E-14,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G710*G$22","v":0},36.918430657587464,35.949321852825797,34.908683588665049,33.793545085138248,32.600831729192194,31.32736173977062,29.969842731047223,28.524868170800303,26.988913730834131,25.3583335262629,23.629356240381341,21.798081131751786,19.860473920040516,17.812362547036336,15.649432809181924,13.367223857842893,10.961123563431173,8.4263637393877175,5.7580152219149427,2.9509828012314148,1.2968121317371717E-14,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G711*G$22","v":0},31.753485507411611,30.919956512842056,30.024905140101886,29.065776225904187,28.039925300284033,26.944615718241685,25.777015703784535,24.534195303780635,23.213123248961676,21.810663719336905,20.323573011200292,18.748496102832267,17.08196311591384,15.320385669585219,13.460053123992722,11.497128710077112,9.4276455422632282,7.2475025106148516,4.9524600489201411,2.5381357750715612,-2.1359258640376947E-14,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G712*G$22","v":0},36.918430657587464,35.949321852825797,34.908683588665049,33.793545085138248,32.600831729192194,31.32736173977062,29.969842731047223,28.524868170800303,26.988913730834131,25.3583335262629,23.629356240381341,21.798081131751786,19.860473920040516,17.812362547036336,15.649432809181924,13.367223857842893,10.961123563431173,8.4263637393877175,5.7580152219149427,2.9509828012314148,1.2968121317371717E-14,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G713*G$22","v":0},36.918430657587464,35.949321852825797,34.908683588665049,33.793545085138248,32.600831729192194,31.32736173977062,29.969842731047223,28.524868170800303,26.988913730834131,25.3583335262629,23.629356240381341,21.798081131751786,19.860473920040516,17.812362547036336,15.649432809181924,13.367223857842893,10.961123563431173,8.4263637393877175,5.7580152219149427,2.9509828012314148,1.2968121317371717E-14,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G714*G$22","v":0},48.396086546867174,47.125689275011922,45.761524585472095,44.2996981056584,42.736179348988095,41.066797343168247,39.287236124964288,37.393030097510653,35.379559246106226,33.242044208320642,30.975541194116957,28.574936751572892,26.034942373655305,23.3500889413721,20.5147209984912,17.5229908528779,14.368852499359878,11.046055358882906,7.54813782856999,3.8684206371421248,1.0679629320188474E-14,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G715*G$22","v":0},48.396086546867174,47.125689275011922,45.761524585472095,44.2996981056584,42.736179348988095,41.066797343168247,39.287236124964288,37.393030097510653,35.379559246106226,33.242044208320642,30.975541194116957,28.574936751572892,26.034942373655305,23.3500889413721,20.5147209984912,17.5229908528779,14.368852499359878,11.046055358882906,7.54813782856999,3.8684206371421248,1.0679629320188474E-14,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G716*G$22","v":0},64.120475115180369,62.437312643406891,60.629916751097738,58.693127743771001,56.621605588108501,54.409824119823007,52.052065074630669,49.542411937103843,46.874743602029014,44.042727842739758,41.039814580734784,37.859228950727832,34.493964155107577,30.936774101612112,27.180165817844923,23.216391636075869,19.037441141582217,14.635032877591332,10.000605799687417,5.1253104723398115,2.2884919971832441E-14,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G717*G$22","v":0},36.918430657587464,35.949321852825797,34.908683588665049,33.793545085138248,32.600831729192194,31.32736173977062,29.969842731047223,28.524868170800303,26.988913730834131,25.3583335262629,23.629356240381341,21.798081131751786,19.860473920040516,17.812362547036336,15.649432809181924,13.367223857842893,10.961123563431173,8.4263637393877175,5.7580152219149427,2.9509828012314148,1.2968121317371717E-14,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G718*G$22","v":0},39.787844629907397,38.743413708372323,37.621893837866807,36.420083340268285,35.134668634141164,33.762220640620022,32.29919107952648,30.741908652477878,29.086575109652145,27.329261196777328,25.465902478815241,23.492295036707056,21.404091033444203,19.196794145620267,16.865754856509231,14.406165606601634,11.813055797413336,9.0812866442615032,6.2055458735786919,3.1803422602090783,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G719*G$22","v":0},48.396086546867174,47.125689275011922,45.761524585472095,44.2996981056584,42.736179348988095,41.066797343168247,39.287236124964288,37.393030097510653,35.379559246106226,33.242044208320642,30.975541194116957,28.574936751572892,26.034942373655305,23.3500889413721,20.5147209984912,17.5229908528779,14.368852499359878,11.046055358882906,7.54813782856999,3.8684206371421248,1.0679629320188474E-14,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G720*G$22","v":0},31.753485507411611,30.919956512842056,30.024905140101886,29.065776225904187,28.039925300284033,26.944615718241685,25.777015703784535,24.534195303780635,23.213123248961676,21.810663719336905,20.323573011200292,18.748496102832267,17.08196311591384,15.320385669585219,13.460053123992722,11.497128710077112,9.4276455422632282,7.2475025106148516,4.9524600489201411,2.5381357750715612,-2.1359258640376947E-14,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G721*G$22","v":0},30.318778521251648,29.522910585068797,28.668300015501014,27.752507098339176,26.773006847809555,25.727186267816993,24.612341529544921,23.425675062941863,22.164292559552681,20.825199884079705,19.405299891983361,17.90138915035465,16.310154559212013,14.628169870293274,12.851892100329088,10.977657835697762,9.001679425272167,6.9200410581779801,4.7286947230882888,2.4234560455827516,8.3911373230052285E-15,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G722*G$22","v":0},45.55331069438602,44.35753628865838,43.073502343460383,41.69754324082205,40.225865244087153,38.654542382989987,36.979512213060417,35.196571445645006,33.301371444725646,31.289413586606802,29.15604447842906,26.896451031350804,24.505655384119613,21.978509672632274,19.309690640955491,16.493694089149475,13.52482915310256,10.397212411447585,7.1047618144891729,3.6411904299256861,-3.0513226629109921E-14,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G723*G$22","v":0},55.993135819956997,54.523316004683124,52.945009488758096,51.253710574533876,49.444756083667968,47.513320299149683,45.454409752853202,43.262857854054921,40.93331935422119,38.460264643236982,35.837973872107192,33.060530897018886,30.121817039506094,27.015504657307027,23.735050520348313,20.273688986130853,16.624424968627302,12.780026694632239,8.7330182413320347,4.4756718486826754,1.6782274646010457E-14,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G724*G$22","v":0},53.851720287091538,52.438112629555391,50.920167263962995,49.293550809697507,47.553778428178767,45.696208958328036,43.716039903467149,41.608302265264271,39.367855220211574,36.989380633990457,34.467377408945659,31.796155659752369,28.96983071221883,25.982316920021265,22.827321294018681,19.498336938640961,15.988636289685589,12.291264147695804,8.3990305009254733,4.3045031317243181,2.8987565297654424E-14,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G725*G$22","v":0},54.922185537608868,53.480478167246645,51.932359062405297,50.273408703467354,48.499053102168503,46.604558840365037,44.585027957282549,42.435392680770718,40.150409997959976,37.724656060583229,35.152520420088919,32.428200087532034,29.545693413084745,26.498793779860385,23.281083106591623,19.885925153547017,16.306458625908558,12.535590068667213,8.5659865469226073,4.3900681052978543,3.9667194617842894E-14,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G726*G$22","v":0},21.88270144263106,21.308280529761991,20.691461882847825,20.03048462825685,19.323526347259548,18.568701099319721,17.764057385015864,16.907576046809741,15.997168105827676,15.030672532767252,14.005853950987667,12.920400269786125,11.771920245805136,10.55794097045648,9.2759052811867626,7.9231690943470268,6.4969986573645615,4.994567717849006,3.41295460719682,1.7491392361883704,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G727*G$22","v":0},20.677483189500389,20.134699255776006,19.55185269837196,18.927279626062852,18.25925799220181,17.546005726881425,16.785678812049891,15.976369297897486,15.116103258779926,14.202838686895301,13.234463321879712,12.208792414434033,11.123566422039893,9.9764486347670278,8.765022729116744,7.4867902477872157,6.1391680031855147,4.7194854024488624,3.2249816916733862,1.6528031169826061,-8.7725526558691027E-15,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G728*G$22","v":0},30.286448788956182,29.491429508246078,28.637730233007378,27.722913850564083,26.744458067602991,25.699752674337248,24.586096725115965,23.400695633012155,22.140658175849957,20.802993411059017,19.384607496668622,17.882300415676802,16.292762600949974,14.612571457727002,12.838187780717289,10.965952062696013,8.9920806914107256,6.9126620315219913,4.7236523882066859,2.4208718489559158,-2.1359258640376947E-14,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G729*G$22","v":0},31.676550015953314,30.845040578034538,29.952157824459853,28.995352782845156,27.971987390509444,26.879331633067665,25.71456059563473,24.47475142405948,23.15688019353319,21.757818681840558,20.274331044442341,18.703070388498055,17.04057524285378,15.283265920934483,13.427440773392433,11.4692723272727,9.4048033083636096,7.2299425433045199,4.9404607379247496,2.5319861281864262,-1.6019443980282709E-14,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G730*G$22","v":0},31.828364978985462,30.992870398287096,30.09570836044194,29.134317676705603,28.106047641057167,27.008155155078374,25.837801765024974,24.592050608496987,23.267863268039452,21.862096528928735,20.371499038319957,18.792707862850161,17.122244941707923,15.356513432094294,13.491793943911414,11.524240660424333,9.4498773415479533,7.2645932063149905,4.9641386909819136,2.544121079128236,1.144245998591622E-14,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G731*G$22","v":0},40.199529346307024,39.144291700966455,38.011167467517424,36.796921840082838,35.498206951609326,34.111558242562083,32.63339071871772,31.059995094779541,29.387533820445253,27.612036985460016,25.729398100087746,23.735369747330942,21.625559103123749,19.39542332061411,17.040264774539533,14.55522616158585,11.935285452500395,9.1752506916096781,6.2697546392666128,3.2132492526241374,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G732*G$22","v":0},43.144157590933546,42.011623454171534,40.795497512077091,39.492308008219076,38.098461843223092,36.610240677472191,35.02379691478172,33.335149563533314,31.540179971650737,29.634627431696828,27.614084652262953,25.473993091712568,23.209638150227001,20.816144215984831,18.28846956118667,15.621401083513605,12.809548888481149,9.8473407080198747,6.729016150480235,3.4486207771211022,-3.6615871954931907E-14,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G733*G$22","v":0},43.516904813405233,42.374586062053353,41.147953307625492,39.833504799187459,38.427616394510252,36.926537629099691,35.326387665172035,33.623151117029806,31.812673749189734,29.890658043509521,27.852658631452051,25.694077587514517,23.410159579735446,20.995986873075225,18.446474181344662,15.756363363231898,12.920217957850156,9.932417555097306,6.7871519959831614,3.4784153979413719,6.1026453258219843E-15,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G734*G$22","v":0},51.485388460766103,50.133897013670996,48.682652626433146,47.127512334199857,45.464188369463393,43.688243511281222,41.795086292459033,39.779966060501174,37.637967888012639,35.364007328111867,32.952825010286048,30.398981071988882,27.696849421145419,24.840611824589786,21.824251817318164,18.641548427292594,15.28606971037992,11.751166089854555,8.029963494733936,4.1153562910511274,-2.8987565297654424E-14,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G735*G$22","v":0},58.394233820752824,56.861385182958067,55.215397717135588,53.451572512282645,51.565046423613843,49.55078679769143,47.403586036458123,45.118055995414601,42.688622211046116,40.109517952462085,37.37477809206694,34.478232789931759,31.413500986382267,28.173983697161599,24.752857105363404,21.143065444164581,17.337313664214957,13.328059879365258,9.1075075842329341,4.6675976369193934,3.2038887960565417E-14,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G736*G$22","v":0},99.020974532352341,96.421673950878088,93.630520231247417,90.639545279415884,87.440502504848254,84.02485787575263,80.383780701136672,76.508134131617567,72.388465370684315,68.014995587872136,63.377609525062667,58.465844786870321,53.268880805815186,47.775527472715495,41.974213422457183,35.852973965015522,29.399438651312739,22.600818463196678,15.443892616517749,7.9149949659653753,6.1026453258219842E-14,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G737*G$22","v":0},31.537345880521286,30.709490551157607,29.820531614150411,28.867931298698384,27.849063135214905,26.761209106495574,25.601556711880761,24.367195941843651,23.055116160359759,21.662202892338023,20.185234513314974,18.620878838533063,16.965689608441235,15.216102867570731,13.368433233651428,11.418870053743927,9.3634734440700207,7.1981702101288292,4.9187496435880353,2.5208591923388699,5.3398146600942368E-15,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G738*G$22","v":0},31.537345880521286,30.709490551157607,29.820531614150411,28.867931298698384,27.849063135214905,26.761209106495574,25.601556711880761,24.367195941843651,23.055116160359759,21.662202892338023,20.185234513314974,18.620878838533063,16.965689608441235,15.216102867570731,13.368433233651428,11.418870053743927,9.3634734440700207,7.1981702101288292,4.9187496435880353,2.5208591923388699,5.3398146600942368E-15,0,0,0]
[]
[null,"Return on Debt"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G742*G$26","v":0},16.033720454855608,15.998526796142079,16.099512676411994,16.115911038309992,15.547114178134342,14.93980503055097,14.292413479227093,13.603314972192928,12.87082878138254,12.09321620917401,11.26867874036669,10.395356137988273,9.4713244812782058,8.4945941441463901,7.4631077123571847,6.3747378376384294,5.2272850268635134,4.0184753644013265,2.7459581656742409,1.407303559908051,5.6801944861094758E-15,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G743*G$26","v":0},18.799521872112557,18.75825734098845,18.876663188854778,18.895890252469624,18.228976478853046,17.516907085147842,16.757841111458102,15.949873772155653,15.091034415193421,14.179284419275483,13.212515027052152,12.188545112455607,11.105118880237329,9.9599034957128509,8.7504866426620023,7.4743740072737896,6.1289866859645041,4.711658514835209,3.2196333184707204,1.6500620757162359,-1.6661903825921133E-14,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G744*G$26","v":0},22.639234228136328,22.589541614048166,22.732131289576209,22.755285388901545,21.95215766929325,21.094651510336483,20.180549944888561,19.20755914397429,18.173305959298748,17.07533539092444,15.911107977906866,14.677997109619078,13.373286255430715,11.994166110339417,10.537731654083913,9.0009791211966714,7.3808028793812657,5.6739922135243441,3.8772280125749612,1.9870793564446581,-1.969134088517952E-14,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G745*G$26","v":0},19.007073891357088,18.965353788180874,19.08506686997486,19.104506205790276,18.430229516174151,17.710298675698596,16.942852399751654,16.125964873335057,15.257643687847782,14.335827715040312,13.358384916287562,12.323110085275276,11.227722522139697,10.069863637044039,8.8470944811172618,7.5568932026209961,6.1966524261492166,4.7636765526022113,3.2551789776115125,1.6682792260259034,6.8162333833313715E-15,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G746*G$26","v":0},19.007073891357088,18.965353788180874,19.08506686997486,19.104506205790276,18.430229516174151,17.710298675698596,16.942852399751654,16.125964873335057,15.257643687847782,14.335827715040312,13.358384916287562,12.323110085275276,11.227722522139697,10.069863637044039,8.8470944811172618,7.5568932026209961,6.1966524261492166,4.7636765526022113,3.2551789776115125,1.6682792260259034,6.8162333833313715E-15,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G747*G$26","v":0},55.466795598956772,55.345047219986412,55.694396155879566,55.75112438624349,53.783437643199584,51.682522110262099,49.442946152150725,47.059089819814879,44.525138829517147,41.835078358567131,38.98268665230119,35.961528436747848,32.764948131259146,29.386062855223031,25.817755222803083,22.052665919477629,18.083186053971644,13.90144927899069,9.4993236739769564,4.8684033829131694,-4.3926837359246622E-14,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G748*G$26","v":0},43.757652186267059,43.661605115876583,43.937205843544056,43.981958639277103,42.429654216714383,40.772245848873972,39.005448528756105,37.124828688976784,35.125799451878024,33.00361573499373,30.75336920760779,28.369983094018188,25.848206818994349,23.182610490785557,20.367579216904449,17.397307247772552,14.265791943173491,10.966827556314625,7.49399883014833,3.8406744004510238,1.0603029707404356E-14,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G749*G$26","v":0},19.007073891357088,18.965353788180874,19.08506686997486,19.104506205790276,18.430229516174151,17.710298675698596,16.942852399751654,16.125964873335057,15.257643687847782,14.335827715040312,13.358384916287562,12.323110085275276,11.227722522139697,10.069863637044039,8.8470944811172618,7.5568932026209961,6.1966524261492166,4.7636765526022113,3.2551789776115125,1.6682792260259034,6.8162333833313715E-15,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G750*G$26","v":0},19.007073891357088,18.965353788180874,19.08506686997486,19.104506205790276,18.430229516174151,17.710298675698596,16.942852399751654,16.125964873335057,15.257643687847782,14.335827715040312,13.358384916287562,12.323110085275276,11.227722522139697,10.069863637044039,8.8470944811172618,7.5568932026209961,6.1966524261492166,4.7636765526022113,3.2551789776115125,1.6682792260259034,6.8162333833313715E-15,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G751*G$26","v":0},43.757652186267059,43.661605115876583,43.937205843544056,43.981958639277103,42.429654216714383,40.772245848873972,39.005448528756105,37.124828688976784,35.125799451878024,33.00361573499373,30.75336920760779,28.369983094018188,25.848206818994349,23.182610490785557,20.367579216904449,17.397307247772552,14.265791943173491,10.966827556314625,7.49399883014833,3.8406744004510238,1.0603029707404356E-14,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G752*G$26","v":0},43.757652186267059,43.661605115876583,43.937205843544056,43.981958639277103,42.429654216714383,40.772245848873972,39.005448528756105,37.124828688976784,35.125799451878024,33.00361573499373,30.75336920760779,28.369983094018188,25.848206818994349,23.182610490785557,20.367579216904449,17.397307247772552,14.265791943173491,10.966827556314625,7.49399883014833,3.8406744004510238,1.0603029707404356E-14,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G753*G$26","v":0},33.380051224040649,33.306782756255735,33.517021787540195,33.55116097324489,32.367002350659774,31.102666321337129,29.754884114079179,28.320273630007506,26.795335819160943,25.176450946753302,23.459874745838309,21.641734453035838,19.718024723877097,17.684603424227273,15.537187294142527,13.271347480413409,10.882504933938998,8.3659256679656071,5.7167158731098349,2.9298168849687962,1.2875107501848148E-14,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G754*G$26","v":0},57.974965504517222,57.847711748557138,58.212858000269335,58.272151441741237,56.215487273209206,54.019569801599467,51.67872177686349,49.187069119764715,46.538534628700461,43.726831494883143,40.745456620232012,37.587683732164031,34.246556289305005,30.714880171970428,26.985216151088299,23.049872129054592,18.900895145824769,14.530063143352793,9.9288764812910806,5.0885491966616891,2.2720777944437903E-14,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G755*G$26","v":0},57.974965504517222,57.847711748557138,58.212858000269335,58.272151441741237,56.215487273209206,54.019569801599467,51.67872177686349,49.187069119764715,46.538534628700461,43.726831494883143,40.745456620232012,37.587683732164031,34.246556289305005,30.714880171970428,26.985216151088299,23.049872129054592,18.900895145824769,14.530063143352793,9.9288764812910806,5.0885491966616891,2.2720777944437903E-14,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G756*G$26","v":0},33.380051224040649,33.306782756255735,33.517021787540195,33.55116097324489,32.367002350659774,31.102666321337129,29.754884114079179,28.320273630007506,26.795335819160943,25.176450946753302,23.459874745838309,21.641734453035838,19.718024723877097,17.684603424227273,15.537187294142527,13.271347480413409,10.882504933938998,8.3659256679656071,5.7167158731098349,2.9298168849687962,1.2875107501848148E-14,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G757*G$26","v":0},33.380051224040649,33.306782756255735,33.517021787540195,33.55116097324489,32.367002350659774,31.102666321337129,29.754884114079179,28.320273630007506,26.795335819160943,25.176450946753302,23.459874745838309,21.641734453035838,19.718024723877097,17.684603424227273,15.537187294142527,13.271347480413409,10.882504933938998,8.3659256679656071,5.7167158731098349,2.9298168849687962,1.2875107501848148E-14,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G758*G$26","v":0},28.710130791038772,28.647112694426358,28.827938962338468,28.857302023530394,27.838809010935197,26.751355533945539,25.592130127474562,24.358223853471319,23.046627184438243,21.654226792045094,20.17780223804202,18.614022564593757,16.959442781074308,15.210500244276016,13.363510928899638,11.414665585101769,9.3600257797834452,7.1955198182085178,4.9169385424424803,2.5199310030017603,-2.1206059414808713E-14,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G759*G$26","v":0},33.380051224040649,33.306782756255735,33.517021787540195,33.55116097324489,32.367002350659774,31.102666321337129,29.754884114079179,28.320273630007506,26.795335819160943,25.176450946753302,23.459874745838309,21.641734453035838,19.718024723877097,17.684603424227273,15.537187294142527,13.271347480413409,10.882504933938998,8.3659256679656071,5.7167158731098349,2.9298168849687962,1.2875107501848148E-14,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G760*G$26","v":0},33.380051224040649,33.306782756255735,33.517021787540195,33.55116097324489,32.367002350659774,31.102666321337129,29.754884114079179,28.320273630007506,26.795335819160943,25.176450946753302,23.459874745838309,21.641734453035838,19.718024723877097,17.684603424227273,15.537187294142527,13.271347480413409,10.882504933938998,8.3659256679656071,5.7167158731098349,2.9298168849687962,1.2875107501848148E-14,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G761*G$26","v":0},43.757652186267059,43.661605115876583,43.937205843544056,43.981958639277103,42.429654216714383,40.772245848873972,39.005448528756105,37.124828688976784,35.125799451878024,33.00361573499373,30.75336920760779,28.369983094018188,25.848206818994349,23.182610490785557,20.367579216904449,17.397307247772552,14.265791943173491,10.966827556314625,7.49399883014833,3.8406744004510238,1.0603029707404356E-14,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G762*G$26","v":0},43.757652186267059,43.661605115876583,43.937205843544056,43.981958639277103,42.429654216714383,40.772245848873972,39.005448528756105,37.124828688976784,35.125799451878024,33.00361573499373,30.75336920760779,28.369983094018188,25.848206818994349,23.182610490785557,20.367579216904449,17.397307247772552,14.265791943173491,10.966827556314625,7.49399883014833,3.8406744004510238,1.0603029707404356E-14,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G763*G$26","v":0},57.974965504517222,57.847711748557138,58.212858000269335,58.272151441741237,56.215487273209206,54.019569801599467,51.67872177686349,49.187069119764715,46.538534628700461,43.726831494883143,40.745456620232012,37.587683732164031,34.246556289305005,30.714880171970428,26.985216151088299,23.049872129054592,18.900895145824769,14.530063143352793,9.9288764812910806,5.0885491966616891,2.2720777944437903E-14,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G764*G$26","v":0},33.380051224040649,33.306782756255735,33.517021787540195,33.55116097324489,32.367002350659774,31.102666321337129,29.754884114079179,28.320273630007506,26.795335819160943,25.176450946753302,23.459874745838309,21.641734453035838,19.718024723877097,17.684603424227273,15.537187294142527,13.271347480413409,10.882504933938998,8.3659256679656071,5.7167158731098349,2.9298168849687962,1.2875107501848148E-14,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G765*G$26","v":0},35.974451464597252,35.895488346160946,36.122067801541164,36.158860389752938,34.882665317173426,33.520061203221331,32.067525217748404,30.521412394749817,28.877951727340207,27.133242143813405,25.28324836128067,23.323796613281417,21.250570247656402,19.059105190866834,16.744785274832999,14.302837422253186,11.728326686247609,9.01615114005285,6.1610366123694451,3.1575312638393394,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G766*G$26","v":0},43.757652186267059,43.661605115876583,43.937205843544056,43.981958639277103,42.429654216714383,40.772245848873972,39.005448528756105,37.124828688976784,35.125799451878024,33.00361573499373,30.75336920760779,28.369983094018188,25.848206818994349,23.182610490785557,20.367579216904449,17.397307247772552,14.265791943173491,10.966827556314625,7.49399883014833,3.8406744004510238,1.0603029707404356E-14,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G767*G$26","v":0},28.710130791038772,28.647112694426358,28.827938962338468,28.857302023530394,27.838809010935197,26.751355533945539,25.592130127474562,24.358223853471319,23.046627184438243,21.654226792045094,20.17780223804202,18.614022564593757,16.959442781074308,15.210500244276016,13.363510928899638,11.414665585101769,9.3600257797834452,7.1955198182085178,4.9169385424424803,2.5199310030017603,-2.1206059414808713E-14,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G768*G$26","v":0},27.412930670760474,27.352759899473757,27.525415955337987,27.553452315276378,26.580977527678382,25.542658093003446,24.435809575639961,23.257654471100178,22.005319230348629,20.675831193515062,19.266115430320852,17.772991484470985,16.193170019184674,14.523249360956253,12.759711938554423,10.898920614181902,8.9371149036291602,6.8704070821649195,4.694778172812696,2.4060738135665107,8.3309519129605664E-15,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G769*G$26","v":0},41.187336983695332,41.096931697835167,41.356343697251226,41.398467723260971,39.937345333028226,38.3772927809568,36.714276760448662,34.944124130927037,33.062517446954026,31.064990351200549,28.946922827255055,26.70353630814278,24.329888636307864,21.82086887068861,19.171191936390699,16.375393112333718,13.427822352113639,10.322638433187352,7.0538029293446796,3.6150740012891331,-3.0294370592583873E-14,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G770*G$26","v":0},50.626576172752401,50.515451967445557,50.834315538396062,50.886093472286994,49.090113702676867,47.172531136166057,45.128388120265519,42.952555121609862,40.639725230446253,38.184408497773447,35.580926100197985,32.823404327432641,29.905768387216408,26.821736022284714,23.564810933864425,20.128276006009198,16.505186324927543,12.688361987288049,8.6703806913135057,4.4435701042981792,1.6661903825921133E-14,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G771*G$26","v":0},48.690400693302159,48.583526349979934,48.890195222532157,48.939992948130232,47.21269907937269,45.368453021584699,43.402486723982697,41.309866828362097,39.085489383757974,36.724074400155935,34.220160236508939,31.568097818179499,28.762044678785767,25.795958821285986,22.663592392986978,19.358485169009711,15.873957838587964,12.203105088414505,8.3387884770832539,4.2736290945051802,2.8779652062954683E-14,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G772*G$26","v":0},49.658269160606039,49.549270367589578,49.862035208287907,49.912822813773253,48.151193773287147,46.270287766518109,44.265241963302323,42.131024940071676,39.862431289452431,37.454076065714681,34.900389061234137,32.19560890898849,29.333777005967296,26.30873125222692,23.1140996001708,19.743293408479229,16.189500594952971,12.445678582370105,8.5045470312862506,4.3585803535342214,3.9382681770359039E-14,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G773*G$26","v":0},19.785393963524065,19.741965465152433,19.866580674175143,19.886816030742683,19.184928406128233,18.435517140263848,17.63664473085241,16.786306502757743,15.882428460301552,14.922865074158333,13.905397000920265,12.827728733348945,11.687486179273485,10.482214167035904,9.209373875324399,7.8663401851729242,6.4503989518417972,4.9587441942283812,3.3884751993893936,1.7365935396870642,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G774*G$26","v":0},18.695687648573152,18.654651031253351,18.772402895504598,18.791523763481329,18.128293513005517,17.420157047653738,16.665283575588738,15.86177883176571,15.007683048516784,14.100968864335558,13.139539169039951,12.121224883439352,11.043782671578075,9.9048925835715842,8.7021556269950313,7.4330912647249203,6.0951348370744327,4.6856349060009679,3.2018505191006579,1.640948391039083,-8.709631545367864E-15,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G775*G$26","v":0},27.383699522500375,27.323592912931993,27.496064860981278,27.524071324991933,26.552633513521631,25.515421266899686,24.409753012000692,23.232854206064943,21.981854364199904,20.653783996362819,19.245571451156259,17.75403966369165,16.175902804696833,14.507762827962464,12.746105913138447,10.887298800805752,8.9275850166607125,6.8630809815579168,4.6897720040645687,2.4035081520830812,-2.1206059414808713E-14,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G776*G$26","v":0},28.640569040983806,28.577703630860963,28.758091774971284,28.787383692428676,27.771358385637068,26.686539698698123,25.5301229784212,24.299206334818745,22.990787532174654,21.601760785439097,20.128913459159161,18.568922666074318,16.918351762423267,15.173646736923365,13.331132490296952,11.387009002128645,9.3373473817454844,7.1780857997168344,4.9050252964731653,2.5138254644424891,-1.5904544561106535E-14,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G777*G$26","v":0},28.777833576673043,28.714666873956496,28.895919557273768,28.925351860958944,27.904457089395688,26.814439234341169,25.652480200853049,24.415664191169061,23.100974580875342,21.705290699947454,20.225384515860128,18.657917215880971,16.99943568558044,15.246368880504956,13.39502408787221,11.441583075057515,9.3820981215471626,7.2124879309393819,4.9285334194752473,2.5258733774810693,1.1360388972218952E-14,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G778*G$26","v":0},36.346679012648508,36.266898863047992,36.495822735415295,36.532996016433742,35.243596157030197,33.866893182146207,32.399327810919864,30.837217362893373,29.176751812583721,27.413989723906788,25.544854060913142,23.565127871192377,21.470449838197492,19.256309698633377,16.918043520942177,14.450828840804773,11.849679649459913,9.1094412305223074,6.2247848408569082,3.190202230939164,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G779*G$26","v":0},39.009084751208505,38.923460680405569,39.169153298860294,39.209049534475788,37.825200727376632,36.347653823963476,34.772588824925052,33.096053292294734,31.313958115017311,29.422073145568344,27.416022703825043,25.291280944278597,23.043167082564935,20.66684047717542,18.157295562089825,15.509356625951721,12.717672433280402,9.7767106830843016,6.6807523001075939,3.4238855538051229,-3.6353244711100652E-14,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G780*G$26","v":0},39.34610669819007,39.259742871731895,39.507558170202294,39.54779909237196,38.151994418523536,36.661682136549956,35.073009243966119,33.381989155417749,31.584497431664484,29.676267378501418,27.652885511785414,25.509786884622038,23.242250272655635,20.84539321328802,18.314166894531617,15.643350889079089,12.82754772904485,9.8611773167032286,6.7384711664138743,3.4534664727871132,6.0588741185167749E-15,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G781*G$26","v":0},46.550865610989902,46.448687499443984,46.741880844949065,46.789490377814708,45.13809659977418,43.374889701345495,41.495311147620512,39.494644360145955,37.368009663830392,35.110359079973968,32.71647096088482,30.180944461416249,27.498193842623682,24.662442602603107,21.667717429429867,18.507841970971342,15.176430416196492,11.666880882451046,7.9723686030082046,4.0858389090416907,-2.8779652062954683E-14,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G782*G$26","v":0},52.797545329157607,52.681655894983038,53.014192975579412,53.068191251155618,51.195196265820712,49.195383911687088,47.063583942180642,44.794446859254073,42.382438182217314,39.821832542041683,37.106707595993385,34.230937757303899,31.188187734432447,27.971905874319102,24.575317303866068,20.991416863718936,17.212961828249533,13.232464405466835,9.0421840104023463,4.6341193053312182,3.1809089122213069E-14,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G783*G$26","v":0},89.530490415497525,89.333972986307657,89.897866775716238,89.989433382909638,86.813335734101045,83.422189806987717,79.807228248684922,75.959379743837601,71.86925929609248,67.527158213620226,62.923033789964308,58.046498671242077,52.886809900465011,47.432857629479564,41.673153488757038,35.595818604979982,29.188571256083595,22.438714153114276,15.333121337961439,7.8582246857052658,6.0588741185167746E-14,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G784*G$26","v":0},28.514706671198478,28.452117526169541,28.631712945831325,28.660876138536725,27.649315804235421,26.569264405632474,25.417929614721736,24.192422294011934,22.88975340125744,21.506830799931468,20.040455972663416,18.487320634781998,16.844003245023597,15.106965410380537,13.272548181977186,11.336968238772181,9.2963139557931882,7.1465413535160138,4.8834699249026112,2.50277833651259,5.3015148537021782E-15,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G785*G$26","v":0},28.514706671198478,28.452117526169541,28.631712945831325,28.660876138536725,27.649315804235421,26.569264405632474,25.417929614721736,24.192422294011934,22.88975340125744,21.506830799931468,20.040455972663416,18.487320634781998,16.844003245023597,15.106965410380537,13.272548181977186,11.336968238772181,9.2963139557931882,7.1465413535160138,4.8834699249026112,2.50277833651259,5.3015148537021782E-15,0,0,0]
[]
[null,"Return of Asset"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G407","v":0},14.565086808150756,15.640128929704735,16.759819978081318,17.925720498295661,19.139441157034426,20.402644273398689,21.717045394858026,23.084414919719446,24.506579767452152,25.985425098246672,27.522896083226268,29.120999726768432,30.781806742435684,32.507453484057066,34.300143933545506,36.16215174708082,38.095822361334442,40.103575161458814,42.187905712613571,44.351388056850155,1.9124470303953631E-13,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G408","v":0},17.077550328384728,18.338036185955971,19.650872867450538,21.017890110403613,22.440976419962187,23.922080863679689,25.463214919320578,27.066454377203719,28.73394129865644,30.467886032196045,32.270569289100976,34.144344280081029,36.091638914804385,38.11495806608886,40.216885900615814,42.400088278077803,44.667315220725015,47.021403455330777,49.465279029653885,52.001960005533562,-5.740324627894974E-13,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G409","v":0},20.565558239042723,22.083492299543487,23.664469589169883,25.310693560590387,27.024438437088698,28.808051373936532,30.663954683603599,32.594648126645296,34.602711270161819,36.69080591577503,38.861678599125042,41.118163162945201,43.463183405831906,45.899755808886113,48.430992342464378,51.060103355340999,53.790400548647426,56.625300037022065,59.568325499472543,62.623111422522413,-5.7164563342238934E-13,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G410","v":0},17.266091296528401,18.540493273176921,19.86782404159753,21.249933540143434,22.688731123590639,24.186187377747615,25.744335987660193,27.365275660957302,29.051172107926988,30.804260079957061,32.62684546802118,34.521307462938537,36.490100779184239,38.535757944077893,40.660891654229232,42.868197201173096,45.160454968180268,47.540533000287056,50.011389649644066,52.57607629834375,3.8606965012973477E-13,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G411","v":0},17.266091296528401,18.540493273176921,19.86782404159753,21.249933540143434,22.688731123590639,24.186187377747615,25.744335987660193,27.365275660957302,29.051172107926988,30.804260079957061,32.62684546802118,34.521307462938537,36.490100779184239,38.535757944077893,40.660891654229232,42.868197201173096,45.160454968180268,47.540533000287056,50.011389649644066,52.57607629834375,3.8606965012973477E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G412","v":0},50.386227896601767,54.105211384208069,57.978652653759305,62.011950229672976,66.21067602647372,70.580580644220973,75.127598820339045,79.857855042360356,84.777669326220035,89.893563164871225,95.212265652126092,100.74071978676564,106.48608896210459,112.45576364634377,118.65736825919356,125.09876825040691,131.78807738601893,138.73366524825502,145.94416495523666,153.42848110678722,-1.5311510389998444E-12,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G413","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G414","v":0},17.266091296528401,18.540493273176921,19.86782404159753,21.249933540143434,22.688731123590639,24.186187377747615,25.744335987660193,27.365275660957302,29.051172107926988,30.804260079957061,32.62684546802118,34.521307462938537,36.490100779184239,38.535757944077893,40.660891654229232,42.868197201173096,45.160454968180268,47.540533000287056,50.011389649644066,52.57607629834375,3.8606965012973477E-13,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G415","v":0},17.266091296528401,18.540493273176921,19.86782404159753,21.249933540143434,22.688731123590639,24.186187377747615,25.744335987660193,27.365275660957302,29.051172107926988,30.804260079957061,32.62684546802118,34.521307462938537,36.490100779184239,38.535757944077893,40.660891654229232,42.868197201173096,45.160454968180268,47.540533000287056,50.011389649644066,52.57607629834375,3.8606965012973477E-13,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G416","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G417","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G418","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G419","v":0},52.664658065503467,56.551811398909642,60.600406987695187,64.816087473795704,69.204676729833935,73.772185394002946,78.524816568424257,83.468971685695379,88.611256548474785,93.958487547089632,99.517698060292432,105.29614504443842,111.30131581650402,117.54093503652012,124.02297189515173,130.75564751231707,137.74744255290622,145.00710506582965,152.54365855280363,160.36641027346022,7.6497881215814526E-13,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G420","v":0},52.664658065503467,56.551811398909642,60.600406987695187,64.816087473795704,69.204676729833935,73.772185394002946,78.524816568424257,83.468971685695379,88.611256548474785,93.958487547089632,99.517698060292432,105.29614504443842,111.30131581650402,117.54093503652012,124.02297189515173,130.75564751231707,137.74744255290622,145.00710506582965,152.54365855280363,160.36641027346022,7.6497881215814526E-13,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G421","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G422","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G423","v":0},26.080381557245225,28.005362100756177,30.010291432969385,32.097963880480293,34.271263518221133,36.533166910423724,38.886745932537551,41.33517067643804,43.881712441325732,46.529746812785035,49.282756832541466,52.144336261527741,55.118192938942983,58.20815224006553,61.418160635657372,64.752289355878759,68.214738161713925,71.809839226993418,75.542061134185829,79.416012987220995,-5.7045221873883531E-13,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G424","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G425","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G426","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G427","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G428","v":0},52.664658065503467,56.551811398909642,60.600406987695187,64.816087473795704,69.204676729833935,73.772185394002946,78.524816568424257,83.468971685695379,88.611256548474785,93.958487547089632,99.517698060292432,105.29614504443842,111.30131581650402,117.54093503652012,124.02297189515173,130.75564751231707,137.74744255290622,145.00710506582965,152.54365855280363,160.36641027346022,7.6497881215814526E-13,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G429","v":0},30.322553340477921,32.560646563227465,34.891692851276687,37.318941049626353,39.845744349861469,42.475563476952303,45.211969970179027,48.058649560893983,51.019405649913338,54.098162887408094,57.298970858246385,60.626007875821976,64.083584887489934,67.676149494818901,71.408290091959628,75.284740125523129,79.310382479457346,83.490253988509807,87.829550083965231,92.333629575450615,3.8129599139551855E-13,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G430","v":0},32.679315442273868,35.091360153489312,37.603582528114089,40.219483921374191,42.942678145217215,45.776894902801544,48.72598332442432,51.793915607813986,54.984790765795353,58.302838484420931,61.752423094749147,65.338047661541026,69.064358192238274,72.936147969681912,76.958362012127594,81.136101664214493,85.47462932264817,89.979373300463394,94.655932833842726,99.510083235578222,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G431","v":0},39.7496017476617,42.68350092427481,45.739251558626279,48.921112536617656,52.233479531284452,55.680889180349212,59.268023387160156,62.999713748573924,66.880946113441397,70.916865275459401,75.1127798042574,79.474167018698125,84.006678106483236,88.716143394270901,93.608577772631406,98.690186280288529,103.96736985222061,109.4467312363241,115.13508108347514,121.03944421596101,-8.3539027848783125E-15,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G432","v":0},26.080381557245225,28.005362100756177,30.010291432969385,32.097963880480293,34.271263518221133,36.533166910423724,38.886745932537551,41.33517067643804,43.881712441325732,46.529746812785035,49.282756832541466,52.144336261527741,55.118192938942983,58.20815224006553,61.418160635657372,64.752289355878759,68.214738161713925,71.809839226993418,75.542061134185829,79.416012987220995,-5.7045221873883531E-13,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G433","v":0},24.90200050634726,26.74000530562526,28.654346594550692,30.647692444606381,32.722796620543264,34.88250119749911,37.129739255414904,39.467537652978045,41.89901988338471,44.427409014278609,47.056030714290088,49.788316368668212,52.627806286568806,55.578153002634025,58.643124675573375,61.826608586533062,65.132614740118498,68.565279571016617,72.128869759247081,75.827786157157178,1.8915622734331674E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G434","v":0},37.414718577210166,40.176281138861377,43.052537629484391,46.047496768926777,49.165296029322832,52.410205567258124,55.78663227207187,59.299123933646726,62.952373533130313,66.75122366012954,70.700671060020525,74.80587131511848,79.072143663558819,83.504975959849205,88.110029781164414,92.893145683570452,97.860348612483577,103.01785347179012,108.37207085617918,113.92961295136784,-7.5901173874037501E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G435","v":0},45.989355922211395,49.383808383136504,52.919240119656479,56.600578562762998,60.432909402950045,64.421481423544719,68.571711476792288,72.889189606812522,77.379684323660769,82.049148032847171,86.903722624790618,91.949745228810713,97.193754136391306,102.6424948985829,108.30292660254885,114.18222833240146,120.28780581962013,126.627298288492,133.20858550217017,140.03979501510193,7.6975247089236137E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G436","v":0},44.230527457326581,47.495161626795905,50.89538342507786,54.435931837257172,58.121698055404778,61.95773012706146,65.949237741016361,70.101597154339586,74.42035626474086,78.911239832440714,83.580154855860101,88.433196105555197,93.47665182095011,98.717009574548797,104.16096230843934,109.81541454804031,115.68748879817855,121.78453212673119,128.11412294121257,134.68407796383886,7.6020515342392904E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G437","v":0},45.109742501947373,48.439271115186322,51.907082570023491,55.518010053155535,59.277041983837925,63.189326754771216,67.260177613011251,71.495077684941577,75.899685149460268,80.479838563651825,85.241562345334529,90.191072416999106,95.334782015781059,100.67930767424147,106.23147537686506,111.99832689732344,117.98712632169418,124.20536676297263,130.66077727236396,137.36132995299798,1.1432912668447787E-12,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G438","v":0},17.973119927067181,19.299707350255463,20.681390944648747,22.120096401667787,23.617811262197364,25.176586805502389,26.79853999393378,28.485855475033301,30.240787642691593,32.065662759060913,33.962881138972008,35.934919398654245,37.984332770608731,40.113757486536784,42.325913230279617,44.623605662780498,47.00972902113751,49.48726879387312,52.059304474607309,54.729012396382032,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G439","v":0},16.983226962590333,18.236750857448182,19.542336430197309,20.901803312297982,22.317029578234816,23.789953530398311,25.32257553668358,26.916959922326612,28.575236917541361,30.299604662565411,32.092331271767186,33.955756958514954,35.892296222555245,37.904440101698484,39.994758489659802,42.165902521955601,44.420607031810164,46.76169307808123,49.192070547270966,51.714740831746397,-1.8885787367242823E-13,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G440","v":0},24.875446830729111,26.711491715854347,28.623791690966637,30.615011982512129,32.687903418828043,34.845305044470692,37.090146811758693,39.425452351758295,41.854341827000539,44.380034868285044,47.005853597991901,49.735225742391421,52.571687835512179,55.518888517199969,58.580591928074952,61.760681204170432,65.063162074115638,68.492166561805504,72.051956797583543,75.746928941049347,-5.7045221873883531E-13,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G441","v":0},26.017191424242093,27.937507934126618,29.937579524865214,32.020193752681919,34.188227704686412,36.444650733195701,38.792527270815029,41.235019728607071,43.775391479744457,46.417009931108339,49.163349685365574,52.01799579612873,54.984647118876687,58.067119760389446,61.269350629528567,64.595401092274372,68.049460734014033,71.635851232158018,75.359030342250406,79.223596000827342,-3.7890916202841049E-13,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G442","v":0},26.141883000574818,28.07140293633152,30.081060192000699,32.173655683618122,34.352080287196422,36.619317586151368,38.978446699874567,41.432645195792581,43.985192087319078,46.639470920174531,49.398972949618177,52.267300411208907,55.248169887785657,58.345415775434219,61.56299385128537,64.904984946069405,68.375598724435605,71.979177576128819,75.720200621203915,79.603287832547693,3.8248940607907263E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G443","v":0},33.017448227176565,35.454450358230062,37.99266669069425,40.635634808307742,43.387005915120227,46.250548305518151,49.230150936739008,52.329827106829967,55.553718241090003,58.906097790121301,62.391375242703454,66.014100256795899,69.778966912066281,73.690818087439666,77.754649967261685,81.97561667977017,86.359035071674526,90.910389622749236,95.635337504457908,100.53971378673778,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G444","v":0},35.435986757259364,38.051500065533261,40.775641547497557,43.612207916019102,46.565117826999554,49.638415603581521,52.836275070350695,56.163003500706083,59.623045680660283,63.220988092424264,66.961563221226015,70.849653988910092,74.890298317965105,79.088693829729806,83.450202680633993,87.980356540439814,92.684861716560548,97.569604428649512,102.64065623777009,107.9042796345788,-1.1456780962118867E-12,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G445","v":0},35.742138653062923,38.380248886979459,41.127925795933656,43.98899889478119,46.967420694948657,50.067270460815251,53.29275807704083,56.648228030039682,60.138163506890322,63.76719061506472,67.540082726456035,71.461764949282525,75.537318731546264,79.771986599829887,84.17117703732049,88.74046950506073,93.485619610539672,98.412564427851862,103.52742797377309,108.83652684422297,3.8666635747151178E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G446","v":0},42.286966429759538,45.408147285289395,48.65895782957714,52.043928809025964,55.567736488803746,59.235207097064766,63.051321400433352,67.021219414534698,71.150205253465828,75.443752122209446,79.907507456106813,84.547298211622675,89.369136312754279,94.379224257560168,99.583960889410889,104.98994733769317,110.60399313283369,116.43312250064517,122.48458084113921,128.76584139709502,-7.6020515342392904E-13,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G447","v":0},47.961471770799946,51.501485163406592,55.188523305786816,59.027724927058919,63.024393802328525,67.184003793282173,71.512204037657071,76.014824291879876,80.697880431290315,85.567580112488855,90.630328602477761,95.892734779395809,101.36161730978318,107.04401100745284,112.94717337918735,119.07859136262891,125.44598826188057,132.05733088649319,138.92083689967274,146.0449823817072,7.5781832405682098E-13,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G448","v":0},81.329805427855348,87.332719638006537,93.584948430272902,100.09520571237879,106.87248526582107,113.9260692933652,121.26553721899543,128.9007747475988,136.8419831918705,145.0996890741385,153.68475401102498,162.60838488908445,171.88214433979005,181.51796152247519,191.52814322408224,201.92538528481808,212.72278435907569,223.9338500212431,235.57251722629454,247.65315913533522,1.51802347748075E-12,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G449","v":0},25.902857614633504,27.814735200475482,29.806017379600426,31.879479458181308,34.037985879828994,36.284492947897689,38.622051628194939,41.053810434414601,43.583018398677631,46.213028129632306,48.94729896063555,51.789400190607914,54.743014420228519,57.811940986211006,61.000099496479983,64.311533469146013,67.750414078260064,71.321044009411594,75.027861428321785,78.875444065671616,-4.1769513924391562E-15,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G450","v":0},25.902857614633504,27.814735200475482,29.806017379600426,31.879479458181308,34.037985879828994,36.284492947897689,38.622051628194939,41.053810434414601,43.583018398677631,46.213028129632306,48.94729896063555,51.789400190607914,54.743014420228519,57.811940986211006,61.000099496479983,64.311533469146013,67.750414078260064,71.321044009411594,75.027861428321785,78.875444065671616,-4.1769513924391562E-15,0,0,0]
[]
[null,"Opex Nominal"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,0,{"$f":"(H262)*H$53","v":0.29005330015088693},0.28243940102192616,0.27426352362392298,0.26550232773038096,0.2561316573398969,0.24612651447505715,0.23546103218113801,0.22410844670097596,0.2120410688016926,0.19923025422825702,0.18564637325814859,0.1712587793306421,0.15603577672347391,0.13994458724886563,0.12295131594007483,0.10502091569881393,8.6117150873027432E-2,6.6202559733639851E-2,4.5238415817987251E-2,2.3184688106718511E-2,9.3578628874181827E-17,0,0,0]
[null,"LED17",null,null,null,null,0,{"$f":"(H263)*H$53","v":0.34008721653954604},0.331159927105383,0.32157371868917445,0.31130122489771456,0.30031412284250114,0.2885831024189659,0.27607783464747732,0.26276693904840248,0.24861795002271916,0.23359728220884654,0.21767019478551602,0.20080075468963848,0.18295179871722614,0.16408489447451216,0.14416030014546419,0.12313692304091728,0.10097227689355209,7.7622437861918109E-2,5.3041999205643953E-2,2.7184024592892389E-2,-2.7449731136426666E-16,0,0,0]
[null,"LED22",null,null,null,null,0,{"$f":"(H264)*H$53","v":0.40954840264607789},0.39879775707661835,0.38725361147703197,0.37488300999929342,0.36165184494049479,0.3475248197475066,0.33246541089178128,0.3164358285809275,0.29939697627272355,0.28130840895624648,0.26212829016377509,0.24181334767608248,0.22031882788265283,0.19759844875725419,0.173604351408159,0.14828705016113575,0.12159538113213124,9.3476449245325804E-2,6.3875573650972531E-2,3.2736231496123258E-2,-3.2440591343049701E-16,0,0,0]
[null,"LED46",null,null,null,null,0,{"$f":"(H265)*H$53","v":0.34384187524800724},0.33481602602274707,0.32512398316419389,0.31473807814644883,0.30362967538833885,0.29176914119348185,0.27912581174176426,0.2656679601042149,0.25136276225244941,0.23617626203303066,0.22007333507623306,0.20301765160782501,0.18497163813157391,0.16589643794925532,0.14575187048398858,0.12449638937174026,0.10208703928482701,7.8479411450210784E-2,5.3627597824310737E-2,2.7484143884959299E-2,1.1229435464901821E-16,0,0,0]
[null,"LED43",null,null,null,null,0,{"$f":"(H266)*H$53","v":0.34384187524800724},0.33481602602274707,0.32512398316419389,0.31473807814644883,0.30362967538833885,0.29176914119348185,0.27912581174176426,0.2656679601042149,0.25136276225244941,0.23617626203303066,0.22007333507623306,0.20301765160782501,0.18497163813157391,0.16589643794925532,0.14575187048398858,0.12449638937174026,0.10208703928482701,7.8479411450210784E-2,5.3627597824310737E-2,2.7484143884959299E-2,1.1229435464901821E-16,0,0,0]
[null,"LED17 PT",null,null,null,null,0,{"$f":"(H267)*H$53","v":1.0034057383980373},0.97706633776508867,0.94878283851399381,0.91847449783924107,0.88605775085667948,0.85144611996384023,0.81455012143207373,0.77527716914874134,0.73353147542534736,0.68921394878506592,0.64222208864062946,0.5924498767709806,0.53978766550244883,0.48412206249750867,0.42533581205138254,0.36330767279388909,0.29791229169098887,0.2290200742374475,0.15649705072892225,8.0204738498572278E-2,-7.2367472996033945E-16,0,0,0]
[null,"LED35",null,null,null,null,0,{"$f":"(H268)*H$53","v":0.79158492623200294},0.77080582191841285,0.74849302181024813,0.72458282805797636,0.69900931647945941,0.67170426505448055,0.64259708023545292,0.61161472100981495,0.57868162064774797,0.54371960606694647,0.50664781474420006,0.46738260910152463,0.42583748829250018,0.38192299731233603,0.33554663335298096,0.28661274932233793,0.23502245444431705,0.1806735118540688,0.12346023310028038,6.327336946389378E-2,1.7468010723180607E-16,0,0,0]
[null,"LED39",null,null,null,null,0,{"$f":"(H269)*H$53","v":0.34384187524800724},0.33481602602274707,0.32512398316419389,0.31473807814644883,0.30362967538833885,0.29176914119348185,0.27912581174176426,0.2656679601042149,0.25136276225244941,0.23617626203303066,0.22007333507623306,0.20301765160782501,0.18497163813157391,0.16589643794925532,0.14575187048398858,0.12449638937174026,0.10208703928482701,7.8479411450210784E-2,5.3627597824310737E-2,2.7484143884959299E-2,1.1229435464901821E-16,0,0,0]
[null,"LED26",null,null,null,null,0,{"$f":"(H270)*H$53","v":0.34384187524800724},0.33481602602274707,0.32512398316419389,0.31473807814644883,0.30362967538833885,0.29176914119348185,0.27912581174176426,0.2656679601042149,0.25136276225244941,0.23617626203303066,0.22007333507623306,0.20301765160782501,0.18497163813157391,0.16589643794925532,0.14575187048398858,0.12449638937174026,0.10208703928482701,7.8479411450210784E-2,5.3627597824310737E-2,2.7484143884959299E-2,1.1229435464901821E-16,0,0,0]
[null,"LED20",null,null,null,null,0,{"$f":"(H271)*H$53","v":0.79158492623200294},0.77080582191841285,0.74849302181024813,0.72458282805797636,0.69900931647945941,0.67170426505448055,0.64259708023545292,0.61161472100981495,0.57868162064774797,0.54371960606694647,0.50664781474420006,0.46738260910152463,0.42583748829250018,0.38192299731233603,0.33554663335298096,0.28661274932233793,0.23502245444431705,0.1806735118540688,0.12346023310028038,6.327336946389378E-2,1.7468010723180607E-16,0,0,0]
[null,"LED28",null,null,null,null,0,{"$f":"(H272)*H$53","v":0.79158492623200294},0.77080582191841285,0.74849302181024813,0.72458282805797636,0.69900931647945941,0.67170426505448055,0.64259708023545292,0.61161472100981495,0.57868162064774797,0.54371960606694647,0.50664781474420006,0.46738260910152463,0.42583748829250018,0.38192299731233603,0.33554663335298096,0.28661274932233793,0.23502245444431705,0.1806735118540688,0.12346023310028038,6.327336946389378E-2,1.7468010723180607E-16,0,0,0]
[null,"LED200",null,null,null,null,0,{"$f":"(H273)*H$53","v":0.60385199080894392},0.58800087605020912,0.57097979805928201,0.55274016562127704,0.5332316891875849,0.51240232632869487,0.49019822552111803,0.46656366821920697,0.44144100916124962,0.41477061485775751,0.38649080020836496,0.35653776319221669,0.32484551757513069,0.29134582357519528,0.25596811642677875,0.21863943278120684,0.17928433488058962,0.13782483243945332,9.4180302166959814E-2,4.8267404860567006E-2,2.121115587814788E-16,0,0,0]
[null,"LED105",null,null,null,null,0,{"$f":"(H274)*H$53","v":1.0487790477615937},1.0212485977578518,0.99168613834907182,0.96000727559625432,0.92612466586932762,0.88994792110880683,0.85138351119409195,0.81033466333294824,0.76670125838425096,0.72037972402353589,0.67126292465829474,0.61924004799727694,0.56419648817529677,0.50601372533221922,0.44456920154187818,0.37973619298368771,0.31138367824662394,0.2393762026520922,0.16357373847892978,8.3831540970451687E-2,3.7431451549672731E-16,0,0,0]
[null,"LED198",null,null,null,null,0,{"$f":"(H275)*H$53","v":1.0487790477615937},1.0212485977578518,0.99168613834907182,0.96000727559625432,0.92612466586932762,0.88994792110880683,0.85138351119409195,0.81033466333294824,0.76670125838425096,0.72037972402353589,0.67126292465829474,0.61924004799727694,0.56419648817529677,0.50601372533221922,0.44456920154187818,0.37973619298368771,0.31138367824662394,0.2393762026520922,0.16357373847892978,8.3831540970451687E-2,3.7431451549672731E-16,0,0,0]
[null,"LED88",null,null,null,null,0,{"$f":"(H276)*H$53","v":0.60385199080894392},0.58800087605020912,0.57097979805928201,0.55274016562127704,0.5332316891875849,0.51240232632869487,0.49019822552111803,0.46656366821920697,0.44144100916124962,0.41477061485775751,0.38649080020836496,0.35653776319221669,0.32484551757513069,0.29134582357519528,0.25596811642677875,0.21863943278120684,0.17928433488058962,0.13782483243945332,9.4180302166959814E-2,4.8267404860567006E-2,2.121115587814788E-16,0,0,0]
[null,"LED70",null,null,null,null,0,{"$f":"(H277)*H$53","v":0.60385199080894392},0.58800087605020912,0.57097979805928201,0.55274016562127704,0.5332316891875849,0.51240232632869487,0.49019822552111803,0.46656366821920697,0.44144100916124962,0.41477061485775751,0.38649080020836496,0.35653776319221669,0.32484551757513069,0.29134582357519528,0.25596811642677875,0.21863943278120684,0.17928433488058962,0.13782483243945332,9.4180302166959814E-2,4.8267404860567006E-2,2.121115587814788E-16,0,0,0]
[null,"LED150",null,null,null,null,0,{"$f":"(H278)*H$53","v":0.51937216986856749},0.50573865040951749,0.49109884737134724,0.47541096752476253,0.45863175690624136,0.44071645390209124,0.42161874089966722,0.40129069446343318,0.37968273399232516,0.35674356881362213,0.33242014366723871,0.30665758253302766,0.27939913075231404,0.25058609539348159,0.22015778380998732,0.18805144033769741,0.1542021810769118,0.11854292670287586,8.1004333246965043E-2,4.1514720789069412E-2,-3.4936021446361214E-16,0,0,0]
[null,"LED90",null,null,null,null,0,{"$f":"(H279)*H$53","v":0.60385199080894392},0.58800087605020912,0.57097979805928201,0.55274016562127704,0.5332316891875849,0.51240232632869487,0.49019822552111803,0.46656366821920697,0.44144100916124962,0.41477061485775751,0.38649080020836496,0.35653776319221669,0.32484551757513069,0.29134582357519528,0.25596811642677875,0.21863943278120684,0.17928433488058962,0.13782483243945332,9.4180302166959814E-2,4.8267404860567006E-2,2.121115587814788E-16,0,0,0]
[null,"LED72",null,null,null,null,0,{"$f":"(H280)*H$53","v":0.60385199080894392},0.58800087605020912,0.57097979805928201,0.55274016562127704,0.5332316891875849,0.51240232632869487,0.49019822552111803,0.46656366821920697,0.44144100916124962,0.41477061485775751,0.38649080020836496,0.35653776319221669,0.32484551757513069,0.29134582357519528,0.25596811642677875,0.21863943278120684,0.17928433488058962,0.13782483243945332,9.4180302166959814E-2,4.8267404860567006E-2,2.121115587814788E-16,0,0,0]
[null,"LED117",null,null,null,null,0,{"$f":"(H281)*H$53","v":0.79158492623200294},0.77080582191841285,0.74849302181024813,0.72458282805797636,0.69900931647945941,0.67170426505448055,0.64259708023545292,0.61161472100981495,0.57868162064774797,0.54371960606694647,0.50664781474420006,0.46738260910152463,0.42583748829250018,0.38192299731233603,0.33554663335298096,0.28661274932233793,0.23502245444431705,0.1806735118540688,0.12346023310028038,6.327336946389378E-2,1.7468010723180607E-16,0,0,0]
[null,"LED158",null,null,null,null,0,{"$f":"(H282)*H$53","v":0.79158492623200294},0.77080582191841285,0.74849302181024813,0.72458282805797636,0.69900931647945941,0.67170426505448055,0.64259708023545292,0.61161472100981495,0.57868162064774797,0.54371960606694647,0.50664781474420006,0.46738260910152463,0.42583748829250018,0.38192299731233603,0.33554663335298096,0.28661274932233793,0.23502245444431705,0.1806735118540688,0.12346023310028038,6.327336946389378E-2,1.7468010723180607E-16,0,0,0]
[null,"LED298",null,null,null,null,0,{"$f":"(H283)*H$53","v":1.0487790477615937},1.0212485977578518,0.99168613834907182,0.96000727559625432,0.92612466586932762,0.88994792110880683,0.85138351119409195,0.81033466333294824,0.76670125838425096,0.72037972402353589,0.67126292465829474,0.61924004799727694,0.56419648817529677,0.50601372533221922,0.44456920154187818,0.37973619298368771,0.31138367824662394,0.2393762026520922,0.16357373847892978,8.3831540970451687E-2,3.7431451549672731E-16,0,0,0]
[null,"LED178",null,null,null,null,0,{"$f":"(H284)*H$53","v":0.60385199080894392},0.58800087605020912,0.57097979805928201,0.55274016562127704,0.5332316891875849,0.51240232632869487,0.49019822552111803,0.46656366821920697,0.44144100916124962,0.41477061485775751,0.38649080020836496,0.35653776319221669,0.32484551757513069,0.29134582357519528,0.25596811642677875,0.21863943278120684,0.17928433488058962,0.13782483243945332,9.4180302166959814E-2,4.8267404860567006E-2,2.121115587814788E-16,0,0,0]
[null,"LED175",null,null,null,null,0,{"$f":"(H285)*H$53","v":0.65078522466470867},0.63370211251725994,0.61535810399702351,0.59570083123045159,0.57467609601055336,0.55222781101014118,0.52829793919970158,0.50282643141685879,0.47575116203287404,0.44700786266005454,0.41653005384232356,0.38424897466954355,0.35009351025447294,0.31399011700948037,0.27586274565832913,0.23563276191648938,0.19321886477152131,0.14853700229310698,0.10150028490028974,5.2018896011398467E-2,0,0,0,0]
[null,"LED79",null,null,null,null,0,{"$f":"(H286)*H$53","v":0.79158492623200294},0.77080582191841285,0.74849302181024813,0.72458282805797636,0.69900931647945941,0.67170426505448055,0.64259708023545292,0.61161472100981495,0.57868162064774797,0.54371960606694647,0.50664781474420006,0.46738260910152463,0.42583748829250018,0.38192299731233603,0.33554663335298096,0.28661274932233793,0.23502245444431705,0.1806735118540688,0.12346023310028038,6.327336946389378E-2,1.7468010723180607E-16,0,0,0]
[null,"LED80",null,null,null,null,0,{"$f":"(H287)*H$53","v":0.51937216986856749},0.50573865040951749,0.49109884737134724,0.47541096752476253,0.45863175690624136,0.44071645390209124,0.42161874089966722,0.40129069446343318,0.37968273399232516,0.35674356881362213,0.33242014366723871,0.30665758253302766,0.27939913075231404,0.25058609539348159,0.22015778380998732,0.18805144033769741,0.1542021810769118,0.11854292670287586,8.1004333246965043E-2,4.1514720789069412E-2,-3.4936021446361214E-16,0,0,0]
[null,"LED60",null,null,null,null,0,{"$f":"(H288)*H$53","v":0.49590555294068506},0.48288803217599208,0.46890969440247654,0.4539306347201752,0.43790955349475724,0.42080371156136825,0.40256888406037566,0.38315931286460742,0.36252765755651317,0.34062494491247386,0.31740051685025966,0.29280197679436459,0.26677513441264322,0.23926394867633938,0.21021046919421241,0.17955477577005646,0.14723491613144629,0.11318684177604937,7.7344341880300441E-2,3.9638975213654039E-2,1.3724865568213333E-16,0,0,0]
[null,"LED23 PT",null,null,null,null,0,{"$f":"(H289)*H$53","v":0.74508739566615412},0.72552885152991753,0.70452670056457778,0.68202098651876475,0.65794965758280821,0.63224849908347969,0.60485106412319556,0.57568860210296979,0.544689985066656,0.51178163180221214,0.47688742963387948,0.43992865383725371,0.40082388460727553,0.35948892150715012,0.31583669532413894,0.26977717725603517,0.22121728534994875,0.17006078811277298,0.1162082052103947,5.9556705170327032E-2,-4.9908602066230308E-16,0,0,0]
[null,"LED155 TM",null,null,null,null,0,{"$f":"(H290)*H$53","v":0.91584517365089213},0.89180423784255625,0.86598885201027165,0.83832531923772124,0.80873736679403696,0.77714606340364489,0.7434697339894869,0.70762387181499375,0.66952104794803258,0.62907081796783892,0.58617962583366812,0.54075070483155885,0.49268397551319798,0.44187594053839935,0.38821957633016518,0.33160422144868279,0.27191546158791985,0.20903501109571343,0.14284059091540424,7.320580284414481E-2,2.7449731136426666E-16,0,0,0]
[null,"LED81 TM",null,null,null,null,0,{"$f":"(H291)*H$53","v":0.8808193610787578},0.85769785285044031,0.83286975711003275,0.80626419542457339,0.77780781205664729,0.74742469439818437,0.71503629097426313,0.68056132694514682,0.64391571703271555,0.60501247579532247,0.56376162517291417,0.52007009922201342,0.4738416459578344,0.42497672621843274,0.37337240946333738,0.31892226641660071,0.26151625846161264,0.20104062369236481,0.13737775952311609,7.0406101755597222E-2,4.7413171962918791E-16,0,0,0]
[null,"LED101 TM",null,null,null,null,0,{"$f":"(H292)*H$53","v":0.89832830068163438},0.87474718278874142,0.84942555381327778,0.82229112639979807,0.79326908664451101,0.7622820129474599,0.7292497923864032,0.69408953453920152,0.65671548267939828,0.61703892226751811,0.57496808665836918,0.53040805994234563,0.48326067683635937,0.43342441953760985,0.38079431145090015,0.32526180769764396,0.26671468231206813,0.20503691202740251,0.14010855655205856,7.180563523293032E-2,6.4881182686099402E-16,0,0,0]
[null,"LED29",null,null,null,null,0,{"$f":"(H293)*H$53","v":0.35792184540473665},0.34852639696286225,0.33843747494551618,0.32762627782920106,0.3160629974352292,0.30371678659791557,0.29055572584533917,0.27654678906351032,0.26165580811393668,0.24584743637371967,0.22908511116642058,0.211331015051023,0.1925460359353765,0.1726897259795408,0.15172025925345367,0.12959438811232499,0.10626739825210647,8.1693062406306846E-2,5.5823592644309666E-2,2.8609591230208713E-2,0,0,0,0]
[null,"LED24",null,null,null,null,0,{"$f":"(H294)*H$53","v":0.33820883408358343},0.32933085218888941,0.31979759067815833,0.30958183430927266,0.2986554166277689,0.28698918941574658,0.27455299120773086,0.26131561484592958,0.24724477404653328,0.23230706894788855,0.21646795061053248,0.19969168443821617,0.18194131248815248,0.16317861463781172,0.14336406857464881,0.12245680857417916,0.10041458303082688,7.7193710704948126E-2,5.2749035648381175E-2,2.7033880769795276E-2,-1.4348723094041215E-16,0,0,0]
[null,"LED58",null,null,null,null,0,{"$f":"(H295)*H$53","v":0.49537675545766086},0.48237311562689722,0.46840968333243432,0.45344659622598155,0.43744259871212332,0.42035499719993091,0.40213961398793385,0.38275073974208695,0.36214108452520521,0.34026172733514071,0.31706206410774468,0.29248975413939443,0.26649066488255929,0.23900881506654531,0.209986316094179,0.17936331166377781,0.14707791556429775,0.11306614759005379,7.7261867519869978E-2,3.9596707103933183E-2,-3.4936021446361214E-16,0,0,0]
[null,"LED78",null,null,null,null,0,{"$f":"(H296)*H$53","v":0.51811378350561921},0.50451329668859668,0.4899089644160321,0.47425909471940875,0.45752053843519425,0.4396486424025694,0.4205972012317914,0.40031840760097276,0.37876280103784332,0.35587921514180698,0.33161472320032009,0.30591458215229522,0.27872217484986894,0.24997895056847613,0.21962436371373256,0.18759581067214648,0.15382856475116005,0.11825570915245419,8.0808067920843621E-2,4.1414134809432221E-2,-2.6202016084770913E-16,0,0,0]
[null,"LED151",null,null,null,null,0,{"$f":"(H297)*H$53","v":0.52059692718287376},0.50693125784432336,0.4922569319593561,0.47653205774398777,0.45971327923537636,0.44175572926524453,0.42261298099708389,0.40223699798472445,0.38057808270862387,0.35758482354497795,0.33320404012145666,0.30738072701204378,0.28005799572208434,0.25117701491324435,0.2206769488166361,0.18849489378087667,0.15456581290031887,0.11882246866712017,8.119535358919884E-2,4.1612618714464492E-2,1.8715725774836365E-16,0,0,0]
[null,"LED18 PT",null,null,null,null,0,{"$f":"(H298)*H$53","v":0.65751889755262805},0.64025902649187139,0.62172521256710667,0.6018645460545462,0.58062226795850336,0.55794171061637432,0.53376423648966476,0.50802917508748435,0.48067375796738898,0.45163305175685925,0.42083988913707343,0.38822479772895019,0.35371592681971015,0.31723897186642747,0.27871709671121842,0.23807085344083234,0.19521809982148247,0.15007391423776464,0.10255050806247247,5.2557135382017124E-2,0,0,0,0]
[null,"LED19 PT",null,null,null,null,0,{"$f":"(H299)*H$53","v":0.70568236485170543},0.68715820277434814,0.66726678111509052,0.64595131449613619,0.62315303280803724,0.59881111746397309,0.57286263570720086,0.54524247291417494,0.51588326283418073,0.48471531570461573,0.4516665441793008,0.41666238700540492,0.37962573038270209,0.34047682693698583,0.29913321223749462,0.25550961878619322,0.20951788740467828,0.16106687594234628,0.11006236522726977,5.6406962178975444E-2,-5.9890322479476368E-16,0,0,0]
[null,"LED32 PT",null,null,null,null,0,{"$f":"(H300)*H$53","v":0.71177916117670792},0.69309495819581934,0.67303168309015082,0.6515320598803267,0.62853681070807976,0.60398459153979533,0.57781192590640418,0.54995313662163103,0.5203402754189278,0.48890305044570082,0.45556875155167575,0.42026217330642091,0.3829055356791834,0.34341840231226761,0.30171759631720652,0.25771711352094717,0.21132803308717668,0.16245842543576708,0.11101325738110752,5.6894294407817646E-2,9.9817204132460609E-17,0,0,0]
[null,"LED33 PT",null,null,null,null,0,{"$f":"(H301)*H$53","v":0.84211473147263705},0.82000921977148022,0.79627211077809523,0.77083564057268372,0.74362967678776537,0.71458164253824319,0.68361643802825245,0.65065635976617586,0.61562101731722785,0.57842724752097863,0.53898902609909349,0.49721737657641379,0.45302027643628795,0.40630256042879559,0.35696582094815604,0.30490830539321651,0.25002481042243746,0.19220657301224869,0.13134115822503645,6.7312343590330934E-2,-4.7413171962918791E-16,0,0,0]
[null,"LED180 F",null,null,null,null,0,{"$f":"(H302)*H$53","v":0.95511845212135582},0.93004659275317025,0.90312419138399935,0.87427439082589942,0.84341764762027938,0.81047164576011221,0.77535120777717392,0.7379682031164887,0.6982314537179084,0.65604663672245156,0.61131618421864797,0.56393917994170273,0.51381125283577367,0.46082446738708449,0.40486721063293851,0.3458240757489684,0.28357574211415421,0.2179988517502561,0.14896588202934186,7.6345014540037948E-2,5.2404032169541825E-16,0,0,0]
[null,"LED360 F",null,null,null,null,0,{"$f":"(H303)*H$53","v":1.619624982377571},1.57710982659016,1.531456647399392,1.4825351156074669,1.430210346821321,1.3743427551486131,1.3147879024255065,1.2513963428442763,1.184013462844969,1.1124793161314188,1.0366284536679131,0.95628974850864989,0.87128621530788097,0.78143482435425604,0.68654630996838195,0.58642497309799313,0.48086847794035448,0.36966764241664773,0.25260622231804292,0.12946068893799745,9.9817204132460616E-16,0,0,0]
[null,"LED100",null,null,null,null,0,{"$f":"(H304)*H$53","v":0.51583690735427101},0.50229618853622138,0.48775603571017284,0.47217494012498668,0.45550994223822239,0.43771658511954181,0.41874886643102827,0.39855918894238934,0.37709830953779916,0.35431528666989048,0.33015742621512517,0.30457022568345299,0.27749731673381267,0.24888040594563821,0.21865921379509642,0.18677141178331153,0.15315255766231547,0.11773602870290502,8.0452952946985123E-2,4.1232138385329908E-2,8.7340053615903034E-17,0,0,0]
[null,"LED120",null,null,null,null,0,{"$f":"(H305)*H$53","v":0.51583690735427101},0.50229618853622138,0.48775603571017284,0.47217494012498668,0.45550994223822239,0.43771658511954181,0.41874886643102827,0.39855918894238934,0.37709830953779916,0.35431528666989048,0.33015742621512517,0.30457022568345299,0.27749731673381267,0.24888040594563821,0.21865921379509642,0.18677141178331153,0.15315255766231547,0.11773602870290502,8.0452952946985123E-2,4.1232138385329908E-2,8.7340053615903034E-17,0,0,0]
[]
[null,"Total Tax Expenses "]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G930+G836+G550","v":0},89.059469066514808,79.318568800471198,71.006365122902153,63.729657099191115,56.83839040420488,50.749723504592581,45.349827543032575,40.539782712968332,36.233581238382079,32.356396333173727,28.843081667426773,25.636870597280584,22.68824851396846,19.953975219899796,17.396237318334524,14.981913271369542,12.681936093364536,10.47074065101256,8.3257842781194782,6.2271309184250558,31.178177357666875,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G931+G837+G551","v":0},104.42214215651013,93.000945926904137,83.254895078512874,74.722961892207067,66.642958294556649,59.504002188046428,53.172629346521248,47.532856391564302,42.483839288195014,37.937843701399359,33.818485621764026,30.059206213748084,26.60194964601035,23.396016828302393,20.397071589173819,17.566278957165551,14.869557919462121,12.276933381753977,9.7619740895256299,7.3013050359118292,36.556383081417593,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G932+G838+G552","v":0},125.7498648618199,111.99594397135728,100.25930888792141,89.984769187519916,80.254463531036947,71.657409811313428,64.032884372845857,57.241214787345328,51.160960108389574,45.686466682989703,40.725749433431787,36.198655200608158,32.035270527517959,28.174541277407322,24.563075828027969,21.154107350888911,17.906593949440349,14.784438259839696,11.755810570353294,8.792561640851158,44.022849343917393,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G933+G839+G553","v":0},105.57499203247285,94.027702577955665,84.174052581724169,75.547924448710489,67.378715334366419,60.160943140655476,53.759670158755029,48.057632521065997,42.952872846043405,38.35668818689075,34.191851233205554,30.391068321145962,26.895642666632419,23.654315447172955,20.622261007490295,17.760215627096574,15.033722029190706,12.412474185974856,9.8697490344352659,7.3819135010437158,36.959975852363534,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G934+G840+G554","v":0},105.57499203247285,94.027702577955665,84.174052581724169,75.547924448710489,67.378715334366419,60.160943140655476,53.759670158755029,48.057632521065997,42.952872846043405,38.35668818689075,34.191851233205554,30.391068321145962,26.895642666632419,23.654315447172955,20.622261007490295,17.760215627096574,15.033722029190706,12.412474185974856,9.8697490344352659,7.3819135010437158,36.959975852363534,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G935+G841+G555","v":0},308.09090009848717,274.39338581739958,245.63828161942189,220.46535449244061,196.62581692129976,175.56278022050364,156.88246666515678,140.24267466166111,125.34587028794698,111.93319895928943,99.77929450595407,88.687779309862776,78.487363326926356,69.028462110529986,60.180264601955983,51.828190683759495,43.871686491618881,36.222312413056883,28.802084709890792,21.542036908571987,107.85728711654151,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G936+G842+G556","v":0},243.05233974102362,216.46843321584959,193.78358483966829,173.92470931174054,155.11774233167858,138.50115173928191,123.7642870176312,110.63718596414097,98.88512461945956,88.303893081736618,78.715700397604451,69.965624628338517,61.918535375809803,54.45642574748446,47.476099141725776,40.887163516367451,34.6102921143207,28.575715089311196,22.721911214905433,16.994472968017487,85.08841378766671,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G937+G843+G557","v":0},105.57499203247285,94.027702577955665,84.174052581724169,75.547924448710489,67.378715334366419,60.160943140655476,53.759670158755029,48.057632521065997,42.952872846043405,38.35668818689075,34.191851233205554,30.391068321145962,26.895642666632419,23.654315447172955,20.622261007490295,17.760215627096574,15.033722029190706,12.412474185974856,9.8697490344352659,7.3819135010437158,36.959975852363534,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G938+G844+G558","v":0},105.57499203247285,94.027702577955665,84.174052581724169,75.547924448710489,67.378715334366419,60.160943140655476,53.759670158755029,48.057632521065997,42.952872846043405,38.35668818689075,34.191851233205554,30.391068321145962,26.895642666632419,23.654315447172955,20.622261007490295,17.760215627096574,15.033722029190706,12.412474185974856,9.8697490344352659,7.3819135010437158,36.959975852363534,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G939+G845+G559","v":0},243.05233974102362,216.46843321584959,193.78358483966829,173.92470931174054,155.11774233167858,138.50115173928191,123.7642870176312,110.63718596414097,98.88512461945956,88.303893081736618,78.715700397604451,69.965624628338517,61.918535375809803,54.45642574748446,47.476099141725776,40.887163516367451,34.6102921143207,28.575715089311196,22.721911214905433,16.994472968017487,85.08841378766671,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G940+G846+G560","v":0},243.05233974102362,216.46843321584959,193.78358483966829,173.92470931174054,155.11774233167858,138.50115173928191,123.7642870176312,110.63718596414097,98.88512461945956,88.303893081736618,78.715700397604451,69.965624628338517,61.918535375809803,54.45642574748446,47.476099141725776,40.887163516367451,34.6102921143207,28.575715089311196,22.721911214905433,16.994472968017487,85.08841378766671,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G941+G847+G561","v":0},185.40984594288906,165.1306006632735,147.82570967910468,132.67658148657068,118.32989034119126,105.65410410883054,94.412246405943051,84.398379489057106,75.433446727041854,67.361668807168115,60.047419825529445,53.372519258446466,47.233884344708187,41.541494803957633,36.21662822590379,31.190330019817836,26.402086627893048,21.79867487826872,17.333163969425296,12.964049711424725,64.908775240369792,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G942+G848+G562","v":0},322.02255624446781,286.8012638128788,256.74587380964039,230.43464443222319,205.51709955864615,183.50160699300019,163.97658265564394,146.58435083500581,131.01392333207181,116.99474033789548,104.29124478134725,92.698178985090664,82.036507288419074,72.149881140116264,62.901574296401961,54.171825406640494,45.855533630726626,37.860260178439418,30.104494941213282,22.51615282954964,112.73451859746368,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G943+G849+G563","v":0},322.02255624446781,286.8012638128788,256.74587380964039,230.43464443222319,205.51709955864615,183.50160699300019,163.97658265564394,146.58435083500581,131.01392333207181,116.99474033789548,104.29124478134725,92.698178985090664,82.036507288419074,72.149881140116264,62.901574296401961,54.171825406640494,45.855533630726626,37.860260178439418,30.104494941213282,22.51615282954964,112.73451859746368,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G944+G850+G564","v":0},185.40984594288906,165.1306006632735,147.82570967910468,132.67658148657068,118.32989034119126,105.65410410883054,94.412246405943051,84.398379489057106,75.433446727041854,67.361668807168115,60.047419825529445,53.372519258446466,47.233884344708187,41.541494803957633,36.21662822590379,31.190330019817836,26.402086627893048,21.79867487826872,17.333163969425296,12.964049711424725,64.908775240369792,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G945+G851+G565","v":0},185.40984594288906,165.1306006632735,147.82570967910468,132.67658148657068,118.32989034119126,105.65410410883054,94.412246405943051,84.398379489057106,75.433446727041854,67.361668807168115,60.047419825529445,53.372519258446466,47.233884344708187,41.541494803957633,36.21662822590379,31.190330019817836,26.402086627893048,21.79867487826872,17.333163969425296,12.964049711424725,64.908775240369792,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G946+G852+G566","v":0},159.47072373372862,142.02857601461429,127.14466585685111,114.11492396524429,101.775356945472,90.872932675127458,81.203828130683405,72.590916575269389,64.880191675453915,57.937667883612278,51.646693568095671,45.905621841995014,40.625791380712421,35.729775879370528,31.149866313783846,26.826754946370457,22.708394159000548,18.749006783299553,14.908227708959185,11.150359245957933,55.827937894086155,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G947+G853+G567","v":0},185.40984594288906,165.1306006632735,147.82570967910468,132.67658148657068,118.32989034119126,105.65410410883054,94.412246405943051,84.398379489057106,75.433446727041854,67.361668807168115,60.047419825529445,53.372519258446466,47.233884344708187,41.541494803957633,36.21662822590379,31.190330019817836,26.402086627893048,21.79867487826872,17.333163969425296,12.964049711424725,64.908775240369792,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G948+G854+G568","v":0},185.40984594288906,165.1306006632735,147.82570967910468,132.67658148657068,118.32989034119126,105.65410410883054,94.412246405943051,84.398379489057106,75.433446727041854,67.361668807168115,60.047419825529445,53.372519258446466,47.233884344708187,41.541494803957633,36.21662822590379,31.190330019817836,26.402086627893048,21.79867487826872,17.333163969425296,12.964049711424725,64.908775240369792,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G949+G855+G569","v":0},243.05233974102362,216.46843321584959,193.78358483966829,173.92470931174054,155.11774233167858,138.50115173928191,123.7642870176312,110.63718596414097,98.88512461945956,88.303893081736618,78.715700397604451,69.965624628338517,61.918535375809803,54.45642574748446,47.476099141725776,40.887163516367451,34.6102921143207,28.575715089311196,22.721911214905433,16.994472968017487,85.08841378766671,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G950+G856+G570","v":0},243.05233974102362,216.46843321584959,193.78358483966829,173.92470931174054,155.11774233167858,138.50115173928191,123.7642870176312,110.63718596414097,98.88512461945956,88.303893081736618,78.715700397604451,69.965624628338517,61.918535375809803,54.45642574748446,47.476099141725776,40.887163516367451,34.6102921143207,28.575715089311196,22.721911214905433,16.994472968017487,85.08841378766671,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G951+G857+G571","v":0},322.02255624446781,286.8012638128788,256.74587380964039,230.43464443222319,205.51709955864615,183.50160699300019,163.97658265564394,146.58435083500581,131.01392333207181,116.99474033789548,104.29124478134725,92.698178985090664,82.036507288419074,72.149881140116264,62.901574296401961,54.171825406640494,45.855533630726626,37.860260178439418,30.104494941213282,22.51615282954964,112.73451859746368,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G952+G858+G572","v":0},185.40984594288906,165.1306006632735,147.82570967910468,132.67658148657068,118.32989034119126,105.65410410883054,94.412246405943051,84.398379489057106,75.433446727041854,67.361668807168115,60.047419825529445,53.372519258446466,47.233884344708187,41.541494803957633,36.21662822590379,31.190330019817836,26.402086627893048,21.79867487826872,17.333163969425296,12.964049711424725,64.908775240369792,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G953+G859+G573","v":0},199.82046939242272,177.96505880141754,159.31517846924561,142.98861344286314,127.52685333881311,113.86586601644338,101.75025655886509,90.958081107828065,81.296366200146295,72.597224875810241,64.714489968548207,57.520795600919485,50.905047102483593,44.770227539839325,39.031495954859267,33.614538393955215,28.454137999499935,23.492934931029332,18.680350780795322,13.971655525572901,69.953684877194064,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G954+G860+G574","v":0},243.05233974102362,216.46843321584959,193.78358483966829,173.92470931174054,155.11774233167858,138.50115173928191,123.7642870176312,110.63718596414097,98.88512461945956,88.303893081736618,78.715700397604451,69.965624628338517,61.918535375809803,54.45642574748446,47.476099141725776,40.887163516367451,34.6102921143207,28.575715089311196,22.721911214905433,16.994472968017487,85.08841378766671,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G955+G861+G575","v":0},159.47072373372862,142.02857601461429,127.14466585685111,114.11492396524429,101.775356945472,90.872932675127458,81.203828130683405,72.590916575269389,64.880191675453915,57.937667883612278,51.646693568095671,45.905621841995014,40.625791380712421,35.729775879370528,31.149866313783846,26.826754946370457,22.708394159000548,18.749006783299553,14.908227708959185,11.150359245957933,55.827937894086155,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G956+G862+G576","v":0},152.26541200896179,135.61134694554229,121.39993146178067,108.95890798709806,97.176875446661114,86.767051721321053,77.534823054222414,69.311065765883924,61.94873193890173,55.319889849291243,49.313158496586325,43.831483670758537,38.790210001824747,34.115409511429689,29.742432449306129,25.614650759301789,21.682368473197126,17.90187675691929,14.234634303274206,10.646556338883883,53.305483075674154,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G957+G863+G577","v":0},228.77549688853978,203.75312339065292,182.40077819359857,163.70840879945814,146.00615906833235,130.3656234807321,116.49439906517142,104.13838114154962,93.076633386070995,83.116941143179702,74.091956862375611,65.855858686735147,58.281453749036224,51.257666856567369,44.687363154170242,38.485460209051091,32.577290900996744,26.897183649695521,21.387230972497758,15.996221232676465,80.090338420410461,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G958+G864+G578","v":0},281.20585033870742,250.44889466528505,224.20305772240366,201.22680501258907,179.46758579439333,160.24258062783579,143.1923741587523,128.00462645732253,114.40776741377225,102.16553096640219,91.072217156604424,80.948584938760604,71.638291615026503,63.004805981480423,54.928731993030922,47.30548817924938,40.043295344734773,33.061431415507158,26.288717777069174,19.662206202670564,98.445296920933529,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G959+G865+G579","v":0},270.45134325440659,240.8706643095193,215.6285797387726,193.53103660146783,172.60398242162063,154.11422317548198,137.7160890798562,123.10918541155326,110.03232805620389,98.258286770642712,87.589228437081118,77.852766949414217,68.898538819154595,60.59523437599394,52.82802378714122,45.496325222158447,38.51186951221743,31.797021738585663,25.283325459554675,18.910239856149314,94.680330289275417,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G960+G866+G580","v":0},275.8273788455848,245.65869475010251,219.91484766852884,197.37804925907699,176.03500680298174,157.17770786344232,140.45361142846861,125.5563515243534,112.21955221524203,100.21146637201105,89.330328347384153,79.400325341823589,70.268104939310717,61.799747294070649,53.878139984287017,46.400701812486815,39.277408994066988,32.429083382292539,25.785907757347339,19.286137869008314,96.562387221567676,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G961+G867+G581","v":0},109.89817906733293,97.878040019398867,87.620893218766426,78.641534035598212,70.137804233652957,62.624471712939325,55.961073204631631,50.025543006697291,44.711748687974719,39.927355007483392,35.591972276111179,31.635551223887859,27.996991493965027,24.62293526793745,21.466721326176923,18.487478139337775,15.649337440672758,12.92075220180303,10.273905077846262,7.6841952452881523,38.4734487434107,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G962+G868+G582","v":0},103.84539386871316,92.487279618024488,82.79505852282071,74.310249229543487,66.274873410485782,59.175347453808314,52.878944287970114,47.270321138295472,42.249190955355971,37.728303981703746,33.631698094948085,29.893182079802152,26.455020761067537,23.266795071610531,20.284413719183995,17.469256227098167,14.787429820064446,12.209124963337205,9.7080563884961624,7.2609781943897111,36.35447349677542,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G963+G869+G583","v":0},152.10304728821097,135.46674090411145,121.27047943645927,108.84272216107739,97.073253120111971,86.674529670927399,77.452145578572711,69.237157504713224,61.882674333110494,55.260900756831958,49.260574543980141,43.784744976051691,38.748846953370617,34.079031328981415,29.710717290391372,25.58733716547377,21.659247978162028,17.882787502293382,14.219455528310466,10.635203628349567,53.248641999556618,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G964+G870+G584","v":0},159.08434226071515,141.68445510561185,126.83660716037465,113.83843501867045,101.52876552472496,90.652756728333031,81.007079448587689,72.415036108829781,64.72299351743456,57.797290760240017,51.521558840730719,45.794397152148349,40.527359187338647,35.643206237548625,31.074393330726565,26.761756425954555,22.653374011229904,18.703579831638113,14.872106577460315,11.123343050576059,55.69267243360683,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G965+G871+G585","v":0},159.84677956929644,142.36350065518261,127.44449200949734,114.38402403626526,102.01535847051842,91.087224651908784,81.395318911712181,72.762096821700908,65.033188878458134,58.074293576383369,51.768484201820399,46.013874169286652,40.721593077510349,35.814032038798317,31.223322360951617,26.890016449866117,22.761943951338182,18.793219747578448,14.943383541306794,11.176653462005564,55.959588527765177,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G966+G872+G586","v":0},201.88801122681565,179.80646276393909,160.96361217246175,144.46811622370373,128.84637333137542,115.04403581163106,102.80306617709554,91.899224117042067,82.137539472404157,73.348388157269625,65.384090614108715,58.115963111105366,51.431761481576707,45.233464958184712,39.435354733646996,33.962347928106716,28.748552885294369,23.736016262637989,18.873636317746914,14.116220205971699,70.677495457728355,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G967+G873+G587","v":0},216.67637193095834,192.9773430560916,172.75424769649885,155.05045144995893,138.28441094770673,123.47104783727991,110.33342330370439,98.630871362538088,88.154140228870105,78.721180798822417,70.173495940547213,62.372975798154499,55.199154284235391,48.546830579228441,42.32400694609457,36.450100660269527,30.854393480812483,25.474686964470393,20.256136150052775,15.15023780273963,75.85464436391085,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G968+G874+G588","v":0},218.54836388357165,194.64458545090525,174.24677112480634,156.39002158756432,139.47912960650206,124.53778532172413,111.28665728435564,99.483000257924758,88.91575461085074,79.401298412212157,70.779765182166784,62.911851854247516,55.676051565144675,48.966254604835484,42.689668414852669,36.765014070070023,31.120962353939362,25.694777455038675,20.431140574974698,15.281129431550688,76.50999631831246,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G969+G875+G589","v":0},258.56727311507677,230.28641712214778,206.15351063826853,185.02696934325658,165.0194838247819,147.34219455234103,131.6646210329784,117.6995683742645,105.1973293149197,93.940658476764071,83.740415849683842,74.43179025233259,65.871025411487892,57.93258161646942,50.506674843357217,43.497142990279841,36.81959557867885,30.399809093915238,24.172335181224923,18.079293283291491,90.519923199286467,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G970+G876+G590","v":0},293.26452137351862,261.18864573434388,233.81733464735674,209.85581412498908,187.16351593204755,167.11410397357287,149.33275044393338,133.49372165048271,119.31380201229909,106.54659390494615,94.977576542903122,84.419822664911209,74.710285284578418,65.706578466041691,57.284186222256444,49.334042419524359,41.760432186412601,34.479171924459486,27.416030737375095,20.505361052155557,102.66682875984796,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G971+G877+G591","v":0},497.29805157319043,442.90596083150444,396.49155103924141,355.85923243249272,317.37917482370125,283.3807441392114,253.22833285124216,226.3695838934627,202.3242395248142,180.67447539351144,161.05652172555739,143.15339997075253,126.68862612664111,111.4207517965863,97.138631229110871,83.657317484412033,70.814503786180111,58.467437307399592,46.490242337232324,34.771598181335712,174.09543324350085,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G972+G878+G592","v":0},158.38523840268698,141.06181589562212,126.27921753833566,113.33816649454998,101.08259244024347,90.25437879201921,80.651089908917669,72.096804720350576,64.438565183205327,57.543297762690109,51.295144851488786,45.59315145272766,40.349259741717987,35.48657043895868,30.937835402053778,26.644150589332796,22.553822660395824,18.621386042900532,14.806750383773657,11.0744609800321,55.447928283372228,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G973+G879+G593","v":0},158.38523840268698,141.06181589562212,126.27921753833566,113.33816649454998,101.08259244024347,90.25437879201921,80.651089908917669,72.096804720350576,64.438565183205327,57.543297762690109,51.295144851488786,45.59315145272766,40.349259741717987,35.48657043895868,30.937835402053778,26.644150589332796,22.553822660395824,18.621386042900532,14.806750383773657,11.0744609800321,55.447928283372228,0,0,0]
[]
[null,"Revenue Subtotal (Includes Intermediate Tax Calculation)"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"SUM(G789,G836,G883,G930)+MAX(0,(G789+G836+G883+G930-G977+F1165)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G789+G836+G883+G930-G977+F1165)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},48.622200539861879,49.188934929184875,49.901577459840013,50.539471299559331,50.602118400606436,50.636310687143663,50.640586264007382,50.613427925534815,50.553261303723616,50.45845295836839,50.327308407430607,50.158070095846931,51.406374328326358,54.103204556933484,54.143641666396071,54.110257901203944,54.004940708068311,53.828970875597534,53.583090644202585,53.267562317663639,2.0273970614747808E-13,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"SUM(G790,G837,G884,G931)+MAX(0,(G790+G837+G884+G931-G978+F1166)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G790+G837+G884+G931-G978+F1166)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},57.009483550186317,57.673979078704114,58.509551763145652,59.257481679078388,59.330935345036671,59.371025768243449,59.376038878019898,59.344195752180028,59.273650445749404,59.162487751652137,59.008720891321424,58.81028913312938,60.273924649765888,63.43595550909275,63.483367981196579,63.444225548492341,63.320741240440626,63.114416780457624,62.826122444714144,62.456165784141106,-6.0775113857279324E-13,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"SUM(G791,G838,G885,G932)+MAX(0,(G791+G838+G885+G932-G979+F1167)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G791+G838+G885+G932-G979+F1167)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},68.653397682008105,69.453613241531443,70.459847647192902,71.360538668391129,71.448994894025873,71.497273594274589,71.503310607727002,71.464963675855586,71.380009828260782,71.246142685988843,71.060969680460644,70.822009185477285,72.584585250505114,76.392445777377759,76.449542019962848,76.402404932739117,76.253699545841513,76.005234302505855,75.658057228645063,75.212538690995615,-6.1149497752992079E-13,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"SUM(G792,G839,G886,G933)+MAX(0,(G792+G839+G886+G933-G980+F1168)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G792+G839+G886+G933-G980+F1168)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},57.638884314068584,58.310716060478583,59.155513702823889,59.911700975797999,59.985965590928004,60.026498623704605,60.031567079625709,59.999372396703052,59.9280482502095,59.815658288643341,59.660193798842485,59.459571298121183,60.939365763319373,64.136306334405489,64.184242253562346,64.144667677370592,64.019820067759611,63.811217727595405,63.519740541142859,63.145699454781926,3.9986365385926493E-13,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"SUM(G793,G840,G887,G934)+MAX(0,(G793+G840+G887+G934-G981+F1169)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G793+G840+G887+G934-G981+F1169)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},57.638884314068584,58.310716060478583,59.155513702823889,59.911700975797999,59.985965590928004,60.026498623704605,60.031567079625709,59.999372396703052,59.9280482502095,59.815658288643341,59.660193798842485,59.459571298121183,60.939365763319373,64.136306334405489,64.184242253562346,64.144667677370592,64.019820067759611,63.811217727595405,63.519740541142859,63.145699454781926,3.9986365385926493E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"SUM(G794,G841,G888,G935)+MAX(0,(G794+G841+G888+G935-G982+F1170)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G794+G841+G888+G935-G982+F1170)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},168.20286137016177,170.16341323458937,172.6287173849434,174.83543711173209,175.05215748916601,175.17044173727686,175.18523259936245,175.09128147846656,174.88314203115127,174.55516356054616,174.10148420264139,173.51602389961599,177.83438755720869,187.16375883297763,187.30364632144222,187.18815905911606,186.82382644890509,186.21507923039644,185.36448509817319,184.27295146172912,-1.6200457297012609E-12,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"SUM(G795,G842,G889,G936)+MAX(0,(G795+G842+G889+G936-G983+F1171)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G795+G842+G889+G936-G983+F1171)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},132.69492540702791,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346638,138.19163663744592,138.20330512111599,138.12918725607119,137.9649864320734,137.70624482484072,137.34833802072637,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.38497022554643,146.90473067377104,146.23369854026515,145.37258967869553,1.3103436349946323E-14,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"SUM(G796,G843,G890,G937)+MAX(0,(G796+G843+G890+G937-G984+F1172)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G796+G843+G890+G937-G984+F1172)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},57.638884314068584,58.310716060478583,59.155513702823889,59.911700975797999,59.985965590928004,60.026498623704605,60.031567079625709,59.999372396703052,59.9280482502095,59.815658288643341,59.660193798842485,59.459571298121183,60.939365763319373,64.136306334405489,64.184242253562346,64.144667677370592,64.019820067759611,63.811217727595405,63.519740541142859,63.145699454781926,3.9986365385926493E-13,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"SUM(G797,G844,G891,G938)+MAX(0,(G797+G844+G891+G938-G985+F1173)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G797+G844+G891+G938-G985+F1173)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},57.638884314068584,58.310716060478583,59.155513702823889,59.911700975797999,59.985965590928004,60.026498623704605,60.031567079625709,59.999372396703052,59.9280482502095,59.815658288643341,59.660193798842485,59.459571298121183,60.939365763319373,64.136306334405489,64.184242253562346,64.144667677370592,64.019820067759611,63.811217727595405,63.519740541142859,63.145699454781926,3.9986365385926493E-13,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"SUM(G798,G845,G892,G939)+MAX(0,(G798+G845+G892+G939-G986+F1174)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G798+G845+G892+G939-G986+F1174)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},132.69492540702791,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346638,138.19163663744592,138.20330512111599,138.12918725607119,137.9649864320734,137.70624482484072,137.34833802072637,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.38497022554643,146.90473067377104,146.23369854026515,145.37258967869553,1.3103436349946323E-14,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"SUM(G799,G846,G893,G940)+MAX(0,(G799+G846+G893+G940-G987+F1175)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G799+G846+G893+G940-G987+F1175)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},132.69492540702791,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346638,138.19163663744592,138.20330512111599,138.12918725607119,137.9649864320734,137.70624482484072,137.34833802072637,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.38497022554643,146.90473067377104,146.23369854026515,145.37258967869553,1.3103436349946323E-14,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"SUM(G800,G847,G894,G941)+MAX(0,(G800+G847+G894+G941-G988+F1176)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G800+G847+G894+G941-G988+F1176)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363076,105.34681011890102,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.7746926446744,104.42236122380183,107.02116287689734,112.63560098731018,112.71978561489011,112.65028510218615,112.43102885959806,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"SUM(G801,G848,G895,G942)+MAX(0,(G801+G848+G895+G942-G989+F1177)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G801+G848+G895+G942-G989+F1177)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},175.80887773296266,177.85808438863151,180.43486787741134,182.74137393490417,182.96789425702099,183.09152723653423,183.10698693111252,183.0087874058969,182.7912360375885,182.44842660873604,181.97423218591754,181.36229777532753,185.87593483298383,195.62717378686557,195.77338689023074,195.6526773742533,195.27186989689562,194.63559555270632,193.74653814563095,192.60564611758929,8.1095882458991233E-13,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"SUM(G802,G849,G896,G943)+MAX(0,(G802+G849+G896+G943-G990+F1178)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G802+G849+G896+G943-G990+F1178)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},175.80887773296266,177.85808438863151,180.43486787741134,182.74137393490417,182.96789425702099,183.09152723653423,183.10698693111252,183.0087874058969,182.7912360375885,182.44842660873604,181.97423218591754,181.36229777532753,185.87593483298383,195.62717378686557,195.77338689023074,195.6526773742533,195.27186989689562,194.63559555270632,193.74653814563095,192.60564611758929,8.1095882458991233E-13,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"SUM(G803,G850,G897,G944)+MAX(0,(G803+G850+G897+G944-G991+F1179)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G803+G850+G897+G944-G991+F1179)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363076,105.34681011890102,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.7746926446744,104.42236122380183,107.02116287689734,112.63560098731018,112.71978561489011,112.65028510218615,112.43102885959806,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"SUM(G804,G851,G898,G945)+MAX(0,(G804+G851+G898+G945-G992+F1180)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G804+G851+G898+G945-G992+F1180)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363076,105.34681011890102,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.7746926446744,104.42236122380183,107.02116287689734,112.63560098731018,112.71978561489011,112.65028510218615,112.43102885959806,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"SUM(G805,G852,G899,G946)+MAX(0,(G805+G852+G899+G946-G993+F1181)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G805+G852+G899+G946-G993+F1181)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},87.063370025564168,88.078169958434103,89.354234382781087,90.496453097439641,90.608629586346609,90.669854616513049,90.677510504696315,90.628880528153417,90.521145608717973,90.351380892980657,90.116552225451017,89.813512511486806,92.048737821944187,96.877707417774346,96.950114486660866,96.890337202426565,96.701755244921287,96.386662006284766,95.946386549184481,95.381398557238583,-6.1336689700848462E-13,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"SUM(G806,G853,G900,G947)+MAX(0,(G806+G853+G900+G947-G994+F1182)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G806+G853+G900+G947-G994+F1182)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363076,105.34681011890102,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.7746926446744,104.42236122380183,107.02116287689734,112.63560098731018,112.71978561489011,112.65028510218615,112.43102885959806,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"SUM(G807,G854,G901,G948)+MAX(0,(G807+G854+G901+G948-G995+F1183)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G807+G854+G901+G948-G995+F1183)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363076,105.34681011890102,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.7746926446744,104.42236122380183,107.02116287689734,112.63560098731018,112.71978561489011,112.65028510218615,112.43102885959806,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"SUM(G808,G855,G902,G949)+MAX(0,(G808+G855+G902+G949-G996+F1184)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G808+G855+G902+G949-G996+F1184)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},132.69492540702791,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346638,138.19163663744592,138.20330512111599,138.12918725607119,137.9649864320734,137.70624482484072,137.34833802072637,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.38497022554643,146.90473067377104,146.23369854026515,145.37258967869553,1.3103436349946323E-14,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"SUM(G809,G856,G903,G950)+MAX(0,(G809+G856+G903+G950-G997+F1185)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G809+G856+G903+G950-G997+F1185)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},132.69492540702791,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346638,138.19163663744592,138.20330512111599,138.12918725607119,137.9649864320734,137.70624482484072,137.34833802072637,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.38497022554643,146.90473067377104,146.23369854026515,145.37258967869553,1.3103436349946323E-14,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"SUM(G810,G857,G904,G951)+MAX(0,(G810+G857+G904+G951-G998+F1186)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G810+G857+G904+G951-G998+F1186)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},175.80887773296266,177.85808438863151,180.43486787741134,182.74137393490417,182.96789425702099,183.09152723653423,183.10698693111252,183.0087874058969,182.7912360375885,182.44842660873604,181.97423218591754,181.36229777532753,185.87593483298383,195.62717378686557,195.77338689023074,195.6526773742533,195.27186989689562,194.63559555270632,193.74653814563095,192.60564611758929,8.1095882458991233E-13,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"SUM(G811,G858,G905,G952)+MAX(0,(G811+G858+G905+G952-G999+F1187)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G811+G858+G905+G952-G999+F1187)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363076,105.34681011890102,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.7746926446744,104.42236122380183,107.02116287689734,112.63560098731018,112.71978561489011,112.65028510218615,112.43102885959806,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"SUM(G812,G859,G906,G953)+MAX(0,(G812+G859+G906+G953-G1000+F1188)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G812+G859+G906+G953-G1000+F1188)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},109.09239676144321,110.36396432053985,111.96290227151908,113.39412848262586,113.53468819254235,113.61140455765305,113.6209975608989,113.56006308645854,113.42506876482058,113.21234968767172,112.91810398868738,112.53838828619904,115.33917679631571,121.38998630371896,121.48071401946189,121.4058117131637,121.16951420108514,120.77469515610572,120.22301992418895,119.51507702966607,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"SUM(G813,G860,G907,G954)+MAX(0,(G813+G860+G907+G954-G1001+F1189)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G813+G860+G907+G954-G1001+F1189)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},132.69492540702791,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346638,138.19163663744592,138.20330512111599,138.12918725607119,137.9649864320734,137.70624482484072,137.34833802072637,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.38497022554643,146.90473067377104,146.23369854026515,145.37258967869553,1.3103436349946323E-14,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"SUM(G814,G861,G908,G955)+MAX(0,(G814+G861+G908+G955-G1002+F1190)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G814+G861+G908+G955-G1002+F1190)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},87.063370025564168,88.078169958434103,89.354234382781087,90.496453097439641,90.608629586346609,90.669854616513049,90.677510504696315,90.628880528153417,90.521145608717973,90.351380892980657,90.116552225451017,89.813512511486806,92.048737821944187,96.877707417774346,96.950114486660866,96.890337202426565,96.701755244921287,96.386662006284766,95.946386549184481,95.381398557238583,-6.1336689700848462E-13,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"SUM(G815,G862,G909,G956)+MAX(0,(G815+G862+G909+G956-G1003+F1191)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G815+G862+G909+G956-G1003+F1191)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},83.129615251300066,84.098563822343806,85.316972259792166,86.407582492942112,86.514690549525966,86.573149269880915,86.580459244660162,86.534026499884689,86.431159330842533,86.269065036785847,86.044846553444557,85.755498980288209,87.889730862235012,92.500514759569967,92.569650284374987,92.512573896937838,92.33251257417777,92.031656086673934,91.61127344650518,91.071813115733718,2.0601556523496466E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"SUM(G816,G863,G910,G957)+MAX(0,(G816+G863+G910+G957-G1004+F1192)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G816+G863+G910+G957-G1004+F1192)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},124.90045365095769,126.35627797688484,128.18691037076059,129.82552871952856,129.98645626402103,130.0742892302884,130.08527230970412,130.01550811232173,129.86095240987663,129.61740922973911,129.28052579533852,128.84578730844933,132.05242467162807,138.98002801398397,139.08390264861859,138.99814660774064,138.72760835455929,138.27557797213217,137.64396212373273,136.8334346139354,-8.2031842198273107E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"SUM(G817,G864,G911,G958)+MAX(0,(G817+G864+G911+G958-G1005+F1193)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G817+G864+G911+G958-G1005+F1193)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},153.52491308857168,155.31438059310776,157.56455399882091,159.57870792882159,159.77651655608895,159.88447892226409,159.89797908390048,159.8122264542923,159.62224995627622,159.32289199182543,158.90880222292947,158.37443115809381,162.31595985633496,170.83121876819988,170.95889920320408,170.85348974841219,170.52095002903803,169.96532414340712,169.18895572042385,168.19267298597293,8.0347114667565721E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"SUM(G818,G865,G912,G959)+MAX(0,(G818+G865+G912+G959-G1006+F1194)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G818+G865+G912+G959-G1006+F1194)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},147.65346779879903,149.37449845918167,151.53861566868306,153.47573979050949,153.66598337501287,153.76981680137237,153.78280065944048,153.70032757491109,153.51761658574313,153.22970734238243,152.83145412648759,152.31751968270908,156.10830756863368,164.29790678251581,164.42070417493355,164.31932602577399,163.99950403884921,163.46512764897398,162.71845085472083,161.76027020709608,8.1844650250416734E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"SUM(G819,G866,G913,G960)+MAX(0,(G819+G866+G913+G960-G1007+F1195)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G819+G866+G913+G960-G1007+F1195)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},150.58852550084393,152.3437668328113,154.55090239452997,156.52653269679593,156.72055794593808,156.82645537460181,156.83969732598254,156.75558484032317,156.56924191955207,156.27560961221724,155.86943991331594,155.34528947346197,159.21143069410519,167.56382287592569,167.68906123663072,167.58566789120152,167.25948847833882,166.71448974709713,165.95297050106436,164.97574312509863,1.2229899550598416E-12,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"SUM(G820,G867,G914,G961)+MAX(0,(G820+G867+G914+G961-G1008+F1196)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G820+G867+G914+G961-G1008+F1196)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},59.999137178627045,60.69847974213274,61.577870976617234,62.365023338496528,62.442329013020377,62.484521831683871,62.489797835647387,62.45628481366429,62.382040016934759,62.265047802360222,62.103217202046359,61.894379416840337,63.434769939144857,66.762621929328105,66.812520774933873,66.771325660663834,66.641365670205715,66.424221279361916,66.12080840275047,65.731450719684844,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"SUM(G821,G868,G915,G962)+MAX(0,(G821+G868+G915+G962-G1009+F1197)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G821+G868+G915+G962-G1009+F1197)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},56.694606634747451,57.355431996666425,58.186389614752024,58.930188536151434,59.00323650006991,59.04310549434922,59.048090915529933,59.016423666835735,58.946267998884608,58.835719282744165,58.682801713297387,58.48546594082655,59.941017450941573,63.08558366295884,63.132734264720426,63.093808024966989,62.971005750071896,62.76582086907635,62.479118851409169,62.111205549324453,-2.0648354510460561E-13,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"SUM(G822,G869,G916,G963)+MAX(0,(G822+G869+G916+G963-G1010+F1198)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G822+G869+G916+G963-G1010+F1198)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},83.040971897643331,84.008887252659321,85.225996468287732,86.315443754294137,86.422437598664786,86.480833982907555,86.488136162863285,86.441752930577493,86.338995451575613,86.177074003042023,85.953094609924534,85.664055575899269,87.796011668755455,92.401878962706505,92.470940766434424,92.413925241090539,92.23405592258149,91.93352024647487,91.513585871667743,90.974700782015148,-6.1336689700848462E-13,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"SUM(G823,G870,G917,G964)+MAX(0,(G823+G870+G917+G964-G1011+F1199)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G823+G870+G917+G964-G1011+F1199)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},86.852424264684842,87.864765439710723,89.137738088712382,90.27718932267517,90.389094019268114,90.450170707364066,90.457808046102741,90.409295895086274,90.301822006490141,90.132468613529809,89.898208912167391,89.595903432853405,91.825713017917792,96.64298250766015,96.71521414152464,96.655581691618508,96.467456649168341,96.153126849656147,95.713918135564626,95.150299052515948,-4.1109517073064745E-13,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"SUM(G824,G871,G918,G965)+MAX(0,(G824+G871+G918+G965-G1012+F1200)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G824+G871+G918+G965-G1012+F1200)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},87.26867848341621,88.285871466419437,89.56494504167577,90.70985727902665,90.822298296884654,90.883667704836157,90.89134164674968,90.842596993443365,90.734608018942495,90.5644429725957,90.329060543919709,90.025306216952089,92.265802523252034,97.106159552171903,97.178737367764498,97.118819119746718,96.929792457759362,96.613956182104118,96.172642489577143,95.606322171380882,4.0547941229495616E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"SUM(G825,G872,G919,G966)+MAX(0,(G825+G872+G919+G966-G1013+F1201)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G825+G872+G919+G966-G1013+F1201)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},110.22117548368475,111.50589994873638,113.12138210619406,114.56741721087886,114.70943129171825,114.78694144084281,114.79663370286625,114.73506873959037,114.59867763208638,114.38375755124497,114.08646729284142,113.70282267304817,116.53259093399602,122.64600815034187,122.7376746255042,122.66199730525356,122.42325482348259,122.02435058695602,121.46696717296734,120.7516991953074,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"SUM(G826,G873,G920,G967)+MAX(0,(G826+G873+G920+G967-G1014+F1202)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G826+G873+G920+G967-G1014+F1202)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},118.29491146425313,119.6737424028847,121.40755913955003,122.9595167732101,123.11193343040732,123.19512122248116,123.20552344576467,123.1394488294483,122.99306703016251,122.76240398539406,122.44333712149331,122.03159041190666,125.06864009336944,131.62986705523144,131.72824812870468,131.64702742079973,131.39079697669573,130.96267287862156,130.36446095318988,129.59679936983994,-1.2192461161027139E-12,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"SUM(G827,G874,G921,G968)+MAX(0,(G827+G874+G921+G968-G1015+F1203)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G827+G874+G921+G968-G1015+F1203)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},119.31692932583493,120.70767277896051,122.45646895685159,124.02183484622093,124.17556831869052,124.2594748180047,124.26996691208538,124.20332143910888,124.05567496316347,123.82301908752136,123.50119562124519,123.08589159472551,126.14918009730529,132.7670932772464,132.86632432146726,132.7844019010949,132.52595773463108,132.09413482593362,131.49075460319114,130.71646074935617,3.9892769411998301E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"SUM(G828,G875,G922,G969)+MAX(0,(G828+G875+G922+G969-G1016+F1204)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G828+G875+G922+G969-G1016+F1204)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},141.16533523298818,142.81074101817586,144.87976341173743,146.73176716161319,146.91365113482911,147.01292195222973,147.02533527854115,146.94648619494799,146.77180382262608,146.49654577781627,146.1157924533768,145.62444112160421,149.24865564694741,157.07839060465821,157.1957920807279,157.09886865166959,156.79310016094485,156.28220513530189,155.56833852896483,154.65226189119815,-8.1844650250416734E-13,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"SUM(G829,G876,G923,G970)+MAX(0,(G829+G876+G923+G970-G1017+F1205)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G829+G876+G923+G970-G1017+F1205)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},160.10836937283173,161.97457283410085,164.3212381898858,166.42176308132306,166.62805413938335,166.74064614842081,166.75472522407298,166.66529534966503,166.46717227827165,166.15497724371508,165.72313047475674,165.16584450657319,169.27639386312953,178.15680416096583,178.28995978918331,178.18003016549108,177.83323047578875,177.25377823745151,176.44411757889318,175.40511224198596,8.221903414612949E-13,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"SUM(G830,G877,G924,G971)+MAX(0,(G830+G877+G924+G971-G1018+F1206)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G830+G877+G924+G971-G1018+F1206)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},271.50089535808274,274.66547640178248,278.64479208463598,282.20671949031174,282.55653385159167,282.74745973125414,282.77133407124251,282.61968496589822,282.28372132149229,281.7543221917623,281.02202577971985,280.07701809570551,287.04740843251471,302.10620489927078,302.33200116728995,302.14558997981914,301.55751062686011,300.57491488784859,299.20194734970016,297.44007268720037,1.6406368439654621E-12,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"SUM(G831,G878,G925,G972)+MAX(0,(G831+G878+G925+G972-G1019+F1207)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G831+G878+G925+G972-G1019+F1207)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},86.470747073707543,87.478639466338848,88.746017975292332,89.880461835541396,89.99187476151755,90.052683045145287,90.060286821228459,90.011987859212567,89.904986269832634,89.736377108571688,89.503146872829063,89.202169889606424,91.422180468298251,96.218280233619112,96.290194442065172,96.230824049852473,96.043525732025842,95.73057727006335,95.293298679968558,94.73215644831717,6.5517181749731616E-15,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"SUM(G832,G879,G926,G973)+MAX(0,(G832+G879+G926+G973-G1020+F1208)*G$25/(1-(1-G$19)*G$25))-(MAX(0,(G832+G879+G926+G973-G1020+F1208)*G$25/(1-(1-G$19)*G$25))*G$19)","v":0},86.470747073707543,87.478639466338848,88.746017975292332,89.880461835541396,89.99187476151755,90.052683045145287,90.060286821228459,90.011987859212567,89.904986269832634,89.736377108571688,89.503146872829063,89.202169889606424,91.422180468298251,96.218280233619112,96.290194442065172,96.230824049852473,96.043525732025842,95.73057727006335,95.293298679968558,94.73215644831717,6.5517181749731616E-15,0,0,0]
[]
[null,"Taxable Income"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G1118+F1165","v":0},-40.437268526652929,-70.566902397939259,-91.671690061001399,-104.86187586063318,-111.09814786423162,-111.21156068168054,-105.92080196070573,-95.847156748139241,-81.527476682797698,-63.425420057603034,-41.9411933175992,-17.419993819032854,11.298131995325043,34.149229337033688,36.747404348061551,39.128344629834402,41.323004614703777,43.358230224584972,45.257306366083107,47.040431399238585,-31.178177357666673,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G1119+F1166","v":0},-47.412658606323816,-82.739625454523832,-107.48496876989105,-122.95044898301973,-130.26247193253971,-130.3954483523427,-124.19203882084405,-112.38069946022833,-95.590888302673932,-74.366244252421154,-49.176008982863756,-20.424926063482459,13.247048940273075,40.039938680790357,43.08629639202276,45.87794659132679,48.451183320978501,50.837483398703647,53.064148355188514,55.154860748229275,-36.556383081418204,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G1120+F1167","v":0},-57.096467179811796,-99.638797909637631,-129.43825915036615,-148.06248966949494,-156.86795830650601,-157.02809452354484,-149.55766828866371,-135.33391940015343,-115.11486968028223,-89.555193677283086,-59.219973430254228,-24.596619445385102,15.952695277602054,48.217904499970437,51.886466191934879,55.24829758185021,58.347105596401164,61.220796042666159,63.902246658291773,66.419977050144453,-44.022849343918004,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G1121+F1168","v":0},-47.936107718404266,-83.653094235881355,-108.67163311478163,-124.30785658769412,-131.70060633113252,-131.8350508480834,-125.56315392721271,-113.62141405157566,-96.646238647409561,-75.187268545656963,-49.718925980020032,-20.650423003044811,13.393300093642143,40.481990887232534,43.561981246072051,46.384452050274021,48.986098038568905,51.398743541620547,53.649991506707593,55.763785953738207,-36.959975852363137,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G1122+F1169","v":0},-47.936107718404266,-83.653094235881355,-108.67163311478163,-124.30785658769412,-131.70060633113252,-131.8350508480834,-125.56315392721271,-113.62141405157566,-96.646238647409561,-75.187268545656963,-49.718925980020032,-20.650423003044811,13.393300093642143,40.481990887232534,43.561981246072051,46.384452050274021,48.986098038568905,51.398743541620547,53.649991506707593,55.763785953738207,-36.959975852363137,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G1123+F1170","v":0},-139.8880387283254,-244.1180113111356,-317.12757554561409,-362.75749292632258,-384.33115235845634,-384.72349084168309,-366.42072490747739,-331.57211809067195,-282.03484634746769,-219.41288174621096,-145.09069204952362,-60.262447459770414,39.084576770511916,118.13529672244765,127.12338171948623,135.35996837535657,142.95213995728622,149.99276681733954,156.56240038828241,162.73091455315713,-107.85728711654313,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G1124+F1171","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,30.83375013291159,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G1125+F1172","v":0},-47.936107718404266,-83.653094235881355,-108.67163311478163,-124.30785658769412,-131.70060633113252,-131.8350508480834,-125.56315392721271,-113.62141405157566,-96.646238647409561,-75.187268545656963,-49.718925980020032,-20.650423003044811,13.393300093642143,40.481990887232534,43.561981246072051,46.384452050274021,48.986098038568905,51.398743541620547,53.649991506707593,55.763785953738207,-36.959975852363137,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G1126+F1173","v":0},-47.936107718404266,-83.653094235881355,-108.67163311478163,-124.30785658769412,-131.70060633113252,-131.8350508480834,-125.56315392721271,-113.62141405157566,-96.646238647409561,-75.187268545656963,-49.718925980020032,-20.650423003044811,13.393300093642143,40.481990887232534,43.561981246072051,46.384452050274021,48.986098038568905,51.398743541620547,53.649991506707593,55.763785953738207,-36.959975852363137,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G1127+F1174","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,30.83375013291159,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G1128+F1175","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,30.83375013291159,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G1129+F1176","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,23.521192464454778,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G1130+F1177","v":0},-146.21367851150515,-255.15685793575244,-331.46786386798146,-379.16113436530048,-401.71033966692562,-402.12041942339158,-382.99001514792303,-346.56557857703194,-294.78826587151525,-229.33457960067469,-151.65159219610439,-62.987473405867519,40.851954138697238,123.47729264674931,132.87181259382879,141.48085196761281,149.416336266169,156.77533537426689,163.64204320441766,170.08949328803965,-112.73451859746287,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G1131+F1178","v":0},-146.21367851150515,-255.15685793575244,-331.46786386798146,-379.16113436530048,-401.71033966692562,-402.12041942339158,-382.99001514792303,-346.56557857703194,-294.78826587151525,-229.33457960067469,-151.65159219610439,-62.987473405867519,40.851954138697238,123.47729264674931,132.87181259382879,141.48085196761281,149.416336266169,156.77533537426689,163.64204320441766,170.08949328803965,-112.73451859746287,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G1132+F1179","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,23.521192464454778,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G1133+F1180","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,23.521192464454778,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G1134+F1181","v":0},-72.40735370816445,-126.35775976434464,-164.14819123841465,-187.76666210621931,-198.9333894653447,-199.13646752395911,-189.66278514994622,-171.6248211970622,-145.98386726379815,-113.57015425442977,-75.100295597074421,-31.192404927582629,20.230541513649136,61.147931538403817,65.800248172877019,70.063582256056108,73.993361085920739,77.637655222985217,81.038158840225293,84.231039311280654,-55.827937894086766,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G1135+F1182","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,23.521192464454778,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G1136+F1183","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,23.521192464454778,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G1137+F1184","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,30.83375013291159,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G1138+F1185","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,30.83375013291159,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G1139+F1186","v":0},-146.21367851150515,-255.15685793575244,-331.46786386798146,-379.16113436530048,-401.71033966692562,-402.12041942339158,-382.99001514792303,-346.56557857703194,-294.78826587151525,-229.33457960067469,-151.65159219610439,-62.987473405867519,40.851954138697238,123.47729264674931,132.87181259382879,141.48085196761281,149.416336266169,156.77533537426689,163.64204320441766,170.08949328803965,-112.73451859746287,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G1140+F1187","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,23.521192464454778,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G1141+F1188","v":0},-90.728072630979511,-158.3291671118572,-205.68144330958373,-235.27592826982101,-249.26809341609177,-249.5225548748821,-237.65181387284829,-215.04983189421782,-182.92112932954353,-142.30600451768206,-94.102390497542885,-39.084797812263332,25.349331881568787,76.619758763879631,82.449218064602618,87.791273319208486,92.715376201585201,97.281760225076397,101.54266914339362,105.54342150409317,-69.953684877194064,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G1142+F1189","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,30.83375013291159,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G1143+F1190","v":0},-72.40735370816445,-126.35775976434464,-164.14819123841465,-187.76666210621931,-198.9333894653447,-199.13646752395911,-189.66278514994622,-171.6248211970622,-145.98386726379815,-113.57015425442977,-75.100295597074421,-31.192404927582629,20.230541513649136,61.147931538403817,65.800248172877019,70.063582256056108,73.993361085920739,77.637655222985217,81.038158840225293,84.231039311280654,-55.827937894086766,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G1144+F1191","v":0},-69.135796757661723,-120.64857988086021,-156.73153908284871,-179.28286457700466,-189.94504947413981,-190.13895192557993,-181.0933157351422,-163.87035500114143,-139.38792760920063,-108.43875242170603,-71.707064364847795,-29.783049055318124,19.316471805092142,58.385105248140277,62.827217835068858,66.897923137636042,70.65014410098064,74.129779329754641,77.376639143230975,80.425256776849835,-53.305483075673948,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G1145+F1192","v":0},-103.87504323758209,-181.27188865135017,-235.48575647418815,-269.36863655411776,-285.38833935842911,-285.6796736088728,-272.0888003643401,-246.21167339356799,-209.42735436976236,-162.92688628320295,-107.73831735024004,-44.748388728525853,29.022582194066004,87.7223611574166,94.396539494448348,100.51268639868954,106.15031745356255,111.37839432243665,116.25673115123497,120.83721338125893,-80.090338420411285,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G1146+F1193","v":0},-127.68093725013574,-222.81545132231304,-289.45395504589578,-331.10205212966326,-350.79312136796761,-351.15122307353931,-334.44561814839113,-302.63801815142136,-257.4235356089174,-200.26617458349415,-132.42958951716912,-55.003743297835911,35.673924943472542,107.82641278671946,116.03016721017316,123.54800156916281,130.47765468430327,136.90389272789997,142.90023794335468,148.53046678330236,-98.445296920932719,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G1147+F1194","v":0},-122.79787545560757,-214.2940413059452,-278.38400537603474,-318.43930218699307,-337.37730123360086,-337.72170760771047,-321.65499602812622,-291.06385386476836,-247.57856533522914,-192.60714476348943,-127.36491907408296,-52.900166340788104,34.309602408690978,103.70267240652187,111.59268038779233,118.82300080361554,125.48763452663178,131.66810591038831,137.43512539516615,142.85003035094678,-94.680330289274593,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G1148+F1195","v":0},-125.23885334474087,-218.55378126203209,-283.91772653603095,-324.76924309831202,-344.08369195535568,-344.43494444419616,-328.04885854668225,-296.84962523071249,-252.49993552640245,-196.43579228619626,-129.89668072026447,-53.951716588626084,34.991609166168388,105.76407558185505,113.8109212523437,121.18496607871471,127.98207948427184,134.2854063648046,140.16706274371703,145.68960525609032,-96.562387221566453,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G1149+F1196","v":0},-49.899041888705888,-87.078602165972015,-113.12162440812121,-129.39813510522288,-137.09361032585545,-137.23356020711091,-130.70483557609515,-118.27409376912814,-100.6038024401681,-78.266109645291266,-51.754864719356085,-21.496036526403607,13.941741918776223,42.139686661390655,45.345799448756949,48.283847521326059,50.992028229532956,53.50346907755889,55.846903324904204,58.047255474396692,-38.4734487434107,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G1150+F1197","v":0},-47.150787233965708,-82.282634855323778,-106.89130376339247,-122.27136445678453,-129.54300136720039,-129.67524332665948,-123.50609669909966,-111.75999417055939,-95.062917127030758,-73.955501825990339,-48.904398207641037,-20.312114346616639,13.173882343257397,39.818788591348309,42.848320545536431,45.624551797868818,48.18357593000745,50.556695905739147,52.771062462913008,54.850227354934745,-36.354473496775626,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G1151+F1198","v":0},-69.062075390567642,-120.51992904201977,-156.56441201019129,-179.09169041697453,-189.74250593842171,-189.93620162644157,-180.900211042151,-163.69561561628672,-139.23929449782159,-108.32312125161152,-71.630601185667132,-29.751290585819554,19.295874129565284,58.32284763372509,62.760223476043052,66.826588075616769,70.574807944419462,74.050732744181488,77.294130343357281,80.339497153665576,-53.248641999557229,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G1152+F1199","v":0},-72.231917996030305,-126.05160766193143,-163.7504767335937,-187.311722429589,-198.45139393504584,-198.65397995601481,-189.20325135849976,-171.20899157224326,-145.63016308318768,-113.29498522989789,-74.918335158461218,-31.116828877756163,20.181524952822983,60.999776270111525,65.640820810798076,69.893825265663949,73.814082637938441,77.449547018018038,80.841811558104311,84.026956001939894,-55.692672433607243,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G1153+F1200","v":0},-72.578101085880235,-126.6557302746434,-164.53527724246499,-188.20944399970358,-199.40250417333735,-199.60606112040998,-190.11003838537249,-172.02953821363002,-146.32811907314567,-113.83796967693334,-75.277393334834031,-31.265961287168594,20.278248158573092,61.292127513373586,65.955415006812885,70.228802669880594,74.16784850642118,77.820736434525671,81.229258948270342,84.429668709375321,-55.959588527764772,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G1154+F1201","v":0},-91.666835743130903,-159.96739855833363,-207.80962862460132,-237.71032763742619,-251.84726967708337,-252.10436404787163,-240.11079652210094,-217.27495189955263,-184.8138137398704,-143.77844434589505,-95.076067667162349,-39.489208105219539,25.611621347199765,77.412543192157159,83.302319891857195,88.699649377146841,93.674701938188221,98.288334324318029,102.59333085522043,106.6354789893357,-70.677495457728355,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G1155+F1202","v":0},-98.381460466705207,-171.68506111991212,-223.03174967686095,-255.12268435360977,-270.29516187090917,-270.57108848570795,-257.69898834364767,-233.19041087673747,-198.35148407544506,-154.31026088887342,-102.04041970792731,-42.381805094175149,27.487680714958898,83.083036476003002,89.404241182610107,95.196926760530204,100.53640349588323,105.48798591415117,110.10832480313709,114.44656156710032,-75.854644363912072,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G1156+F1203","v":0},-99.231434557736719,-173.16834722968144,-224.95864939763618,-257.32683613897956,-272.63039742679109,-272.9087079305105,-259.92539830278076,-235.20507712159664,-200.06515676928393,-155.64343609397474,-102.92200565489634,-42.747965914418344,27.725162617742271,83.800838672410919,90.176655906614599,96.019387831024872,101.40499538069172,106.39935737089495,111.05961402821643,115.43533131780549,-76.509996318312062,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G1157+F1204","v":0},-117.40193788208859,-204.87761398606051,-266.15136121259161,-304.446563394235,-322.55239608418776,-322.88166868429903,-307.52095443873628,-278.27403661805278,-236.69956211034639,-184.1436748092942,-121.76829820560124,-50.575647336329624,32.801982899129897,99.14580898818879,106.68911723737068,113.60172566138975,119.973504582266,125.88239604138666,131.39600334773991,136.57296860790666,-90.519923199287291,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G1158+F1205","v":0},-133.15615200068689,-232.37022490092991,-301.86632135840085,-345.30037240206684,-365.83583419473104,-366.20929201988309,-348.78731723974352,-315.6157435405612,-268.46237327458863,-208.8539899358197,-138.10843600396606,-57.362414162304077,37.203694416247032,112.45022569492414,121.00577356692688,128.84598774596671,136.07279828937615,142.77460631299203,149.02808684151807,154.8997511898304,-102.66682875984714,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G1159+F1206","v":0},-225.79715621510769,-394.03764064482965,-511.88439959943508,-585.53691254161606,-620.35955351372559,-620.99283792168285,-591.44983670168244,-535.1997356292469,-455.24025383256878,-354.16040703431793,-234.19490298015546,-97.271284855202481,63.087497450671123,190.68545310268448,205.19336993817907,218.4882724954071,230.74300684067998,242.107477580449,252.71170501246783,262.66847450586465,-174.0954332434992,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G1160+F1207","v":0},-71.914491328979437,-125.49766775826271,-163.03086732130603,-186.48857198031462,-197.57928965904054,-197.78098540591446,-188.37178849360367,-170.45660535474167,-144.99018426811438,-112.79710492223279,-74.589102900892513,-30.98008446401375,20.092836262566514,60.731709794660432,65.352359040011393,69.586673460519677,73.489703071630018,77.109191227162825,80.486548296194897,83.65769546828507,-55.447928283372221,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G1161+F1208","v":0},-71.914491328979437,-125.49766775826271,-163.03086732130603,-186.48857198031462,-197.57928965904054,-197.78098540591446,-188.37178849360367,-170.45660535474167,-144.99018426811438,-112.79710492223279,-74.589102900892513,-30.98008446401375,20.092836262566514,60.731709794660432,65.352359040011393,69.586673460519677,73.489703071630018,77.109191227162825,80.486548296194897,83.65769546828507,-55.447928283372221,0,0,0]
[]
[null,"Pre-tax Income"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G1024-G977","v":0},-40.437268526652929,-30.129633871286323,-21.10478766306214,-13.190185799631784,-6.2362720035984438,-0.11341281744891774,5.2907587209748073,10.073645212566483,14.319680065341537,18.102056625194663,21.484226740003834,24.521199498566347,28.718125814357897,34.149229337033688,36.747404348061551,39.128344629834402,41.323004614703777,43.358230224584972,45.257306366083107,47.040431399238585,-31.178177357666673,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G1025-G978","v":0},-47.412658606323816,-35.326966848200023,-24.745343315367222,-15.465480213128679,-7.312022949519978,-0.13297641980297925,6.2034095314986502,11.811339360615726,16.789811157554389,21.224644050252778,25.190235269557398,28.751082919381297,33.671975003755534,40.039938680790357,43.08629639202276,45.87794659132679,48.451183320978501,50.837483398703647,53.064148355188514,55.154860748229275,-36.556383081418204,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G1026-G979","v":0},-57.096467179811796,-42.542330729825835,-29.799461240728505,-18.624230519128787,-8.8054686370110744,-0.16013621703883985,7.4704262348811454,14.223748888510258,20.219049719871208,25.55967600299914,30.335220247028857,34.623353984869127,40.549314722987155,48.217904499970437,51.886466191934879,55.24829758185021,58.347105596401164,61.220796042666159,63.902246658291773,66.419977050144453,-44.022849343918004,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G1027-G980","v":0},-47.936107718404266,-35.716986517477082,-25.01853887890028,-15.636223472912491,-7.3927497434384151,-0.13444451695087167,6.271896920870681,11.941739875637055,16.975175404166094,21.458970101752591,25.468342565636931,29.068502976975221,34.043723096686954,40.481990887232534,43.561981246072051,46.384452050274021,48.986098038568905,51.398743541620547,53.649991506707593,55.763785953738207,-36.959975852363137,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G1028-G981","v":0},-47.936107718404266,-35.716986517477082,-25.01853887890028,-15.636223472912491,-7.3927497434384151,-0.13444451695087167,6.271896920870681,11.941739875637055,16.975175404166094,21.458970101752591,25.468342565636931,29.068502976975221,34.043723096686954,40.481990887232534,43.561981246072051,46.384452050274021,48.986098038568905,51.398743541620547,53.649991506707593,55.763785953738207,-36.959975852363137,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G1029-G982","v":0},-139.8880387283254,-104.22997258281021,-73.009564234478489,-45.62991738070852,-21.573659432133752,-0.39233848322678,18.302765934205667,34.848606816805443,49.537271743204286,62.621964601256735,74.322189696687317,84.828244589753211,99.347024230282329,118.13529672244765,127.12338171948623,135.35996837535657,142.95213995728622,149.99276681733954,156.56240038828241,162.73091455315713,-107.85728711654313,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G1030-G983","v":0},-110.35741433399571,-82.22683207876787,-57.597109830215601,-35.997357202129393,-17.019419918212208,-0.3095151018359843,14.439018103484784,27.492001291930222,39.079861812613842,49.402351743104106,58.632637623121923,66.920844845052201,78.374683178761188,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G1031-G984","v":0},-47.936107718404266,-35.716986517477082,-25.01853887890028,-15.636223472912491,-7.3927497434384151,-0.13444451695087167,6.271896920870681,11.941739875637055,16.975175404166094,21.458970101752591,25.468342565636931,29.068502976975221,34.043723096686954,40.481990887232534,43.561981246072051,46.384452050274021,48.986098038568905,51.398743541620547,53.649991506707593,55.763785953738207,-36.959975852363137,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G1032-G985","v":0},-47.936107718404266,-35.716986517477082,-25.01853887890028,-15.636223472912491,-7.3927497434384151,-0.13444451695087167,6.271896920870681,11.941739875637055,16.975175404166094,21.458970101752591,25.468342565636931,29.068502976975221,34.043723096686954,40.481990887232534,43.561981246072051,46.384452050274021,48.986098038568905,51.398743541620547,53.649991506707593,55.763785953738207,-36.959975852363137,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G1033-G986","v":0},-110.35741433399571,-82.22683207876787,-57.597109830215601,-35.997357202129393,-17.019419918212208,-0.3095151018359843,14.439018103484784,27.492001291930222,39.079861812613842,49.402351743104106,58.632637623121923,66.920844845052201,78.374683178761188,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G1034-G987","v":0},-110.35741433399571,-82.22683207876787,-57.597109830215601,-35.997357202129393,-17.019419918212208,-0.3095151018359843,14.439018103484784,27.492001291930222,39.079861812613842,49.402351743104106,58.632637623121923,66.920844845052201,78.374683178761188,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G1035-G988","v":0},-84.184958729974085,-62.725848614914298,-43.937331653563461,-27.460194212939925,-12.983080222290241,-0.23611024444178952,11.014648634883486,20.971975540863895,29.811649482027804,37.686049168113939,44.727272819144957,51.049841965355363,59.787278532189148,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G1036-G989","v":0},-146.21367851150515,-108.94317942424729,-76.311005932229051,-47.69327049731902,-22.549205301625165,-0.41007975646596151,19.130404275468578,36.424436570891089,51.777312705516692,65.453686270840564,77.682987404570298,88.66411879023687,103.83942754456476,123.47729264674931,132.87181259382879,141.48085196761281,149.416336266169,156.77533537426689,163.64204320441766,170.08949328803965,-112.73451859746287,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G1037-G990","v":0},-146.21367851150515,-108.94317942424729,-76.311005932229051,-47.69327049731902,-22.549205301625165,-0.41007975646596151,19.130404275468578,36.424436570891089,51.777312705516692,65.453686270840564,77.682987404570298,88.66411879023687,103.83942754456476,123.47729264674931,132.87181259382879,141.48085196761281,149.416336266169,156.77533537426689,163.64204320441766,170.08949328803965,-112.73451859746287,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G1038-G991","v":0},-84.184958729974085,-62.725848614914298,-43.937331653563461,-27.460194212939925,-12.983080222290241,-0.23611024444178952,11.014648634883486,20.971975540863895,29.811649482027804,37.686049168113939,44.727272819144957,51.049841965355363,59.787278532189148,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G1039-G992","v":0},-84.184958729974085,-62.725848614914298,-43.937331653563461,-27.460194212939925,-12.983080222290241,-0.23611024444178952,11.014648634883486,20.971975540863895,29.811649482027804,37.686049168113939,44.727272819144957,51.049841965355363,59.787278532189148,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G1040-G993","v":0},-72.40735370816445,-53.950406056180185,-37.790431474070019,-23.618470867804646,-11.166727359125389,-0.20307805861440897,9.4736823740129097,18.037963952884027,25.640953933264058,32.413713009368379,38.469858657355346,43.907890669491792,51.422946441231765,61.147931538403817,65.800248172877019,70.063582256056108,73.993361085920739,77.637655222985217,81.038158840225293,84.231039311280654,-55.827937894086766,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G1041-G994","v":0},-84.184958729974085,-62.725848614914298,-43.937331653563461,-27.460194212939925,-12.983080222290241,-0.23611024444178952,11.014648634883486,20.971975540863895,29.811649482027804,37.686049168113939,44.727272819144957,51.049841965355363,59.787278532189148,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G1042-G995","v":0},-84.184958729974085,-62.725848614914298,-43.937331653563461,-27.460194212939925,-12.983080222290241,-0.23611024444178952,11.014648634883486,20.971975540863895,29.811649482027804,37.686049168113939,44.727272819144957,51.049841965355363,59.787278532189148,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G1043-G996","v":0},-110.35741433399571,-82.22683207876787,-57.597109830215601,-35.997357202129393,-17.019419918212208,-0.3095151018359843,14.439018103484784,27.492001291930222,39.079861812613842,49.402351743104106,58.632637623121923,66.920844845052201,78.374683178761188,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G1044-G997","v":0},-110.35741433399571,-82.22683207876787,-57.597109830215601,-35.997357202129393,-17.019419918212208,-0.3095151018359843,14.439018103484784,27.492001291930222,39.079861812613842,49.402351743104106,58.632637623121923,66.920844845052201,78.374683178761188,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G1045-G998","v":0},-146.21367851150515,-108.94317942424729,-76.311005932229051,-47.69327049731902,-22.549205301625165,-0.41007975646596151,19.130404275468578,36.424436570891089,51.777312705516692,65.453686270840564,77.682987404570298,88.66411879023687,103.83942754456476,123.47729264674931,132.87181259382879,141.48085196761281,149.416336266169,156.77533537426689,163.64204320441766,170.08949328803965,-112.73451859746287,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G1046-G999","v":0},-84.184958729974085,-62.725848614914298,-43.937331653563461,-27.460194212939925,-12.983080222290241,-0.23611024444178952,11.014648634883486,20.971975540863895,29.811649482027804,37.686049168113939,44.727272819144957,51.049841965355363,59.787278532189148,71.094106183352551,76.503157388986324,81.45995508236831,86.028942231705003,90.266008438615216,94.219629749404902,97.931856435231538,-64.90877524036938,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G1047-G1000","v":0},-90.728072630979511,-67.601094480877691,-47.352276197726525,-29.594484960237281,-13.992165146270764,-0.25446145879033111,11.87074100203381,22.601981978630477,32.128702564674285,40.615124811861477,48.20361402013917,55.017592685279553,64.434129693832119,76.619758763879631,82.449218064602618,87.791273319208486,92.715376201585201,97.281760225076397,101.54266914339362,105.54342150409317,-69.953684877194064,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G1048-G1001","v":0},-110.35741433399571,-82.22683207876787,-57.597109830215601,-35.997357202129393,-17.019419918212208,-0.3095151018359843,14.439018103484784,27.492001291930222,39.079861812613842,49.402351743104106,58.632637623121923,66.920844845052201,78.374683178761188,93.196716505460884,100.2874000914515,106.7852280297289,112.77467811122573,118.32901558445985,123.51178732535972,128.37811671067806,-85.088413787666695,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G1049-G1002","v":0},-72.40735370816445,-53.950406056180185,-37.790431474070019,-23.618470867804646,-11.166727359125389,-0.20307805861440897,9.4736823740129097,18.037963952884027,25.640953933264058,32.413713009368379,38.469858657355346,43.907890669491792,51.422946441231765,61.147931538403817,65.800248172877019,70.063582256056108,73.993361085920739,77.637655222985217,81.038158840225293,84.231039311280654,-55.827937894086766,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G1050-G1003","v":0},-69.135796757661723,-51.512783123198489,-36.082959201988501,-22.551325494155947,-10.662184897135148,-0.19390245144013818,9.0456361904377474,17.222960734000765,24.482427391940803,30.949175187494603,36.731688056858232,41.924015309529672,49.099520860410266,58.385105248140277,62.827217835068858,66.897923137636042,70.65014410098064,74.129779329754641,77.376639143230975,80.425256776849835,-53.305483075673948,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G1051-G1004","v":0},-103.87504323758209,-77.396845413768077,-54.213867822837983,-33.882880079929578,-16.019702804311322,-0.29133425044369687,13.590873244532702,25.87712697077211,36.784319023805637,46.500468086559408,55.188568932962909,62.989928621714185,73.770970922591857,87.7223611574166,94.396539494448348,100.51268639868954,106.15031745356255,111.37839432243665,116.25673115123497,120.83721338125893,-80.090338420411285,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G1052-G1005","v":0},-127.68093725013574,-95.134514072177296,-66.638503723582744,-41.648097083767482,-19.691069238304379,-0.3581017055716984,16.70560492514818,31.80759999696977,45.214482542503973,57.157361025423242,67.836585066325043,77.425846219333209,90.677668241308453,107.82641278671946,116.03016721017316,123.54800156916281,130.47765468430327,136.90389272789997,142.90023794335468,148.53046678330236,-98.445296920932719,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G1053-G1006","v":0},-122.79787545560757,-91.496165850337633,-64.089964070089536,-40.055296810958339,-18.937999046607757,-0.34440637410961017,16.066711579584279,30.59114216335783,43.485288529539233,54.971420571739714,65.242225689406467,74.464752733294858,87.209768749479082,103.70267240652187,111.59268038779233,118.82300080361554,125.48763452663178,131.66810591038831,137.43512539516615,142.85003035094678,-94.680330289274593,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G1054-G1007","v":0},-125.23885334474087,-93.314927917291214,-65.363945273998866,-40.851516562281063,-19.314448857043658,-0.3512524888405153,16.386085897513937,31.199233315969764,44.349689704310038,56.064143240206192,66.53911156593179,75.944964131638386,88.943325754794472,105.76407558185505,113.8109212523437,121.18496607871471,127.98207948427184,134.2854063648046,140.16706274371703,145.68960525609032,-96.562387221566453,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G1055-G1008","v":0},-49.899041888705888,-37.179560277266127,-26.043022242149192,-16.276510697101685,-7.6954752206325807,-0.13994988125545405,6.5287246310157556,12.430741806966999,17.67029132896004,22.33769279487683,26.511244925935181,30.258828192952478,35.437778445179831,42.139686661390655,45.345799448756949,48.283847521326059,50.992028229532956,53.50346907755889,55.846903324904204,58.047255474396692,-38.4734487434107,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G1056-G1009","v":0},-47.150787233965708,-35.131847621358062,-24.608668908068687,-15.380060693392053,-7.2716369104158716,-0.13224195945909401,6.1691466275598188,11.746102528540263,16.697077043528637,21.107415301040419,25.051103618349302,28.592283861024399,33.485996689874035,39.818788591348309,42.848320545536431,45.624551797868818,48.18357593000745,50.556695905739147,52.771062462913008,54.850227354934745,-36.354473496775626,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G1057-G1010","v":0},-69.062075390567642,-51.457853651452126,-36.044482968171536,-22.527278406783253,-10.650815521447186,-0.19369568801984371,9.0359905842905732,17.204595425864269,24.456321118465119,30.916173246210064,36.692520065944393,41.879310599847578,49.047164715384838,58.32284763372509,62.760223476043052,66.826588075616769,70.574807944419462,74.050732744181488,77.294130343357281,80.339497153665576,-53.248641999557229,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G1058-G1011","v":0},-72.231917996030305,-53.819689665901123,-37.698869071662273,-23.561245695995282,-11.139671505456846,-0.20258602096896539,9.4507285975150523,17.994259786256492,25.578828489055581,32.335177853289792,38.376650071436671,43.801506280705055,51.298353830579146,60.999776270111525,65.640820810798076,69.893825265663949,73.814082637938441,77.449547018018038,80.841811558104311,84.026956001939894,-55.692672433607243,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G1059-G1012","v":0},-72.578101085880235,-54.077629188763169,-37.879546967821568,-23.674166757238609,-11.193060173633768,-0.20355694707262728,9.4960227350374993,18.080500171742457,25.701419140484361,32.490149396212331,38.56057634209931,44.011432047665437,51.544209445741686,61.292127513373586,65.955415006812885,70.228802669880594,74.16784850642118,77.820736434525671,81.229258948270342,84.429668709375321,-55.959588527764772,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G1060-G1013","v":0},-91.666835743130903,-68.30056281520271,-47.842230066267689,-29.900699012824873,-14.136942039657171,-0.25709437078825204,11.9935675257707,22.835844622548308,32.461138159682221,41.035369393975344,48.702376678732705,55.586859561942809,65.100829452419305,77.412543192157159,83.302319891857195,88.699649377146841,93.674701938188221,98.288334324318029,102.59333085522043,106.6354789893357,-70.677495457728355,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G1061-G1014","v":0},-98.381460466705207,-73.3036006532069,-51.34668855694882,-32.09093467674883,-15.172477517299413,-0.27592661479874891,12.872100142060276,24.508577466910211,34.838926801292402,44.041223186571642,52.269841180946102,59.658614613752164,69.869485809134048,83.083036476003002,89.404241182610107,95.196926760530204,100.53640349588323,105.48798591415117,110.10832480313709,114.44656156710032,-75.854644363912072,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G1062-G1015","v":0},-99.231434557736719,-73.936912671944739,-51.790302167954749,-32.368186741343393,-15.303561287811533,-0.27831050371942467,12.983309627729739,24.720321181184119,35.139920352312728,44.421720675309203,52.721430439078404,60.174039740477994,70.473128532160615,83.800838672410919,90.176655906614599,96.019387831024872,101.40499538069172,106.39935737089495,111.05961402821643,115.43533131780549,-76.509996318312062,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G1063-G1016","v":0},-117.40193788208859,-87.475676103971921,-61.2737472265311,-38.29520218164339,-18.105832689952791,-0.32927260011129533,15.360714245562747,29.246917820683493,41.574474507706384,52.555887301052195,62.375376603692956,71.192650869271617,83.37763023545952,99.14580898818879,106.68911723737068,113.60172566138975,119.973504582266,125.88239604138666,131.39600334773991,136.57296860790666,-90.519923199287291,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G1064-G1017","v":0},-133.15615200068689,-99.214072900243025,-69.496096457470941,-43.434051043666017,-20.535461792664194,-0.37345782515205883,17.421974780139607,33.171573699182318,47.153370265972555,59.608383338768931,70.745553931853621,80.746021841661985,94.566108578551109,112.45022569492414,121.00577356692688,128.84598774596671,136.07279828937615,142.77460631299203,149.02808684151807,154.8997511898304,-102.66682875984714,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G1065-G1018","v":0},-225.79715621510769,-168.24048442972196,-117.84675895460543,-73.652512942180977,-34.822640972109582,-0.63328440795726237,29.543001220000349,56.250101072435513,79.959481796678091,101.07984679825086,119.96550405416247,136.92361812495298,160.3587823058736,190.68545310268448,205.19336993817907,218.4882724954071,230.74300684067998,242.107477580449,252.71170501246783,262.66847450586465,-174.0954332434992,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G1066-G1019","v":0},-71.914491328979437,-53.58317642928327,-37.533199563043325,-23.457704659008584,-11.090717678725923,-0.20169574687392355,9.4091969123107901,17.915183138861991,25.466421086627307,32.193079345881578,38.208002021340278,43.609018436878763,51.072920726580264,60.731709794660432,65.352359040011393,69.586673460519677,73.489703071630018,77.109191227162825,80.486548296194897,83.65769546828507,-55.447928283372221,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G1067-G1020","v":0},-71.914491328979437,-53.58317642928327,-37.533199563043325,-23.457704659008584,-11.090717678725923,-0.20169574687392355,9.4091969123107901,17.915183138861991,25.466421086627307,32.193079345881578,38.208002021340278,43.609018436878763,51.072920726580264,60.731709794660432,65.352359040011393,69.586673460519677,73.489703071630018,77.109191227162825,80.486548296194897,83.65769546828507,-55.447928283372221,0,0,0]
[]
[null,"Tax Loss Carried Forward"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"IF(G1071<0,G1071,0)","v":0},-40.437268526652929,-70.566902397939259,-91.671690061001399,-104.86187586063318,-111.09814786423162,-111.21156068168054,-105.92080196070573,-95.847156748139241,-81.527476682797698,-63.425420057603034,-41.9411933175992,-17.419993819032854,0,0,0,0,0,0,0,0,-31.178177357666673,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"IF(G1072<0,G1072,0)","v":0},-47.412658606323816,-82.739625454523832,-107.48496876989105,-122.95044898301973,-130.26247193253971,-130.3954483523427,-124.19203882084405,-112.38069946022833,-95.590888302673932,-74.366244252421154,-49.176008982863756,-20.424926063482459,0,0,0,0,0,0,0,0,-36.556383081418204,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"IF(G1073<0,G1073,0)","v":0},-57.096467179811796,-99.638797909637631,-129.43825915036615,-148.06248966949494,-156.86795830650601,-157.02809452354484,-149.55766828866371,-135.33391940015343,-115.11486968028223,-89.555193677283086,-59.219973430254228,-24.596619445385102,0,0,0,0,0,0,0,0,-44.022849343918004,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"IF(G1074<0,G1074,0)","v":0},-47.936107718404266,-83.653094235881355,-108.67163311478163,-124.30785658769412,-131.70060633113252,-131.8350508480834,-125.56315392721271,-113.62141405157566,-96.646238647409561,-75.187268545656963,-49.718925980020032,-20.650423003044811,0,0,0,0,0,0,0,0,-36.959975852363137,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"IF(G1075<0,G1075,0)","v":0},-47.936107718404266,-83.653094235881355,-108.67163311478163,-124.30785658769412,-131.70060633113252,-131.8350508480834,-125.56315392721271,-113.62141405157566,-96.646238647409561,-75.187268545656963,-49.718925980020032,-20.650423003044811,0,0,0,0,0,0,0,0,-36.959975852363137,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"IF(G1076<0,G1076,0)","v":0},-139.8880387283254,-244.1180113111356,-317.12757554561409,-362.75749292632258,-384.33115235845634,-384.72349084168309,-366.42072490747739,-331.57211809067195,-282.03484634746769,-219.41288174621096,-145.09069204952362,-60.262447459770414,0,0,0,0,0,0,0,0,-107.85728711654313,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"IF(G1077<0,G1077,0)","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,0,0,0,0,0,0,0,0,-85.088413787666695,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"IF(G1078<0,G1078,0)","v":0},-47.936107718404266,-83.653094235881355,-108.67163311478163,-124.30785658769412,-131.70060633113252,-131.8350508480834,-125.56315392721271,-113.62141405157566,-96.646238647409561,-75.187268545656963,-49.718925980020032,-20.650423003044811,0,0,0,0,0,0,0,0,-36.959975852363137,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"IF(G1079<0,G1079,0)","v":0},-47.936107718404266,-83.653094235881355,-108.67163311478163,-124.30785658769412,-131.70060633113252,-131.8350508480834,-125.56315392721271,-113.62141405157566,-96.646238647409561,-75.187268545656963,-49.718925980020032,-20.650423003044811,0,0,0,0,0,0,0,0,-36.959975852363137,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"IF(G1080<0,G1080,0)","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,0,0,0,0,0,0,0,0,-85.088413787666695,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"IF(G1081<0,G1081,0)","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,0,0,0,0,0,0,0,0,-85.088413787666695,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"IF(G1082<0,G1082,0)","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,0,0,0,0,0,0,0,0,-64.90877524036938,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"IF(G1083<0,G1083,0)","v":0},-146.21367851150515,-255.15685793575244,-331.46786386798146,-379.16113436530048,-401.71033966692562,-402.12041942339158,-382.99001514792303,-346.56557857703194,-294.78826587151525,-229.33457960067469,-151.65159219610439,-62.987473405867519,0,0,0,0,0,0,0,0,-112.73451859746287,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"IF(G1084<0,G1084,0)","v":0},-146.21367851150515,-255.15685793575244,-331.46786386798146,-379.16113436530048,-401.71033966692562,-402.12041942339158,-382.99001514792303,-346.56557857703194,-294.78826587151525,-229.33457960067469,-151.65159219610439,-62.987473405867519,0,0,0,0,0,0,0,0,-112.73451859746287,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"IF(G1085<0,G1085,0)","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,0,0,0,0,0,0,0,0,-64.90877524036938,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"IF(G1086<0,G1086,0)","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,0,0,0,0,0,0,0,0,-64.90877524036938,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"IF(G1087<0,G1087,0)","v":0},-72.40735370816445,-126.35775976434464,-164.14819123841465,-187.76666210621931,-198.9333894653447,-199.13646752395911,-189.66278514994622,-171.6248211970622,-145.98386726379815,-113.57015425442977,-75.100295597074421,-31.192404927582629,0,0,0,0,0,0,0,0,-55.827937894086766,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"IF(G1088<0,G1088,0)","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,0,0,0,0,0,0,0,0,-64.90877524036938,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"IF(G1089<0,G1089,0)","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,0,0,0,0,0,0,0,0,-64.90877524036938,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"IF(G1090<0,G1090,0)","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,0,0,0,0,0,0,0,0,-85.088413787666695,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"IF(G1091<0,G1091,0)","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,0,0,0,0,0,0,0,0,-85.088413787666695,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"IF(G1092<0,G1092,0)","v":0},-146.21367851150515,-255.15685793575244,-331.46786386798146,-379.16113436530048,-401.71033966692562,-402.12041942339158,-382.99001514792303,-346.56557857703194,-294.78826587151525,-229.33457960067469,-151.65159219610439,-62.987473405867519,0,0,0,0,0,0,0,0,-112.73451859746287,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"IF(G1093<0,G1093,0)","v":0},-84.184958729974085,-146.91080734488838,-190.84813899845184,-218.30833321139175,-231.29141343368201,-231.5275236781238,-220.51287504324031,-199.54089950237642,-169.72925002034862,-132.04320085223469,-87.315928033089733,-36.266086067734371,0,0,0,0,0,0,0,0,-64.90877524036938,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"IF(G1094<0,G1094,0)","v":0},-90.728072630979511,-158.3291671118572,-205.68144330958373,-235.27592826982101,-249.26809341609177,-249.5225548748821,-237.65181387284829,-215.04983189421782,-182.92112932954353,-142.30600451768206,-94.102390497542885,-39.084797812263332,0,0,0,0,0,0,0,0,-69.953684877194064,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"IF(G1095<0,G1095,0)","v":0},-110.35741433399571,-192.58424641276358,-250.18135624297918,-286.17871344510854,-303.19813336332072,-303.50764846515671,-289.06863036167192,-261.57662906974167,-222.49676725712783,-173.09441551402372,-114.4617778909018,-47.540933045849599,0,0,0,0,0,0,0,0,-85.088413787666695,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"IF(G1096<0,G1096,0)","v":0},-72.40735370816445,-126.35775976434464,-164.14819123841465,-187.76666210621931,-198.9333894653447,-199.13646752395911,-189.66278514994622,-171.6248211970622,-145.98386726379815,-113.57015425442977,-75.100295597074421,-31.192404927582629,0,0,0,0,0,0,0,0,-55.827937894086766,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"IF(G1097<0,G1097,0)","v":0},-69.135796757661723,-120.64857988086021,-156.73153908284871,-179.28286457700466,-189.94504947413981,-190.13895192557993,-181.0933157351422,-163.87035500114143,-139.38792760920063,-108.43875242170603,-71.707064364847795,-29.783049055318124,0,0,0,0,0,0,0,0,-53.305483075673948,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"IF(G1098<0,G1098,0)","v":0},-103.87504323758209,-181.27188865135017,-235.48575647418815,-269.36863655411776,-285.38833935842911,-285.6796736088728,-272.0888003643401,-246.21167339356799,-209.42735436976236,-162.92688628320295,-107.73831735024004,-44.748388728525853,0,0,0,0,0,0,0,0,-80.090338420411285,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"IF(G1099<0,G1099,0)","v":0},-127.68093725013574,-222.81545132231304,-289.45395504589578,-331.10205212966326,-350.79312136796761,-351.15122307353931,-334.44561814839113,-302.63801815142136,-257.4235356089174,-200.26617458349415,-132.42958951716912,-55.003743297835911,0,0,0,0,0,0,0,0,-98.445296920932719,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"IF(G1100<0,G1100,0)","v":0},-122.79787545560757,-214.2940413059452,-278.38400537603474,-318.43930218699307,-337.37730123360086,-337.72170760771047,-321.65499602812622,-291.06385386476836,-247.57856533522914,-192.60714476348943,-127.36491907408296,-52.900166340788104,0,0,0,0,0,0,0,0,-94.680330289274593,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"IF(G1101<0,G1101,0)","v":0},-125.23885334474087,-218.55378126203209,-283.91772653603095,-324.76924309831202,-344.08369195535568,-344.43494444419616,-328.04885854668225,-296.84962523071249,-252.49993552640245,-196.43579228619626,-129.89668072026447,-53.951716588626084,0,0,0,0,0,0,0,0,-96.562387221566453,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"IF(G1102<0,G1102,0)","v":0},-49.899041888705888,-87.078602165972015,-113.12162440812121,-129.39813510522288,-137.09361032585545,-137.23356020711091,-130.70483557609515,-118.27409376912814,-100.6038024401681,-78.266109645291266,-51.754864719356085,-21.496036526403607,0,0,0,0,0,0,0,0,-38.4734487434107,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"IF(G1103<0,G1103,0)","v":0},-47.150787233965708,-82.282634855323778,-106.89130376339247,-122.27136445678453,-129.54300136720039,-129.67524332665948,-123.50609669909966,-111.75999417055939,-95.062917127030758,-73.955501825990339,-48.904398207641037,-20.312114346616639,0,0,0,0,0,0,0,0,-36.354473496775626,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"IF(G1104<0,G1104,0)","v":0},-69.062075390567642,-120.51992904201977,-156.56441201019129,-179.09169041697453,-189.74250593842171,-189.93620162644157,-180.900211042151,-163.69561561628672,-139.23929449782159,-108.32312125161152,-71.630601185667132,-29.751290585819554,0,0,0,0,0,0,0,0,-53.248641999557229,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"IF(G1105<0,G1105,0)","v":0},-72.231917996030305,-126.05160766193143,-163.7504767335937,-187.311722429589,-198.45139393504584,-198.65397995601481,-189.20325135849976,-171.20899157224326,-145.63016308318768,-113.29498522989789,-74.918335158461218,-31.116828877756163,0,0,0,0,0,0,0,0,-55.692672433607243,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"IF(G1106<0,G1106,0)","v":0},-72.578101085880235,-126.6557302746434,-164.53527724246499,-188.20944399970358,-199.40250417333735,-199.60606112040998,-190.11003838537249,-172.02953821363002,-146.32811907314567,-113.83796967693334,-75.277393334834031,-31.265961287168594,0,0,0,0,0,0,0,0,-55.959588527764772,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"IF(G1107<0,G1107,0)","v":0},-91.666835743130903,-159.96739855833363,-207.80962862460132,-237.71032763742619,-251.84726967708337,-252.10436404787163,-240.11079652210094,-217.27495189955263,-184.8138137398704,-143.77844434589505,-95.076067667162349,-39.489208105219539,0,0,0,0,0,0,0,0,-70.677495457728355,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"IF(G1108<0,G1108,0)","v":0},-98.381460466705207,-171.68506111991212,-223.03174967686095,-255.12268435360977,-270.29516187090917,-270.57108848570795,-257.69898834364767,-233.19041087673747,-198.35148407544506,-154.31026088887342,-102.04041970792731,-42.381805094175149,0,0,0,0,0,0,0,0,-75.854644363912072,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"IF(G1109<0,G1109,0)","v":0},-99.231434557736719,-173.16834722968144,-224.95864939763618,-257.32683613897956,-272.63039742679109,-272.9087079305105,-259.92539830278076,-235.20507712159664,-200.06515676928393,-155.64343609397474,-102.92200565489634,-42.747965914418344,0,0,0,0,0,0,0,0,-76.509996318312062,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"IF(G1110<0,G1110,0)","v":0},-117.40193788208859,-204.87761398606051,-266.15136121259161,-304.446563394235,-322.55239608418776,-322.88166868429903,-307.52095443873628,-278.27403661805278,-236.69956211034639,-184.1436748092942,-121.76829820560124,-50.575647336329624,0,0,0,0,0,0,0,0,-90.519923199287291,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"IF(G1111<0,G1111,0)","v":0},-133.15615200068689,-232.37022490092991,-301.86632135840085,-345.30037240206684,-365.83583419473104,-366.20929201988309,-348.78731723974352,-315.6157435405612,-268.46237327458863,-208.8539899358197,-138.10843600396606,-57.362414162304077,0,0,0,0,0,0,0,0,-102.66682875984714,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"IF(G1112<0,G1112,0)","v":0},-225.79715621510769,-394.03764064482965,-511.88439959943508,-585.53691254161606,-620.35955351372559,-620.99283792168285,-591.44983670168244,-535.1997356292469,-455.24025383256878,-354.16040703431793,-234.19490298015546,-97.271284855202481,0,0,0,0,0,0,0,0,-174.0954332434992,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"IF(G1113<0,G1113,0)","v":0},-71.914491328979437,-125.49766775826271,-163.03086732130603,-186.48857198031462,-197.57928965904054,-197.78098540591446,-188.37178849360367,-170.45660535474167,-144.99018426811438,-112.79710492223279,-74.589102900892513,-30.98008446401375,0,0,0,0,0,0,0,0,-55.447928283372221,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"IF(G1114<0,G1114,0)","v":0},-71.914491328979437,-125.49766775826271,-163.03086732130603,-186.48857198031462,-197.57928965904054,-197.78098540591446,-188.37178849360367,-170.45660535474167,-144.99018426811438,-112.79710492223279,-74.589102900892513,-30.98008446401375,0,0,0,0,0,0,0,0,-55.447928283372221,0,0,0]
[]
[null,"Tax Payable"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"IF(G1071>0,G1071*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.3894395985975128,10.244768801110107,11.024221304418464,11.738503388950321,12.396901384411132,13.00746906737549,13.577191909824931,14.112129419771575,0,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"IF(G1072>0,G1072*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.9741146820819222,12.011981604237107,12.925888917606828,13.763383977398037,14.535354996293549,15.251245019611094,15.919244506556554,16.546458224468783,0,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"IF(G1073>0,G1073*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.7858085832806161,14.465371349991131,15.565939857580464,16.574489274555063,17.504131678920348,18.366238812799846,19.17067399748753,19.925993115043337,0,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"IF(G1074>0,G1074*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0179900280926431,12.144597266169759,13.068594373821615,13.915335615082206,14.695829411570671,15.419623062486163,16.094997452012276,16.729135786121461,0,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"IF(G1075>0,G1075*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0179900280926431,12.144597266169759,13.068594373821615,13.915335615082206,14.695829411570671,15.419623062486163,16.094997452012276,16.729135786121461,0,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"IF(G1076>0,G1076*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11.725373031153575,35.440589016734293,38.13701451584587,40.607990512606968,42.885641987185863,44.997830045201859,46.968720116484725,48.819274365947138,0,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"IF(G1077>0,G1077*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.2501250398734758,27.959014951638263,30.086220027435449,32.035568408918671,33.832403433367716,35.498704675337954,37.053536197607912,38.513435013203413,0,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"IF(G1078>0,G1078*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0179900280926431,12.144597266169759,13.068594373821615,13.915335615082206,14.695829411570671,15.419623062486163,16.094997452012276,16.729135786121461,0,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"IF(G1079>0,G1079*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0179900280926431,12.144597266169759,13.068594373821615,13.915335615082206,14.695829411570671,15.419623062486163,16.094997452012276,16.729135786121461,0,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"IF(G1080>0,G1080*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.2501250398734758,27.959014951638263,30.086220027435449,32.035568408918671,33.832403433367716,35.498704675337954,37.053536197607912,38.513435013203413,0,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"IF(G1081>0,G1081*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.2501250398734758,27.959014951638263,30.086220027435449,32.035568408918671,33.832403433367716,35.498704675337954,37.053536197607912,38.513435013203413,0,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"IF(G1082>0,G1082*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.0563577393364332,21.328231855005765,22.950947216695898,24.437986524710492,25.808682669511501,27.079802531584566,28.265888924821471,29.379556930569461,0,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"IF(G1083>0,G1083*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,12.255586241609171,37.043187794024789,39.861543778148636,42.444255590283838,44.824900879850695,47.032600612280064,49.092612961325294,51.026847986411894,0,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"IF(G1084>0,G1084*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,12.255586241609171,37.043187794024789,39.861543778148636,42.444255590283838,44.824900879850695,47.032600612280064,49.092612961325294,51.026847986411894,0,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"IF(G1085>0,G1085*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.0563577393364332,21.328231855005765,22.950947216695898,24.437986524710492,25.808682669511501,27.079802531584566,28.265888924821471,29.379556930569461,0,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"IF(G1086>0,G1086*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.0563577393364332,21.328231855005765,22.950947216695898,24.437986524710492,25.808682669511501,27.079802531584566,28.265888924821471,29.379556930569461,0,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"IF(G1087>0,G1087*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.0691624540947409,18.344379461521143,19.740074451863105,21.019074676816832,22.198008325776222,23.291296566895564,24.311447652067589,25.269311793384194,0,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"IF(G1088>0,G1088*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.0563577393364332,21.328231855005765,22.950947216695898,24.437986524710492,25.808682669511501,27.079802531584566,28.265888924821471,29.379556930569461,0,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"IF(G1089>0,G1089*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.0563577393364332,21.328231855005765,22.950947216695898,24.437986524710492,25.808682669511501,27.079802531584566,28.265888924821471,29.379556930569461,0,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"IF(G1090>0,G1090*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.2501250398734758,27.959014951638263,30.086220027435449,32.035568408918671,33.832403433367716,35.498704675337954,37.053536197607912,38.513435013203413,0,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"IF(G1091>0,G1091*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.2501250398734758,27.959014951638263,30.086220027435449,32.035568408918671,33.832403433367716,35.498704675337954,37.053536197607912,38.513435013203413,0,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"IF(G1092>0,G1092*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,12.255586241609171,37.043187794024789,39.861543778148636,42.444255590283838,44.824900879850695,47.032600612280064,49.092612961325294,51.026847986411894,0,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"IF(G1093>0,G1093*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.0563577393364332,21.328231855005765,22.950947216695898,24.437986524710492,25.808682669511501,27.079802531584566,28.265888924821471,29.379556930569461,0,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"IF(G1094>0,G1094*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.6047995644706354,22.985927629163889,24.734765419380786,26.337381995762545,27.81461286047556,29.184528067522919,30.462800743018086,31.66302645122795,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"IF(G1095>0,G1095*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.2501250398734758,27.959014951638263,30.086220027435449,32.035568408918671,33.832403433367716,35.498704675337954,37.053536197607912,38.513435013203413,0,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"IF(G1096>0,G1096*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.0691624540947409,18.344379461521143,19.740074451863105,21.019074676816832,22.198008325776222,23.291296566895564,24.311447652067589,25.269311793384194,0,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"IF(G1097>0,G1097*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.7949415415276428,17.515531574442083,18.848165350520656,20.069376941290813,21.195043230294193,22.238933798926393,23.21299174296929,24.127577033054951,0,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"IF(G1098>0,G1098*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.7067746582198016,26.316708347224978,28.318961848334503,30.15380591960686,31.845095236068765,33.413518296730992,34.877019345370492,36.251164014377679,0,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"IF(G1099>0,G1099*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10.702177483041762,32.347923836015838,34.80905016305195,37.064400470748843,39.143296405290982,41.071167818369993,42.870071383006405,44.559140034990705,0,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"IF(G1100>0,G1100*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10.292880722607293,31.110801721956559,33.477804116337694,35.646900241084658,37.646290357989535,39.500431773116489,41.230537618549846,42.855009105284033,0,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"IF(G1101>0,G1101*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10.497482749850516,31.729222674556514,34.14327637570311,36.355489823614413,38.394623845281551,40.285621909441382,42.050118823115106,43.706881576827094,0,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"IF(G1102>0,G1102*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.1825225756328672,12.641905998417196,13.603739834627085,14.485154256397816,15.297608468859886,16.051040723267665,16.75407099747126,17.414176642319006,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"IF(G1103>0,G1103*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.9521647029772189,11.945636577404493,12.854496163660929,13.687365539360645,14.455072779002235,15.167008771721743,15.831318738873902,16.455068206480423,0,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"IF(G1104>0,G1104*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.7887622388695847,17.496854290117525,18.828067042812915,20.047976422685029,21.172442383325837,22.215219823254447,23.188239103007184,24.101849146099671,0,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"IF(G1105>0,G1105*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.0544574858468945,18.299932881033456,19.692246243239421,20.968147579699185,22.144224791381532,23.234864105405411,24.252543467431291,25.208086800581967,0,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"IF(G1106>0,G1106*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.0834744475719278,18.387638254012074,19.786624502043864,21.068640800964179,22.250354551926353,23.346220930357699,24.368777684481103,25.328900612812596,0,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"IF(G1107>0,G1107*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.6834864041599289,23.223762957647146,24.990695967557158,26.609894813144052,28.102410581456464,29.486500297295407,30.777999256566126,31.990643696800706,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"IF(G1108>0,G1108*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.2463042144876688,24.924910942800899,26.82127235478303,28.55907802815906,30.160921048764969,31.646395774245349,33.032497440941128,34.333968470130095,0,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"IF(G1109>0,G1109*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8.3175487853226802,25.140251601723275,27.052996771984379,28.805816349307459,30.421498614207515,31.919807211268484,33.317884208464925,34.630599395341648,0,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"IF(G1110>0,G1110*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.8405948697389682,29.743742696456636,32.006735171211204,34.080517698416926,35.992051374679797,37.764718812415992,39.418801004321971,40.971890582371998,0,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"IF(G1111>0,G1111*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11.161108324874109,33.735067708477239,36.30173207007806,38.653796323790012,40.821839486812841,42.832381893897612,44.708426052455422,46.469925356949119,0,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"IF(G1112>0,G1112*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,18.926249235201336,57.205635930805343,61.55801098145372,65.546481748622128,69.222902052203992,72.632243274134694,75.813511503740344,78.80054235175939,0,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"IF(G1113>0,G1113*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.0278508787699545,18.219512938398129,19.605707712003419,20.876002038155903,22.046910921489005,23.132757368148848,24.145964488858468,25.097308640485519,0,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"IF(G1114>0,G1114*G$25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.0278508787699545,18.219512938398129,19.605707712003419,20.876002038155903,22.046910921489005,23.132757368148848,24.145964488858468,25.097308640485519,0,0,0,0]
[]
[null,"Tax Payable - Value of Imputation Credits"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G1212*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.9319805712005822,5.8395182166327606,6.2838061435185244,6.6909469317016823,7.066233789114345,7.4142573684040292,7.7389993886002104,8.043913769269798,0,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G1213*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2652453687866956,6.8468295144151501,7.3677566830358918,7.8451288671168804,8.2851523478873226,8.6932096611783223,9.0739693687372345,9.431481187947206,0,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G1214*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.7279108924699509,8.2452616694949441,8.8725857188208632,9.4474588864963849,9.9773550569845977,10.468756123295911,10.927284178567891,11.357816075574702,0,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G1215*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2902543160128062,6.9224204417167625,7.4490987930783197,7.9317413005968573,8.3766227645952824,8.7891851456171128,9.1741485476469968,9.5356073980892315,0,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G1216*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2902543160128062,6.9224204417167625,7.4490987930783197,7.9317413005968573,8.3766227645952824,8.7891851456171128,9.1741485476469968,9.5356073980892315,0,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G1217*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.6834626277575371,20.201135739538547,21.738098274032144,23.146554592185968,24.444815932695938,25.648763125765058,26.77217046639629,27.826986388589866,0,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G1218*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.2725712727278804,15.936638522433809,17.149145415638205,18.26027399308364,19.284469957019596,20.234261664942633,21.120515632636508,21.952657957525943,0,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G1219*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2902543160128062,6.9224204417167625,7.4490987930783197,7.9317413005968573,8.3766227645952824,8.7891851456171128,9.1741485476469968,9.5356073980892315,0,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G1220*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2902543160128062,6.9224204417167625,7.4490987930783197,7.9317413005968573,8.3766227645952824,8.7891851456171128,9.1741485476469968,9.5356073980892315,0,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G1221*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.2725712727278804,15.936638522433809,17.149145415638205,18.26027399308364,19.284469957019596,20.234261664942633,21.120515632636508,21.952657957525943,0,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G1222*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.2725712727278804,15.936638522433809,17.149145415638205,18.26027399308364,19.284469957019596,20.234261664942633,21.120515632636508,21.952657957525943,0,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G1223*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0221239114217662,12.157092157353285,13.082039913516661,13.92965231908498,14.710949121621555,15.435487443003201,16.111556687148237,16.74634745042459,0,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G1224*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.9856841577172268,21.114617042594126,22.72107995354472,24.193225686461787,25.550193501514894,26.808582348999632,27.982789387955414,29.085303352254776,0,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G1225*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.9856841577172268,21.114617042594126,22.72107995354472,24.193225686461787,25.550193501514894,26.808582348999632,27.982789387955414,29.085303352254776,0,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G1226*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0221239114217662,12.157092157353285,13.082039913516661,13.92965231908498,14.710949121621555,15.435487443003201,16.111556687148237,16.74634745042459,0,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G1227*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0221239114217662,12.157092157353285,13.082039913516661,13.92965231908498,14.710949121621555,15.435487443003201,16.111556687148237,16.74634745042459,0,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G1228*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.4594225988340019,10.45629629306705,11.251842437561969,11.980872565785592,12.652864745692446,13.276039043130471,13.857525161678524,14.403507722228989,0,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G1229*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0221239114217662,12.157092157353285,13.082039913516661,13.92965231908498,14.710949121621555,15.435487443003201,16.111556687148237,16.74634745042459,0,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G1230*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0221239114217662,12.157092157353285,13.082039913516661,13.92965231908498,14.710949121621555,15.435487443003201,16.111556687148237,16.74634745042459,0,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G1231*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.2725712727278804,15.936638522433809,17.149145415638205,18.26027399308364,19.284469957019596,20.234261664942633,21.120515632636508,21.952657957525943,0,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G1232*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.2725712727278804,15.936638522433809,17.149145415638205,18.26027399308364,19.284469957019596,20.234261664942633,21.120515632636508,21.952657957525943,0,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G1233*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.9856841577172268,21.114617042594126,22.72107995354472,24.193225686461787,25.550193501514894,26.808582348999632,27.982789387955414,29.085303352254776,0,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G1234*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0221239114217662,12.157092157353285,13.082039913516661,13.92965231908498,14.710949121621555,15.435487443003201,16.111556687148237,16.74634745042459,0,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G1235*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.3347357517482621,13.101978748623416,14.098816289047047,15.012307737584649,15.854329330471067,16.635180998488064,17.363796423520306,18.047925077199931,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G1236*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.2725712727278804,15.936638522433809,17.149145415638205,18.26027399308364,19.284469957019596,20.234261664942633,21.120515632636508,21.952657957525943,0,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G1237*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.4594225988340019,10.45629629306705,11.251842437561969,11.980872565785592,12.652864745692446,13.276039043130471,13.857525161678524,14.403507722228989,0,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G1238*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.3031166786707562,9.9838529974319865,10.743454249796773,11.439544856535763,12.081174641267689,12.676192265388043,13.231405293492495,13.75271890884132,0,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G1239*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.9628615551852864,15.000523757918236,16.141808253550664,17.187669374175908,18.151704284559194,19.045705429136664,19.87990102686118,20.663163488195273,0,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G1240*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.100241165333804,18.438316586529027,19.84115859293961,21.126708268326841,22.311678951015857,23.410565656470894,24.43594068831365,25.398709819944699,0,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G1241*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8669420118861568,17.733156981515236,19.082348346312482,20.318733137418253,21.458385504054032,22.515246110676397,23.501406442573412,24.427355190011898,0,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G1242*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.9835651674147936,18.085656924497211,19.46166753415077,20.722629199460215,21.884935591810482,22.962804488381586,23.968567729175607,24.912922498791442,0,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G1243*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.3840378681107341,7.2058864190978005,7.7541317057374375,8.2565379261467555,8.7196368272501346,9.149093212262569,9.5498204685586181,9.926080686121832,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G1244*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2527338806970145,6.8090128491205606,7.3270628132867293,7.8017983574355672,8.2393914840312732,8.6451949998813937,9.0238516811581242,9.3793888776938399,0,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G1245*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.2995944761556628,9.9732069453669894,10.73199821440336,11.427346560930465,12.068292158495726,12.662675299255033,13.217296288714094,13.738054013276811,0,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G1246*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.4510407669327297,10.430961742189069,11.224580358646469,11.951844120428534,12.622208131087472,13.243872540081083,13.823949776435835,14.36860947633172,0,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G1247*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.4675804351159987,10.480953804786882,11.278375966165001,12.009125256549581,12.682702094598021,13.307345930303887,13.890203280154227,14.437473349303179,0,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G1248*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.3795872503711593,13.237544885858872,14.244696701507578,15.167640043492108,16.018374031430184,16.807305169458381,17.543459576242689,18.2346669071764,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G1249*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.700393402257971,14.207199237396511,15.288125242226325,16.278674476050664,17.19172499779603,18.038445591319846,18.828523541336441,19.570362027974152,0,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G1250*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.7410028076339277,14.329943412982265,15.420208160031095,16.419315319105252,17.340254210098283,18.194290110423033,18.991193998825004,19.739441655344738,0,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G1251*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.6091390757512114,16.953933336980281,18.243839047590384,19.425895088097647,20.515469283567484,21.525889723077114,22.468716572463521,23.353977631952038,0,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G1252*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.3618317451782413,19.228988593832025,20.691987279944492,22.032663904560305,23.268448507483317,24.414457679521636,25.48380284989959,26.487857453460997,0,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G1253*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10.787962064064761,32.607212480559042,35.088066259428615,37.361494596714607,39.457054169756269,41.400378666256771,43.213701557131991,44.916309140502847,0,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G1254*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.4358750008988737,10.385122374886933,11.175253395841947,11.899321161748864,12.566739225248732,13.185671699844843,13.763199758649325,14.305465925076744,0,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G1255*G$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.4358750008988737,10.385122374886933,11.175253395841947,11.899321161748864,12.566739225248732,13.185671699844843,13.763199758649325,14.305465925076744,0,0,0,0]
[]
[null,"Revenue and Price Summary"]
[]
[null,"Building Blocks Total $ Nominal"]
[null,"Light ",null,null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",{"$f":"O$50","v":"2033-34"},"2034-35","2035-36","2036-37","2037-38",{"$f":"T$50","v":"2038-39"},"2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46",{"$f":"AB$50","v":"2046-47"},"2047-48","2048-49","2049-50"]
[null,"LED16",null,null,null,null,{"$f":"G789+G836+G930+G883+(G1212-G1259)","v":0},48.622200539861879,49.188934929184875,49.901577459840013,50.539471299559331,50.602118400606429,50.636310687143663,50.640586264007382,50.613427925534808,50.553261303723616,50.458452958368397,50.3273084074306,50.158070095846931,51.406374328326358,54.103204556933491,54.143641666396064,54.110257901203944,54.004940708068311,53.828970875597534,53.583090644202585,53.267562317663639,2.0273970614747808E-13,0,0,0]
[null,"LED17",null,null,null,null,{"$f":"G790+G837+G931+G884+(G1213-G1260)","v":0},57.009483550186317,57.673979078704114,58.509551763145652,59.257481679078388,59.330935345036679,59.371025768243449,59.376038878019898,59.344195752180028,59.273650445749404,59.162487751652137,59.008720891321417,58.81028913312938,60.273924649765881,63.43595550909275,63.483367981196579,63.444225548492348,63.320741240440611,63.114416780457617,62.826122444714144,62.456165784141106,-6.0775113857279324E-13,0,0,0]
[null,"LED22",null,null,null,null,{"$f":"G791+G838+G932+G885+(G1214-G1261)","v":0},68.653397682008119,69.453613241531457,70.459847647192888,71.360538668391115,71.448994894025873,71.497273594274589,71.503310607726988,71.464963675855586,71.380009828260796,71.246142685988843,71.06096968046063,70.82200918547727,72.584585250505128,76.392445777377759,76.449542019962848,76.402404932739131,76.253699545841513,76.005234302505826,75.658057228645049,75.212538690995629,-6.1149497752992079E-13,0,0,0]
[null,"LED46",null,null,null,null,{"$f":"G792+G839+G933+G886+(G1215-G1262)","v":0},57.638884314068584,58.310716060478583,59.155513702823889,59.911700975797999,59.985965590928004,60.026498623704605,60.031567079625709,59.999372396703052,59.9280482502095,59.815658288643334,59.660193798842485,59.45957129812119,60.939365763319373,64.136306334405489,64.184242253562346,64.144667677370592,64.019820067759611,63.811217727595398,63.519740541142866,63.145699454781912,3.9986365385926488E-13,0,0,0]
[null,"LED43",null,null,null,null,{"$f":"G793+G840+G934+G887+(G1216-G1263)","v":0},57.638884314068584,58.310716060478583,59.155513702823889,59.911700975797999,59.985965590928004,60.026498623704605,60.031567079625709,59.999372396703052,59.9280482502095,59.815658288643334,59.660193798842485,59.45957129812119,60.939365763319373,64.136306334405489,64.184242253562346,64.144667677370592,64.019820067759611,63.811217727595398,63.519740541142866,63.145699454781912,3.9986365385926488E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,{"$f":"G794+G841+G935+G888+(G1217-G1264)","v":0},168.20286137016177,170.1634132345894,172.6287173849434,174.83543711173209,175.05215748916601,175.17044173727686,175.18523259936245,175.09128147846656,174.88314203115127,174.55516356054613,174.10148420264136,173.51602389961596,177.83438755720869,187.16375883297766,187.30364632144222,187.18815905911606,186.82382644890512,186.21507923039644,185.36448509817322,184.27295146172912,-1.6200457297012607E-12,0,0,0]
[null,"LED35",null,null,null,null,{"$f":"G795+G842+G936+G889+(G1218-G1265)","v":0},132.69492540702794,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346641,138.19163663744592,138.20330512111599,138.12918725607119,137.96498643207337,137.70624482484072,137.34833802072635,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.3849702255464,146.90473067377101,146.23369854026515,145.37258967869553,1.3103436349946325E-14,0,0,0]
[null,"LED39",null,null,null,null,{"$f":"G796+G843+G937+G890+(G1219-G1266)","v":0},57.638884314068584,58.310716060478583,59.155513702823889,59.911700975797999,59.985965590928004,60.026498623704605,60.031567079625709,59.999372396703052,59.9280482502095,59.815658288643334,59.660193798842485,59.45957129812119,60.939365763319373,64.136306334405489,64.184242253562346,64.144667677370592,64.019820067759611,63.811217727595398,63.519740541142866,63.145699454781912,3.9986365385926488E-13,0,0,0]
[null,"LED26",null,null,null,null,{"$f":"G797+G844+G938+G891+(G1220-G1267)","v":0},57.638884314068584,58.310716060478583,59.155513702823889,59.911700975797999,59.985965590928004,60.026498623704605,60.031567079625709,59.999372396703052,59.9280482502095,59.815658288643334,59.660193798842485,59.45957129812119,60.939365763319373,64.136306334405489,64.184242253562346,64.144667677370592,64.019820067759611,63.811217727595398,63.519740541142866,63.145699454781912,3.9986365385926488E-13,0,0,0]
[null,"LED20",null,null,null,null,{"$f":"G798+G845+G939+G892+(G1221-G1268)","v":0},132.69492540702794,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346641,138.19163663744592,138.20330512111599,138.12918725607119,137.96498643207337,137.70624482484072,137.34833802072635,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.3849702255464,146.90473067377101,146.23369854026515,145.37258967869553,1.3103436349946325E-14,0,0,0]
[null,"LED28",null,null,null,null,{"$f":"G799+G846+G940+G893+(G1222-G1269)","v":0},132.69492540702794,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346641,138.19163663744592,138.20330512111599,138.12918725607119,137.96498643207337,137.70624482484072,137.34833802072635,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.3849702255464,146.90473067377101,146.23369854026515,145.37258967869553,1.3103436349946325E-14,0,0,0]
[null,"LED200",null,null,null,null,{"$f":"G800+G847+G941+G894+(G1223-G1270)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363077,105.34681011890103,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.77469264467439,104.42236122380181,107.02116287689734,112.63560098731017,112.7197856148901,112.65028510218616,112.43102885959804,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED105",null,null,null,null,{"$f":"G801+G848+G942+G895+(G1224-G1271)","v":0},175.80887773296266,177.85808438863151,180.43486787741134,182.74137393490417,182.96789425702096,183.09152723653423,183.10698693111249,183.0087874058969,182.7912360375885,182.44842660873604,181.97423218591751,181.36229777532756,185.87593483298383,195.62717378686554,195.77338689023074,195.65267737425327,195.27186989689562,194.63559555270632,193.74653814563095,192.60564611758929,8.1095882458991233E-13,0,0,0]
[null,"LED198",null,null,null,null,{"$f":"G802+G849+G943+G896+(G1225-G1272)","v":0},175.80887773296266,177.85808438863151,180.43486787741134,182.74137393490417,182.96789425702096,183.09152723653423,183.10698693111249,183.0087874058969,182.7912360375885,182.44842660873604,181.97423218591751,181.36229777532756,185.87593483298383,195.62717378686554,195.77338689023074,195.65267737425327,195.27186989689562,194.63559555270632,193.74653814563095,192.60564611758929,8.1095882458991233E-13,0,0,0]
[null,"LED88",null,null,null,null,{"$f":"G803+G850+G944+G897+(G1226-G1273)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363077,105.34681011890103,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.77469264467439,104.42236122380181,107.02116287689734,112.63560098731017,112.7197856148901,112.65028510218616,112.43102885959804,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED70",null,null,null,null,{"$f":"G804+G851+G945+G898+(G1227-G1274)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363077,105.34681011890103,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.77469264467439,104.42236122380181,107.02116287689734,112.63560098731017,112.7197856148901,112.65028510218616,112.43102885959804,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED150",null,null,null,null,{"$f":"G805+G852+G946+G899+(G1228-G1275)","v":0},87.063370025564183,88.078169958434117,89.354234382781087,90.496453097439627,90.608629586346609,90.669854616513035,90.677510504696315,90.628880528153417,90.521145608717973,90.351380892980643,90.116552225451017,89.813512511486792,92.048737821944187,96.877707417774332,96.950114486660851,96.890337202426579,96.701755244921287,96.386662006284752,95.946386549184481,95.381398557238597,-6.1336689700848462E-13,0,0,0]
[null,"LED90",null,null,null,null,{"$f":"G806+G853+G947+G900+(G1229-G1276)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363077,105.34681011890103,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.77469264467439,104.42236122380181,107.02116287689734,112.63560098731017,112.7197856148901,112.65028510218616,112.43102885959804,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED72",null,null,null,null,{"$f":"G807+G854+G948+G901+(G1230-G1277)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363077,105.34681011890103,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.77469264467439,104.42236122380181,107.02116287689734,112.63560098731017,112.7197856148901,112.65028510218616,112.43102885959804,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED117",null,null,null,null,{"$f":"G808+G855+G949+G902+(G1231-G1278)","v":0},132.69492540702794,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346641,138.19163663744592,138.20330512111599,138.12918725607119,137.96498643207337,137.70624482484072,137.34833802072635,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.3849702255464,146.90473067377101,146.23369854026515,145.37258967869553,1.3103436349946325E-14,0,0,0]
[null,"LED158",null,null,null,null,{"$f":"G809+G856+G950+G903+(G1232-G1279)","v":0},132.69492540702794,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346641,138.19163663744592,138.20330512111599,138.12918725607119,137.96498643207337,137.70624482484072,137.34833802072635,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.3849702255464,146.90473067377101,146.23369854026515,145.37258967869553,1.3103436349946325E-14,0,0,0]
[null,"LED298",null,null,null,null,{"$f":"G810+G857+G951+G904+(G1233-G1280)","v":0},175.80887773296266,177.85808438863151,180.43486787741134,182.74137393490417,182.96789425702096,183.09152723653423,183.10698693111249,183.0087874058969,182.7912360375885,182.44842660873604,181.97423218591751,181.36229777532756,185.87593483298383,195.62717378686554,195.77338689023074,195.65267737425327,195.27186989689562,194.63559555270632,193.74653814563095,192.60564611758929,8.1095882458991233E-13,0,0,0]
[null,"LED178",null,null,null,null,{"$f":"G811+G858+G952+G905+(G1234-G1281)","v":0},101.22488721291498,102.4047520483592,103.88837802554121,105.21638727363077,105.34681011890103,105.41799386438875,105.42689504082654,105.370355029921,105.24509620906966,105.04771797528205,104.77469264467439,104.42236122380181,107.02116287689734,112.63560098731017,112.7197856148901,112.65028510218616,112.43102885959804,112.06468331688394,111.5527937188302,110.89590614665626,4.0735133177351989E-13,0,0,0]
[null,"LED175",null,null,null,null,{"$f":"G812+G859+G953+G906+(G1235-G1282)","v":0},109.09239676144321,110.36396432053985,111.96290227151908,113.39412848262586,113.53468819254235,113.61140455765305,113.6209975608989,113.56006308645854,113.42506876482057,113.21234968767172,112.91810398868738,112.53838828619905,115.33917679631573,121.38998630371897,121.4807140194619,121.4058117131637,121.16951420108512,120.77469515610571,120.22301992418893,119.51507702966605,0,0,0,0]
[null,"LED79",null,null,null,null,{"$f":"G813+G860+G954+G907+(G1236-G1283)","v":0},132.69492540702794,134.24160113708172,136.18647500945269,137.92735210961115,138.09832241346641,138.19163663744592,138.20330512111599,138.12918725607119,137.96498643207337,137.70624482484072,137.34833802072635,136.88646947339072,140.29321855457098,147.65314225294534,147.76349923317727,147.67239154609635,147.3849702255464,146.90473067377101,146.23369854026515,145.37258967869553,1.3103436349946325E-14,0,0,0]
[null,"LED80",null,null,null,null,{"$f":"G814+G861+G955+G908+(G1237-G1284)","v":0},87.063370025564183,88.078169958434117,89.354234382781087,90.496453097439627,90.608629586346609,90.669854616513035,90.677510504696315,90.628880528153417,90.521145608717973,90.351380892980643,90.116552225451017,89.813512511486792,92.048737821944187,96.877707417774332,96.950114486660851,96.890337202426579,96.701755244921287,96.386662006284752,95.946386549184481,95.381398557238597,-6.1336689700848462E-13,0,0,0]
[null,"LED60",null,null,null,null,{"$f":"G815+G862+G956+G909+(G1238-G1285)","v":0},83.129615251300066,84.098563822343806,85.316972259792166,86.407582492942112,86.514690549525966,86.573149269880929,86.580459244660176,86.534026499884703,86.431159330842533,86.269065036785861,86.044846553444557,85.755498980288223,87.889730862235027,92.500514759569995,92.569650284374973,92.512573896937838,92.332512574177784,92.031656086673905,91.611273446505166,91.071813115733733,2.0601556523496466E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,{"$f":"G816+G863+G957+G910+(G1239-G1286)","v":0},124.90045365095769,126.35627797688483,128.18691037076059,129.82552871952856,129.986456264021,130.0742892302884,130.08527230970412,130.01550811232175,129.86095240987663,129.61740922973911,129.28052579533852,128.8457873084493,132.0524246716281,138.98002801398397,139.08390264861859,138.99814660774064,138.72760835455929,138.27557797213217,137.64396212373273,136.8334346139354,-8.2031842198273107E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,{"$f":"G817+G864+G958+G911+(G1240-G1287)","v":0},153.52491308857168,155.31438059310773,157.56455399882091,159.57870792882159,159.77651655608892,159.88447892226412,159.89797908390051,159.81222645429227,159.62224995627625,159.32289199182543,158.90880222292947,158.37443115809378,162.31595985633496,170.83121876819985,170.95889920320408,170.85348974841219,170.520950029038,169.96532414340712,169.18895572042388,168.19267298597293,8.0347114667565721E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,{"$f":"G818+G865+G959+G912+(G1241-G1288)","v":0},147.65346779879903,149.37449845918167,151.53861566868304,153.47573979050946,153.6659833750129,153.76981680137237,153.78280065944048,153.70032757491111,153.51761658574313,153.22970734238243,152.83145412648761,152.31751968270908,156.10830756863368,164.29790678251581,164.42070417493355,164.31932602577399,163.99950403884921,163.46512764897398,162.71845085472086,161.76027020709611,8.1844650250416734E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,{"$f":"G819+G866+G960+G913+(G1242-G1289)","v":0},150.58852550084393,152.34376683281127,154.55090239452997,156.52653269679593,156.72055794593808,156.82645537460184,156.83969732598251,156.75558484032319,156.5692419195521,156.27560961221724,155.86943991331594,155.34528947346197,159.21143069410516,167.56382287592569,167.68906123663072,167.58566789120152,167.25948847833885,166.71448974709713,165.95297050106439,164.97574312509863,1.2229899550598416E-12,0,0,0]
[null,"LED29",null,null,null,null,{"$f":"G820+G867+G961+G914+(G1243-G1290)","v":0},59.999137178627045,60.698479742132747,61.577870976617234,62.365023338496528,62.442329013020377,62.484521831683871,62.489797835647387,62.456284813664297,62.382040016934759,62.265047802360215,62.103217202046359,61.894379416840337,63.434769939144857,66.762621929328105,66.812520774933873,66.771325660663834,66.64136567020573,66.424221279361902,66.12080840275047,65.731450719684844,0,0,0,0]
[null,"LED24",null,null,null,null,{"$f":"G821+G868+G962+G915+(G1244-G1291)","v":0},56.694606634747458,57.355431996666425,58.186389614752024,58.930188536151434,59.00323650006991,59.04310549434922,59.048090915529933,59.016423666835735,58.946267998884608,58.835719282744165,58.68280171329738,58.485465940826558,59.941017450941573,63.085583662958832,63.132734264720426,63.093808024966997,62.971005750071896,62.765820869076357,62.479118851409169,62.111205549324467,-2.0648354510460561E-13,0,0,0]
[null,"LED58",null,null,null,null,{"$f":"G822+G869+G963+G916+(G1245-G1292)","v":0},83.040971897643331,84.008887252659321,85.225996468287718,86.315443754294137,86.422437598664786,86.480833982907555,86.488136162863285,86.441752930577479,86.338995451575613,86.177074003042023,85.953094609924534,85.664055575899269,87.796011668755455,92.401878962706519,92.470940766434424,92.413925241090539,92.23405592258149,91.933520246474885,91.513585871667757,90.974700782015134,-6.1336689700848462E-13,0,0,0]
[null,"LED78",null,null,null,null,{"$f":"G823+G870+G964+G917+(G1246-G1293)","v":0},86.852424264684828,87.864765439710723,89.137738088712382,90.277189322675156,90.389094019268128,90.450170707364066,90.457808046102741,90.409295895086274,90.301822006490141,90.132468613529795,89.898208912167391,89.595903432853405,91.825713017917764,96.64298250766015,96.715214141524626,96.655581691618508,96.467456649168341,96.153126849656147,95.713918135564626,95.150299052515948,-4.1109517073064745E-13,0,0,0]
[null,"LED151",null,null,null,null,{"$f":"G824+G871+G965+G918+(G1247-G1294)","v":0},87.268678483416195,88.285871466419437,89.564945041675756,90.709857279026664,90.82229829688464,90.883667704836157,90.89134164674968,90.842596993443351,90.734608018942495,90.564442972595685,90.329060543919724,90.025306216952089,92.265802523252034,97.106159552171903,97.178737367764498,97.118819119746732,96.929792457759376,96.613956182104118,96.172642489577157,95.606322171380882,4.0547941229495616E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,{"$f":"G825+G872+G966+G919+(G1248-G1295)","v":0},110.22117548368473,111.50589994873638,113.12138210619406,114.56741721087886,114.70943129171825,114.78694144084281,114.79663370286625,114.73506873959036,114.59867763208636,114.38375755124497,114.08646729284141,113.70282267304817,116.532590933996,122.64600815034186,122.7376746255042,122.66199730525356,122.42325482348259,122.02435058695602,121.46696717296734,120.7516991953074,0,0,0,0]
[null,"LED19 PT",null,null,null,null,{"$f":"G826+G873+G967+G920+(G1249-G1296)","v":0},118.29491146425312,119.6737424028847,121.40755913955003,122.9595167732101,123.11193343040732,123.19512122248116,123.20552344576467,123.1394488294483,122.99306703016251,122.76240398539406,122.44333712149331,122.03159041190666,125.06864009336942,131.62986705523141,131.72824812870471,131.64702742079973,131.39079697669573,130.96267287862153,130.36446095318988,129.59679936983994,-1.2192461161027141E-12,0,0,0]
[null,"LED32 PT",null,null,null,null,{"$f":"G827+G874+G968+G921+(G1250-G1297)","v":0},119.31692932583493,120.70767277896051,122.45646895685158,124.02183484622093,124.17556831869052,124.2594748180047,124.26996691208538,124.20332143910886,124.05567496316347,123.82301908752136,123.50119562124517,123.0858915947255,126.14918009730529,132.7670932772464,132.86632432146726,132.78440190109487,132.52595773463111,132.09413482593362,131.49075460319114,130.71646074935617,3.9892769411998301E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,{"$f":"G828+G875+G969+G922+(G1251-G1298)","v":0},141.16533523298818,142.81074101817586,144.87976341173743,146.73176716161322,146.91365113482908,147.01292195222973,147.02533527854115,146.94648619494799,146.77180382262608,146.49654577781627,146.11579245337677,145.62444112160421,149.24865564694741,157.07839060465821,157.19579208072787,157.09886865166959,156.79310016094485,156.28220513530189,155.56833852896483,154.65226189119812,-8.1844650250416734E-13,0,0,0]
[null,"LED180 F",null,null,null,null,{"$f":"G829+G876+G970+G923+(G1252-G1299)","v":0},160.10836937283173,161.97457283410085,164.3212381898858,166.42176308132309,166.62805413938338,166.74064614842081,166.75472522407301,166.66529534966503,166.46717227827165,166.15497724371505,165.72313047475674,165.16584450657317,169.27639386312953,178.15680416096583,178.28995978918331,178.1800301654911,177.83323047578872,177.25377823745151,176.44411757889321,175.40511224198596,8.221903414612949E-13,0,0,0]
[null,"LED360 F",null,null,null,null,{"$f":"G830+G877+G971+G924+(G1253-G1300)","v":0},271.50089535808274,274.66547640178248,278.64479208463592,282.2067194903118,282.55653385159167,282.74745973125414,282.77133407124256,282.61968496589827,282.28372132149229,281.7543221917623,281.02202577971985,280.07701809570551,287.04740843251471,302.10620489927078,302.33200116728995,302.14558997981908,301.55751062686011,300.57491488784865,299.20194734970011,297.44007268720043,1.6406368439654621E-12,0,0,0]
[null,"LED100",null,null,null,null,{"$f":"G831+G878+G972+G925+(G1254-G1301)","v":0},86.470747073707543,87.478639466338848,88.746017975292332,89.880461835541411,89.99187476151755,90.052683045145272,90.060286821228459,90.011987859212567,89.904986269832619,89.736377108571688,89.503146872829063,89.202169889606438,91.422180468298251,96.218280233619112,96.290194442065172,96.230824049852487,96.04352573202587,95.73057727006335,95.293298679968558,94.732156448317184,6.5517181749731624E-15,0,0,0]
[null,"LED120",null,null,null,null,{"$f":"G832+G879+G973+G926+(G1255-G1302)","v":0},86.470747073707543,87.478639466338848,88.746017975292332,89.880461835541411,89.99187476151755,90.052683045145272,90.060286821228459,90.011987859212567,89.904986269832619,89.736377108571688,89.503146872829063,89.202169889606438,91.422180468298251,96.218280233619112,96.290194442065172,96.230824049852487,96.04352573202587,95.73057727006335,95.293298679968558,94.732156448317184,6.5517181749731624E-15,0,0,0]
[]
[null,"PV in 2025 $"]
[null,"Building Blocks Total"]
[null,"Light ","NPV",null,null,null,{"$f":"G$50","v":"2025-26"},{"$f":"H$50","v":"2026-27"},"2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50"]
[null,"LED16",{"$f":"SUM(G1356:AE1356)","v":538.27552863482265},null,null,null,{"$f":"G1308*G$59","v":0},43.221928047235863,41.189642201168425,39.322969655731448,37.440991281773677,35.242763303342407,33.154915165348662,31.172325355462348,29.290098901275737,27.503557666079701,25.8082310508752,24.199847085906889,22.674323895683401,21.847166217386185,21.616517975511165,20.337371520047853,19.107839026106095,17.928752588681149,16.800308935197457,15.722208862304685,14.693769899704126,{"$f":"AB1308/(1+AB$30^AB$49)","v":2.0273970614747808E-13},0,0,0]
[null,"LED17",{"$f":"SUM(G1357:AE1357)","v":631.12754162610952},null,null,null,{"$f":"G1309*G$59","v":0},50.677669226346978,48.294816018876993,46.106144247729382,43.899526407304982,41.322106208620326,38.874106267098554,36.549521614439342,34.342612900184314,32.247895013523902,30.260126181414833,28.374297523411752,26.585623044411697,25.615781459071776,25.345346616447291,23.845548622910773,22.403922951725324,21.021445233475674,19.698346130878502,18.434274828292217,17.22843112994541,-6.0775113857279324E-13,0,0,0]
[null,"LED22",760.03232102922334,null,null,null,{"$f":"G1310*G$59","v":0},61.028340590576938,58.158801021317842,55.52310351727526,52.865794545207308,49.761948608098137,46.813956396190477,44.014586455152241,41.35692719966606,38.834373211294725,36.440612109941284,34.169611975305081,32.015609295692173,30.847682208819396,30.522012344060389,28.7158877893221,26.979816975325701,25.314974800532863,23.721639039416065,22.199387223918134,20.747255722111607,-6.1149497752992079E-13,0,0,0]
[null,"LED46",638.09536753979262,null,null,null,{"$f":"G1311*G$59","v":0},51.23716497576482,48.828004397387325,46.615169073110245,44.384189549894302,41.778313905889412,39.303287355157586,36.95303863285627,34.721765024480632,32.603920862052064,30.594206501875735,28.687557764054649,26.879135814751198,25.898586905004088,25.625166385507473,24.108810199473556,22.651268574622655,21.253527912776072,19.915821423231897,18.637794417244979,17.418637864657104,3.9986365385926488E-13,0,0,0]
[null,"LED43",638.09536753979262,null,null,null,{"$f":"G1312*G$59","v":0},51.23716497576482,48.828004397387325,46.615169073110245,44.384189549894302,41.778313905889412,39.303287355157586,36.95303863285627,34.721765024480632,32.603920862052064,30.594206501875735,28.687557764054649,26.879135814751198,25.898586905004088,25.625166385507473,24.108810199473556,22.651268574622655,21.253527912776072,19.915821423231897,18.637794417244979,17.418637864657104,3.9986365385926488E-13,0,0,0]
[null,"LED17 PT",1862.1017378200852,null,null,null,{"$f":"G1313*G$59","v":0},149.52124524927916,142.49078816105305,136.03325107105206,129.52276524314428,121.91825060146417,114.69558221094157,107.8370427938946,101.3256987612187,95.145366641749987,89.280580916953184,83.716563203115598,78.439192725574941,75.577736708588873,74.779835876816151,70.354777127283853,66.101352121168716,62.022439394562831,58.11871950316575,54.389157387702127,50.831392121357268,-1.6200457297012607E-12,0,0,0]
[null,"LED35",1469.0086077463493,null,null,null,{"$f":"G1314*G$59","v":0},117.95703309384163,112.4107185347424,107.31637949977757,102.18026930367012,96.181081805226071,90.483132106196067,85.072443079073182,79.935655846815692,75.060003299034221,70.433284716836781,66.04384146071844,61.880533677734817,59.623136332431315,58.993673845932442,55.502753204584373,52.147234105127737,48.929387419347393,45.849750036372662,42.90750539986071,40.100790979025696,1.3103436349946325E-14,0,0,0]
[null,"LED39",638.09536753979262,null,null,null,{"$f":"G1315*G$59","v":0},51.23716497576482,48.828004397387325,46.615169073110245,44.384189549894302,41.778313905889412,39.303287355157586,36.95303863285627,34.721765024480632,32.603920862052064,30.594206501875735,28.687557764054649,26.879135814751198,25.898586905004088,25.625166385507473,24.108810199473556,22.651268574622655,21.253527912776072,19.915821423231897,18.637794417244979,17.418637864657104,3.9986365385926488E-13,0,0,0]
[null,"LED26",638.09536753979262,null,null,null,{"$f":"G1316*G$59","v":0},51.23716497576482,48.828004397387325,46.615169073110245,44.384189549894302,41.778313905889412,39.303287355157586,36.95303863285627,34.721765024480632,32.603920862052064,30.594206501875735,28.687557764054649,26.879135814751198,25.898586905004088,25.625166385507473,24.108810199473556,22.651268574622655,21.253527912776072,19.915821423231897,18.637794417244979,17.418637864657104,3.9986365385926488E-13,0,0,0]
[null,"LED20",1469.0086077463493,null,null,null,{"$f":"G1317*G$59","v":0},117.95703309384163,112.4107185347424,107.31637949977757,102.18026930367012,96.181081805226071,90.483132106196067,85.072443079073182,79.935655846815692,75.060003299034221,70.433284716836781,66.04384146071844,61.880533677734817,59.623136332431315,58.993673845932442,55.502753204584373,52.147234105127737,48.929387419347393,45.849750036372662,42.90750539986071,40.100790979025696,1.3103436349946325E-14,0,0,0]
[null,"LED28",1469.0086077463493,null,null,null,{"$f":"G1318*G$59","v":0},117.95703309384163,112.4107185347424,107.31637949977757,102.18026930367012,96.181081805226071,90.483132106196067,85.072443079073182,79.935655846815692,75.060003299034221,70.433284716836781,66.04384146071844,61.880533677734817,59.623136332431315,58.993673845932442,55.502753204584373,52.147234105127737,48.929387419347393,45.849750036372662,42.90750539986071,40.100790979025696,1.3103436349946325E-14,0,0,0]
[null,"LED200",1120.6173120622586,null,null,null,{"$f":"G1319*G$59","v":0},89.982245622949861,85.751299609226621,81.865138230734644,77.947112174204349,73.370696941772536,69.024077703244913,64.896592158227506,60.978049632000143,57.258710872626608,53.729268693792307,50.38082942857428,47.20489516076055,45.482864035816121,45.002685392924064,42.339674376445672,39.779952960261866,37.325253454327964,34.975985418703573,32.73152595222308,30.590454243441375,4.0735133177351989E-13,0,0,0]
[null,"LED105",1946.304682833555,null,null,null,{"$f":"G1320*G$59","v":0},156.28249192896331,148.93412246269898,142.18458003836631,135.37969457103813,127.4313090681574,119.88203663823914,112.71335884063174,105.90757636111297,99.447773923212665,93.317786668407678,87.502167944755925,81.986158445989588,78.995309378794119,78.161328026553917,73.536171199134415,69.090409273593963,64.827050951423999,60.74680756257932,56.848597243124246,53.129952306776204,8.1095882458991233E-13,0,0,0]
[null,"LED198",1946.304682833555,null,null,null,{"$f":"G1321*G$59","v":0},156.28249192896331,148.93412246269898,142.18458003836631,135.37969457103813,127.4313090681574,119.88203663823914,112.71335884063174,105.90757636111297,99.447773923212665,93.317786668407678,87.502167944755925,81.986158445989588,78.995309378794119,78.161328026553917,73.536171199134415,69.090409273593963,64.827050951423999,60.74680756257932,56.848597243124246,53.129952306776204,8.1095882458991233E-13,0,0,0]
[null,"LED88",1120.6173120622586,null,null,null,{"$f":"G1322*G$59","v":0},89.982245622949861,85.751299609226621,81.865138230734644,77.947112174204349,73.370696941772536,69.024077703244913,64.896592158227506,60.978049632000143,57.258710872626608,53.729268693792307,50.38082942857428,47.20489516076055,45.482864035816121,45.002685392924064,42.339674376445672,39.779952960261866,37.325253454327964,34.975985418703573,32.73152595222308,30.590454243441375,4.0735133177351989E-13,0,0,0]
[null,"LED70",1120.6173120622586,null,null,null,{"$f":"G1323*G$59","v":0},89.982245622949861,85.751299609226621,81.865138230734644,77.947112174204349,73.370696941772536,69.024077703244913,64.896592158227506,60.978049632000143,57.258710872626608,53.729268693792307,50.38082942857428,47.20489516076055,45.482864035816121,45.002685392924064,42.339674376445672,39.779952960261866,37.325253454327964,34.975985418703573,32.73152595222308,30.590454243441375,4.0735133177351989E-13,0,0,0]
[null,"LED150",963.84122900441628,null,null,null,{"$f":"G1324*G$59","v":0},77.393591261048599,73.754561092744552,70.412079659665352,67.042191465944768,63.106023753218452,59.367503221916898,55.817459243846962,52.447126835333144,49.248129280743179,46.212461483422295,43.332474014109415,40.600857828122123,39.119741502339281,38.706740589070293,36.416288903783247,34.214676445072229,32.103393170069225,30.082791340752479,28.152335200786148,26.310802712428433,-6.1336689700848462E-13,0,0,0]
[null,"LED90",1120.6173120622586,null,null,null,{"$f":"G1325*G$59","v":0},89.982245622949861,85.751299609226621,81.865138230734644,77.947112174204349,73.370696941772536,69.024077703244913,64.896592158227506,60.978049632000143,57.258710872626608,53.729268693792307,50.38082942857428,47.20489516076055,45.482864035816121,45.002685392924064,42.339674376445672,39.779952960261866,37.325253454327964,34.975985418703573,32.73152595222308,30.590454243441375,4.0735133177351989E-13,0,0,0]
[null,"LED72",1120.6173120622586,null,null,null,{"$f":"G1326*G$59","v":0},89.982245622949861,85.751299609226621,81.865138230734644,77.947112174204349,73.370696941772536,69.024077703244913,64.896592158227506,60.978049632000143,57.258710872626608,53.729268693792307,50.38082942857428,47.20489516076055,45.482864035816121,45.002685392924064,42.339674376445672,39.779952960261866,37.325253454327964,34.975985418703573,32.73152595222308,30.590454243441375,4.0735133177351989E-13,0,0,0]
[null,"LED117",1469.0086077463493,null,null,null,{"$f":"G1327*G$59","v":0},117.95703309384163,112.4107185347424,107.31637949977757,102.18026930367012,96.181081805226071,90.483132106196067,85.072443079073182,79.935655846815692,75.060003299034221,70.433284716836781,66.04384146071844,61.880533677734817,59.623136332431315,58.993673845932442,55.502753204584373,52.147234105127737,48.929387419347393,45.849750036372662,42.90750539986071,40.100790979025696,1.3103436349946325E-14,0,0,0]
[null,"LED158",1469.0086077463493,null,null,null,{"$f":"G1328*G$59","v":0},117.95703309384163,112.4107185347424,107.31637949977757,102.18026930367012,96.181081805226071,90.483132106196067,85.072443079073182,79.935655846815692,75.060003299034221,70.433284716836781,66.04384146071844,61.880533677734817,59.623136332431315,58.993673845932442,55.502753204584373,52.147234105127737,48.929387419347393,45.849750036372662,42.90750539986071,40.100790979025696,{"$f":"AB1328/(1+AB$30^AB$49)","v":1.3103436349946325E-14},0,0,0]
[null,"LED298",1946.304682833555,null,null,null,{"$f":"G1329*G$59","v":0},156.28249192896331,148.93412246269898,142.18458003836631,135.37969457103813,127.4313090681574,119.88203663823914,112.71335884063174,105.90757636111297,99.447773923212665,93.317786668407678,87.502167944755925,81.986158445989588,78.995309378794119,78.161328026553917,73.536171199134415,69.090409273593963,64.827050951423999,60.74680756257932,56.848597243124246,53.129952306776204,8.1095882458991233E-13,0,0,0]
[null,"LED178",1120.6173120622586,null,null,null,{"$f":"G1330*G$59","v":0},89.982245622949861,85.751299609226621,81.865138230734644,77.947112174204349,73.370696941772536,69.024077703244913,64.896592158227506,60.978049632000143,57.258710872626608,53.729268693792307,50.38082942857428,47.20489516076055,45.482864035816121,45.002685392924064,42.339674376445672,39.779952960261866,37.325253454327964,34.975985418703573,32.73152595222308,30.590454243441375,4.0735133177351989E-13,0,0,0]
[null,"LED175",1207.7151359832808,null,null,null,{"$f":"G1331*G$59","v":0},96.975942490672793,92.416154340605587,88.227948547995382,84.00540145657078,79.073293157635902,74.388841303982701,69.940554888438925,65.717451185704022,61.709033979228501,57.905272699553429,54.296582436610315,50.873804790004122,49.017932109969912,48.500432506176161,45.630444083480349,42.871773246478334,40.226286945582814,37.694426573120843,35.275520814132484,32.968038427337447,0,0,0,0]
[null,"LED79",1469.0086077463493,null,null,null,{"$f":"G1332*G$59","v":0},117.95703309384163,112.4107185347424,107.31637949977757,102.18026930367012,96.181081805226071,90.483132106196067,85.072443079073182,79.935655846815692,75.060003299034221,70.433284716836781,66.04384146071844,61.880533677734817,59.623136332431315,58.993673845932442,55.502753204584373,52.147234105127737,48.929387419347393,45.849750036372662,42.90750539986071,40.100790979025696,1.3103436349946325E-14,0,0,0]
[null,"LED80",963.84122900441628,null,null,null,{"$f":"G1333*G$59","v":0},77.393591261048599,73.754561092744552,70.412079659665352,67.042191465944768,63.106023753218452,59.367503221916898,55.817459243846962,52.447126835333144,49.248129280743179,46.212461483422295,43.332474014109415,40.600857828122123,39.119741502339281,38.706740589070293,36.416288903783247,34.214676445072229,32.103393170069225,30.082791340752479,28.152335200786148,26.310802712428433,-6.1336689700848462E-13,0,0,0]
[null,"LED60",920.29231704390634,null,null,null,{"$f":"G1334*G$59","v":0},73.89674282718714,70.422133727055083,67.230674501034997,64.013046824761574,60.254725645286776,56.685121421548033,53.295477878741281,50.07742605848123,47.022967727442236,44.124459480541759,41.374597510091412,38.766403013500359,37.352207465262396,36.95786703244427,34.770904050265912,32.668766301964006,30.652876424441811,28.723570763543854,26.880337769831456,25.122010620480406,2.0601556523496466E-13,0,0,0]
[null,"LED23 PT",1382.7193539004993,null,null,null,{"$f":"G1335*G$59","v":0},111.02826200437012,105.80773678535735,101.01263814411581,96.178221970871888,90.531425472856526,85.168172129850447,80.075305827850059,75.240252387415879,70.650994635513186,66.296048520888291,62.164440230046438,58.24568426264095,56.120885958304733,55.528397964669622,52.242533260903258,49.084116641194363,46.055285586801162,43.156545450099451,40.387127639092654,37.745279027658036,-8.2031842198273107E-13,0,0,0]
[null,"LED155 TM",1699.6084676096996,null,null,null,{"$f":"G1336*G$59","v":0},136.47351772020878,130.05656199989235,124.16253134885083,118.22017244513226,111.27925336721336,104.68685935031071,98.426819186074454,92.483676967426717,86.842661447412155,81.489656680739088,76.411173895239202,71.594324542613691,68.982568816605067,68.254295499175413,64.215382282124253,60.333125469884159,56.610152407791389,53.04708426396266,49.64297630188161,46.395673617160291,8.0347114667565721E-13,0,0,0]
[null,"LED81 TM",1634.6082150067391,null,null,null,{"$f":"G1337*G$59","v":0},131.2541902724561,125.08264621647977,119.41402835224676,113.69893051315583,107.02346168566784,100.68318883933074,94.662559221543646,88.946708024816232,83.521428917467247,78.373145807957954,73.488885792106601,68.856253234488818,66.344382149656695,65.643961099675181,61.759513092907994,58.025730284107105,54.445139537754592,51.018338265857935,47.744417862641072,44.621305836420085,8.1844650250416734E-13,0,0,0]
[null,"LED101 TM",1667.1009800112088,null,null,null,{"$f":"G1338*G$59","v":0},133.86326290602125,127.56904081081534,121.78774208124,115.95903944721515,109.15087555682771,102.6845706780018,96.544262900302272,90.714791933387332,85.181669051915364,79.931048298609809,74.949698893717837,70.224978801200393,67.663176707743901,66.948832678315497,62.98716955963512,59.179166563837569,55.527400784452496,52.03248150885161,48.693482069980575,45.508288779136649,1.2229899550598416E-12,0,0,0]
[null,"LED29",664.22471471609856,null,null,null,{"$f":"G1339*G$59","v":0},53.335274036081692,50.827460816800986,48.524012168288458,46.201676334604237,43.489092770648405,40.912716435378911,38.466227451919679,36.143585490591789,33.939017794032623,31.84700770360406,29.862283666465448,27.979808703524256,26.959107327250209,26.674490519483093,25.096041111583954,23.578814660487588,22.123837960152528,20.731353769557071,19.400992875817796,18.131913119825924,0,0,0,0]
[null,"LED24",627.64167434262879,null,null,null,{"$f":"G1340*G$59","v":0},50.397764425006763,48.028072281647304,45.851489064425998,43.657058898330085,41.093874403451395,38.659395346922423,36.347649927308737,34.152930493947444,32.069782231598495,30.092992318775888,28.217579540270382,26.438784335166506,25.474299415206421,25.205358248436728,23.713843995368951,22.28018076510196,20.905338799581099,19.589547487518097,18.33245795090944,17.133274413655002,-2.0648354510460561E-13,0,0,0]
[null,"LED58",919.31098449375816,null,null,null,{"$f":"G1341*G$59","v":0},73.817944734729835,70.347040704113041,67.158984617250979,63.944787984260756,60.190474404153036,56.624676545795182,53.238647471435407,50.024027146734753,46.972825867099779,44.077408377817136,41.330478659445873,38.725065351080794,37.312377797746258,36.918457860780791,34.733826896289258,32.633930714236563,30.620190434529849,28.692942044358993,26.851674539764272,25.095222342136172,-6.1336689700848462E-13,0,0,0]
[null,"LED78",961.50593895810334,null,null,null,{"$f":"G1342*G$59","v":0},77.206074398435149,73.57586123305083,70.241478295227665,66.879755000578797,62.95312422506116,59.223661751790296,55.682219172079833,52.320052738925376,49.128806032631367,46.100493352084563,43.22748380181914,40.502486046230473,39.024958315860388,38.612958062132464,36.328055910172324,34.131777736306098,32.025609887649985,30.009903772686989,28.084124933164798,26.247054292215779,-4.1109517073064745E-13,0,0,0]
[null,"LED151",966.1141108866949,null,null,null,{"$f":"G1343*G$59","v":0},77.576096933236215,73.928485387118386,70.578121882529402,67.200286988055311,63.254837202710952,59.507500680428315,55.949085167300282,52.570805010507975,49.364263740869852,46.321437384515058,43.434658473683385,40.696600727871065,39.211991708103874,38.798016876864892,36.502163963677383,34.295359773259293,32.17909777628455,30.153731065417873,28.218722620929775,26.372847523330559,4.0547941229495616E-13,0,0,0]
[null,"LED18 PT",1220.2113610960901,null,null,null,{"$f":"G1344*G$59","v":0},97.979352294677369,93.372384029455262,89.140842883296955,84.87460510900209,79.891464299379948,75.158542435581737,70.664229613016374,66.397429468155551,62.347537180126636,58.504418393196744,54.858389022259907,51.400195904977956,49.525120515546938,49.002266344809271,46.102582159981623,43.315367363593651,40.642508223388703,38.08445069877898,35.640516528710577,33.309158628153966,0,0,0,0]
[null,"LED19 PT",1309.5922293979163,null,null,null,{"$f":"G1345*G$59","v":0},105.1563708530706,100.21194070467554,95.670437830609075,91.091696789416247,85.743539338714626,80.663929450793304,75.840406791876248,71.261062186295547,66.914514006694091,62.789885552574823,58.876783376533503,55.165276519162767,53.152851264141091,52.591697859954408,49.479610891064709,46.488231728905646,43.619584810929652,40.874148763216958,38.251195641876862,35.749065037411903,-1.2192461161027141E-12,0,0,0]
[null,"LED32 PT",1320.9065508109563,null,null,null,{"$f":"G1346*G$59","v":0},106.06487729633749,101.0777293685853,96.496989835914761,91.878690414148053,86.484327151433803,81.360831588540805,76.495635739694123,71.876727538999219,67.492627026666028,63.332363532118372,59.385453812974767,55.641881110550656,53.612069354873356,53.046067823281462,49.907093742937583,46.889870333577626,43.996439522934971,41.227284072216165,38.581669748404039,36.057921796767324,3.9892769411998301E-13,0,0,0]
[null,"LED33 PT",1562.7808820613375,null,null,null,{"$f":"G1347*G$59","v":0},125.48666852710647,119.58631211452149,114.16678250210103,108.70281532021303,102.32067740690779,96.259006420342132,90.502933021059008,85.038245585289459,79.851362030579764,74.92930282084599,70.259665102331482,65.830597923912748,63.429102523645163,62.759459109244503,59.045700040492967,55.475985696839523,52.052731908247523,48.776509835473021,45.646450798349711,42.660573373835533,-8.1844650250416734E-13,0,0,0]
[null,"LED180 F",{"$f":"SUM(G1396:AE1396)","v":1772.4910885587258},null,null,null,{"$f":"G1348*G$59","v":0},142.32577596152652,135.63364830583592,129.48686979551479,123.28969062008277,116.05113100680852,109.17604190839907,102.64755866264689,96.449562582169989,90.56664899930864,84.984096648716772,79.687838332613481,74.664432815891132,71.940679764487967,71.181176626100722,66.969066707188958,62.920330934020178,59.037709317769774,55.321849663489566,51.771766722465962,48.385213183687554,{"$f":"AB1348/(1+AB$30^AB$49)","v":8.221903414612949E-13},0,0,0]
[null,"LED360 F",3005.6699686779516,null,null,null,{"$f":"G1349*G$59","v":0},241.34638156301969,229.99832613351458,219.57503673485809,209.0662813124213,196.79162369267848,185.13331467862457,174.0627563218375,163.55261564732444,153.57677046622854,144.11025745690768,135.12922242106063,126.61087262536107,121.99211724681967,120.70420342378119,113.5615935851399,106.69602252355523,100.11213656382787,93.811034209754112,87.791044743501288,82.048357327733783,1.6406368439654621E-12,0,0,0]
[null,"LED100",957.28055447406064,null,null,null,{"$f":"G1350*G$59","v":0},76.866788559815674,73.252528542260464,69.932798711982969,66.585848673403902,62.676473667280064,58.963400497735648,55.437520959210005,52.090129729518985,48.912907111658733,45.897902498066863,43.037518527617777,40.324495906834819,38.85346124373941,38.443271545109468,36.168410506479233,33.981783983572704,31.884871791681579,29.878023795007255,27.960707884000133,26.131710339084997,6.5517181749731624E-15,0,0,0]
[null,"LED120",957.28055447406064,null,null,null,{"$f":"G1351*G$59","v":0},76.866788559815674,73.252528542260464,69.932798711982969,66.585848673403902,62.676473667280064,58.963400497735648,55.437520959210005,52.090129729518985,48.912907111658733,45.897902498066863,43.037518527617777,40.324495906834819,38.85346124373941,38.443271545109468,36.168410506479233,33.981783983572704,31.884871791681579,29.878023795007255,27.960707884000133,26.131710339084997,6.5517181749731624E-15,0,0,0]

{"sheet":"AnnuityResults","index":21,"n_rows":153,"n_cols":7,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[]
["Annuity Calculations for Lumaire Capital"]
[null,"Recovery of capital costs associated with the installation of new luminaries where SA Power Networks funds the installation."]
[null,"Applicable for SAPN and SLUOS service categories"]
[]
[null,"Light ","PV","FV","Recovered Over X Years","Discount Rate","PMT"]
[null,"LED16",{"$f":"_xlfn.XLOOKUP(B7,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":538.27552863482265},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},{"$f":"-PMT(F7,E7,C7,D7,0)","v":36.461997487017896}]
[null,"LED17",{"$f":"_xlfn.XLOOKUP(B8,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":631.12754162610952},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},{"$f":"-PMT(F8,E8,C8,D8,0)","v":42.751657120884879}]
[null,"LED22",{"$f":"_xlfn.XLOOKUP(B9,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":760.03232102922334},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},{"$f":"-PMT(F9,E9,C9,D9,0)","v":51.483478451461465}]
[null,"LED46",{"$f":"_xlfn.XLOOKUP(B10,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":638.09536753979262},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},43.223647463078294]
[null,"LED43",{"$f":"_xlfn.XLOOKUP(B11,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":638.09536753979262},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},43.223647463078294]
[null,"LED17 PT",{"$f":"_xlfn.XLOOKUP(B12,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1862.1017378200852},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},126.13604979807586]
[null,"LED35",{"$f":"_xlfn.XLOOKUP(B13,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1469.0086077463493},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},{"$f":"-PMT(F13,E13,C13,D13,0)","v":99.508495769632688}]
[null,"LED39",{"$f":"_xlfn.XLOOKUP(B14,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":638.09536753979262},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},43.223647463078294]
[null,"LED26",{"$f":"_xlfn.XLOOKUP(B15,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":638.09536753979262},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},43.223647463078294]
[null,"LED20",{"$f":"_xlfn.XLOOKUP(B16,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1469.0086077463493},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},99.508495769632688]
[null,"LED28",{"$f":"_xlfn.XLOOKUP(B17,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1469.0086077463493},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},99.508495769632688]
[null,"LED200",{"$f":"_xlfn.XLOOKUP(B18,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1120.6173120622586},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},75.90897865996628]
[null,"LED105",{"$f":"_xlfn.XLOOKUP(B19,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1946.304682833555},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},131.83983420987576]
[null,"LED198",{"$f":"_xlfn.XLOOKUP(B20,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1946.304682833555},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},131.83983420987576]
[null,"LED88",{"$f":"_xlfn.XLOOKUP(B21,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1120.6173120622586},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},75.90897865996628]
[null,"LED70",{"$f":"_xlfn.XLOOKUP(B22,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1120.6173120622586},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},75.90897865996628]
[null,"LED150",{"$f":"_xlfn.XLOOKUP(B23,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":963.84122900441628},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},65.289195960616311]
[null,"LED90",{"$f":"_xlfn.XLOOKUP(B24,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1120.6173120622586},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},75.90897865996628]
[null,"LED72",{"$f":"_xlfn.XLOOKUP(B25,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1120.6173120622586},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},75.90897865996628]
[null,"LED117",{"$f":"_xlfn.XLOOKUP(B26,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1469.0086077463493},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},99.508495769632688]
[null,"LED158",{"$f":"_xlfn.XLOOKUP(B27,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1469.0086077463493},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},99.508495769632688]
[null,"LED298",{"$f":"_xlfn.XLOOKUP(B28,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1946.304682833555},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},131.83983420987576]
[null,"LED178",{"$f":"_xlfn.XLOOKUP(B29,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1120.6173120622586},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},75.90897865996628]
[null,"LED175",{"$f":"_xlfn.XLOOKUP(B30,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1207.7151359832808},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},81.808857937382854]
[null,"LED79",{"$f":"_xlfn.XLOOKUP(B31,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1469.0086077463493},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},99.508495769632688]
[null,"LED80",{"$f":"_xlfn.XLOOKUP(B32,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":963.84122900441628},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},65.289195960616311]
[null,"LED60",{"$f":"_xlfn.XLOOKUP(B33,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":920.29231704390634},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},62.339256321908096]
[null,"LED23 PT",{"$f":"_xlfn.XLOOKUP(B34,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1382.7193539004993},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},93.663387847183301]
[null,"LED155 TM",{"$f":"_xlfn.XLOOKUP(B35,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1699.6084676096996},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},115.12899319809448]
[null,"LED81 TM",{"$f":"_xlfn.XLOOKUP(B36,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1634.6082150067391},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},110.72597110070213]
[null,"LED101 TM",{"$f":"_xlfn.XLOOKUP(B37,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1667.1009800112088},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},112.92698350589916]
[null,"LED29",{"$f":"_xlfn.XLOOKUP(B38,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":664.22471471609856},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},44.993611246303217]
[null,"LED24",{"$f":"_xlfn.XLOOKUP(B39,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":627.64167434262879},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},42.515529566558364]
[null,"LED58",{"$f":"_xlfn.XLOOKUP(B40,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":919.31098449375816},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},62.272782289421087]
[null,"LED78",{"$f":"_xlfn.XLOOKUP(B41,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":961.50593895810334},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},65.131006826482576]
[null,"LED151",{"$f":"_xlfn.XLOOKUP(B42,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":966.1141108866949},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},65.443157656943313]
[null,"LED18 PT",{"$f":"_xlfn.XLOOKUP(B43,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1220.2113610960901},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},82.65533396020345]
[null,"LED19 PT",{"$f":"_xlfn.XLOOKUP(B44,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1309.5922293979163},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},88.709863326742138]
[null,"LED32 PT",{"$f":"_xlfn.XLOOKUP(B45,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1320.9065508109563},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},89.476278920584704]
[null,"LED33 PT",{"$f":"_xlfn.XLOOKUP(B46,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1562.7808820613375},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},105.86049256037786]
[null,"LED180 F",{"$f":"_xlfn.XLOOKUP(B47,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":1772.4910885587258},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},120.06595540522007]
[null,"LED360 F",{"$f":"_xlfn.XLOOKUP(B48,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":3005.6699686779516},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},203.59969014881713]
[null,"LED100",{"$f":"_xlfn.XLOOKUP(B49,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":957.28055447406064},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},{"$f":"-PMT(F49,E49,C49,D49,0)","v":64.844785457977125}]
[null,"LED120",{"$f":"_xlfn.XLOOKUP(B50,AnnuitySupportingCalculations!$B$1356:$B$1399,AnnuitySupportingCalculations!$C$1356:$C$1399,\"error\",0)","v":957.28055447406064},0,20,{"$f":"'PTRM Integration'!$E$68","v":3.0839577279505061E-2},64.844785457977125]
[]
["Maintenance Annuity"]
[null,"Recovery of maintenance costs associated with luminaries where SA Power Networks maintains the asset but does not own the asset"]
[null,"Applicable for PLC and CLER service categories"]
[]
[null,"Light ","PV","FV","Recovered Over X Years","Discount Rate","PMT"]
[null,"LED16",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B57,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B57,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B57,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B57,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B57,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":199.25271778204274},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},{"$f":"-PMT(F57,E57,C57,D57,0)","v":11.89846486624006}]
[null,"LED17",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B58,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B58,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B58,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B58,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B58,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":204.89675200278634},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},{"$f":"-PMT(F58,E58,C58,D58,0)","v":12.235500885757917}]
[null,"LED22",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B59,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B59,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B59,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B59,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B59,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":212.73226318590793},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},{"$f":"-PMT(F59,E59,C59,D59,0)","v":12.70340192901187}]
[null,"LED46",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B60,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B60,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B60,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B60,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B60,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":205.32029314781997},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},12.260792834041915]
[null,"LED43",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B61,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B61,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B61,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B61,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B61,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":205.32029314781997},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},12.260792834041915]
[null,"LED17 PT",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B62,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B62,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B62,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B62,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B62,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":279.72184479666129},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},16.703714657852874]
[null,"LED35",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B63,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B63,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B63,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B63,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B63,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":255.8275746930764},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},15.276857666908596]
[null,"LED39",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B64,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B64,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B64,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B64,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B64,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":205.32029314781997},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},12.260792834041915]
[null,"LED26",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B65,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B65,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B65,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B65,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B65,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":205.32029314781997},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},12.260792834041915]
[null,"LED20",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B66,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B66,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B66,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B66,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B66,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":255.8275746930764},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},15.276857666908596]
[null,"LED28",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B67,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B67,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B67,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B67,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B67,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":255.8275746930764},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},15.276857666908596]
[null,"LED200",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B68,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B68,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B68,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B68,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B68,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":292.94663646840127},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},17.493438987945417]
[null,"LED105",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B69,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B69,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B69,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B69,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B69,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":361.77141043905073},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},21.603341046658958]
[null,"LED198",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B70,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B70,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B70,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B70,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B70,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":361.77141043905073},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},21.603341046658958]
[null,"LED88",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B71,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B71,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B71,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B71,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B71,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":292.94663646840127},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},17.493438987945417]
[null,"LED70",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B72,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B72,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B72,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B72,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B72,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":292.94663646840127},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},17.493438987945417]
[null,"LED150",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B73,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B73,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B73,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B73,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B73,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":279.87864141068303},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},16.713077837556771]
[null,"LED90",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B74,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B74,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B74,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B74,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B74,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":292.94663646840127},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},17.493438987945417]
[null,"LED72",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B75,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B75,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B75,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B75,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B75,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":292.94663646840127},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},17.493438987945417]
[null,"LED117",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B76,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B76,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B76,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B76,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B76,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":321.98662548555291},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},19.227574877697965]
[null,"LED158",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B77,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B77,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B77,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B77,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B77,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":321.98662548555291},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},19.227574877697965]
[null,"LED298",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B78,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B78,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B78,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B78,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B78,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":361.77141043905073},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},21.603341046658958]
[null,"LED178",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B79,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B79,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B79,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B79,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B79,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":292.94663646840127},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},17.493438987945417]
[null,"LED175",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B80,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B80,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B80,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B80,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B80,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":300.20663372268916},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},17.926972960383551]
[null,"LED79",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B81,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B81,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B81,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B81,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B81,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":321.98662548555291},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},19.227574877697965]
[null,"LED80",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B82,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B82,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B82,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B82,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B82,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":279.87864141068303},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},16.713077837556771]
[null,"LED60",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B83,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B83,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B83,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B83,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B83,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":276.24864278353903},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},16.4963108513377]
[null,"LED23 PT",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B84,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B84,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B84,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B84,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B84,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":250.58245952649298},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},14.96364327654207]
[null,"LED155 TM",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B85,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B85,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B85,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B85,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B85,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":341.20816597966621},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},20.375397736979583]
[null,"LED81 TM",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B86,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B86,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B86,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B86,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B86,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":335.79010116264612},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},20.051855581138867]
[null,"LED101 TM",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B87,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B87,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B87,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B87,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B87,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":338.49851997378164},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},20.213590017818472]
[null,"LED29",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B88,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B88,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B88,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B88,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B88,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":206.90857244169595},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},12.355637640106906]
[null,"LED24",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B89,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B89,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B89,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B89,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B89,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":204.68486263600676},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},12.22284781776356]
[null,"LED58",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B90,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B90,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B90,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B90,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B90,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":276.16684428044363},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},16.491426217260805]
[null,"LED78",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B91,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B91,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B91,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B91,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B91,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":279.68398443119776},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},16.701453809251635]
[null,"LED151",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B92,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B92,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B92,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B92,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B92,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":280.06809638764793},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},16.724391225962428]
[null,"LED18 PT",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B93,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B93,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B93,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B93,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B93,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":240.70436811000951},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},14.373768644101155]
[null,"LED19 PT",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B94,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B94,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B94,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B94,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B94,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":246.13740788075339},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},14.698205035979104]
[null,"LED32 PT",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B95,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B95,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B95,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B95,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B95,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":246.82515190678407},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},14.739273977079538]
[null,"LED33 PT",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B96,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B96,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B96,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B96,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B96,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":261.52754724230283},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},15.617234068648276]
[null,"LED180 F",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B97,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B97,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B97,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B97,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B97,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":354.47665779343384},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},21.167731640534182]
[null,"LED360 F",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B98,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B98,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B98,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B98,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B98,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":452.46447692018529},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},{"$f":"-PMT(F98,E98,C98,D98,0)","v":27.019117941194278}]
[null,"LED100",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B99,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B99,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B99,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B99,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B99,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":279.33177953822275},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},{"$f":"-PMT(F99,E99,C99,D99,0)","v":16.680421737059952}]
[null,"LED120",{"$f":"SUM(LEDOpex!$J$7,LEDOpex!$J$15,LEDOpex!$J$12)+_xlfn.XLOOKUP($B100,LEDOpex!$C$27:$C$70,LEDOpex!$J$27:$J$70,\"error\",0)+IF(_xlfn.XLOOKUP($B100,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$19,LEDOpex!$J$20)+IF(_xlfn.XLOOKUP($B100,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$8,LEDOpex!$J$9)+IF(_xlfn.XLOOKUP($B100,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$10,LEDOpex!$J$11)+IF(_xlfn.XLOOKUP($B100,LEDCapexandOpexInputs!$C$103:$C$146,LEDCapexandOpexInputs!$D$103:$D$146,\"error\",0)=\"LED-P\",LEDOpex!$J$13,LEDOpex!$J$14)","v":279.33177953822275},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},16.680421737059952]
[]
[]
[]
["Gifted Lights Annuity for 20 Years in the Future"]
[null,"Recovery of costs associated with luminaries where SA Power Networks is gifted the light and replacement is required in 20 years time."]
[null,"Applicable for TFI service categories"]
[]
[]
[null,"Light ","PV","FV","Recovered Over X Years","Discount Rate","PMT"]
[null,"LED16",{"$f":"_xlfn.XLOOKUP(B110,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":375.87335712169545},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},{"$f":"-PMT(F110,E110,C110,D110,0)","v":22.445445079250284}]
[null,"LED17",{"$f":"_xlfn.XLOOKUP(B111,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":440.71115111737953},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},{"$f":"-PMT(F111,E111,C111,D111,0)","v":26.317262851422647}]
[null,"LED22",{"$f":"_xlfn.XLOOKUP(B112,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":530.72429421189065},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},31.692437817826058]
[null,"LED46",{"$f":"_xlfn.XLOOKUP(B113,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":445.57672641978553},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},26.607812849606614]
[null,"LED43",{"$f":"_xlfn.XLOOKUP(B114,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":445.57672641978553},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},26.607812849606614]
[null,"LED17 PT",{"$f":"_xlfn.XLOOKUP(B115,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1300.2902682046617},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},77.647413015820703]
[null,"LED35",{"$f":"_xlfn.XLOOKUP(B116,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1025.7965812317022},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},61.25590013304484]
[null,"LED39",{"$f":"_xlfn.XLOOKUP(B117,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":445.57672641978553},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},26.607812849606614]
[null,"LED26",{"$f":"_xlfn.XLOOKUP(B118,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":445.57672641978553},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},26.607812849606614]
[null,"LED20",{"$f":"_xlfn.XLOOKUP(B119,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1025.7965812317022},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},61.25590013304484]
[null,"LED28",{"$f":"_xlfn.XLOOKUP(B120,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1025.7965812317022},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},61.25590013304484]
[null,"LED200",{"$f":"_xlfn.XLOOKUP(B121,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":782.51781611140154},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},46.728400223846414]
[null,"LED105",{"$f":"_xlfn.XLOOKUP(B122,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1359.0884894465137},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},81.15857500864665]
[null,"LED198",{"$f":"_xlfn.XLOOKUP(B123,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1359.0884894465137},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},81.15857500864665]
[null,"LED88",{"$f":"_xlfn.XLOOKUP(B124,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":782.51781611140154},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},46.728400223846414]
[null,"LED70",{"$f":"_xlfn.XLOOKUP(B125,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":782.51781611140154},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},46.728400223846414]
[null,"LED150",{"$f":"_xlfn.XLOOKUP(B126,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":673.04237180726659},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},40.191025264707143]
[null,"LED90",{"$f":"_xlfn.XLOOKUP(B127,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":782.51781611140154},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},46.728400223846414]
[null,"LED72",{"$f":"_xlfn.XLOOKUP(B128,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":782.51781611140154},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},46.728400223846414]
[null,"LED117",{"$f":"_xlfn.XLOOKUP(B129,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1025.7965812317022},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},61.25590013304484]
[null,"LED158",{"$f":"_xlfn.XLOOKUP(B130,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1025.7965812317022},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},61.25590013304484]
[null,"LED298",{"$f":"_xlfn.XLOOKUP(B131,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1359.0884894465137},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},81.15857500864665]
[null,"LED178",{"$f":"_xlfn.XLOOKUP(B132,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":782.51781611140154},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},46.728400223846414]
[null,"LED175",{"$f":"_xlfn.XLOOKUP(B133,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":843.33750739147695},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},{"$f":"-PMT(F133,E133,C133,D133,0)","v":50.360275201146031}]
[null,"LED79",{"$f":"_xlfn.XLOOKUP(B134,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1025.7965812317022},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},61.25590013304484]
[null,"LED80",{"$f":"_xlfn.XLOOKUP(B135,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":673.04237180726659},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},40.191025264707143]
[null,"LED60",{"$f":"_xlfn.XLOOKUP(B136,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":642.632526167229},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},38.375087776057335]
[null,"LED23 PT",{"$f":"_xlfn.XLOOKUP(B137,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":965.5415077587835},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},57.657741559797763]
[null,"LED155 TM",{"$f":"_xlfn.XLOOKUP(B138,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1186.8225593185355},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},70.871638197475889]
[null,"LED81 TM",{"$f":"_xlfn.XLOOKUP(B139,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1141.4334196309167},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},68.161205487229239]
[null,"LED101 TM",{"$f":"_xlfn.XLOOKUP(B140,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1164.1228491418053},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},69.516114885080711]
[null,"LED29",{"$f":"_xlfn.XLOOKUP(B141,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":463.82263380380812},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},27.697375342796501]
[null,"LED24",{"$f":"_xlfn.XLOOKUP(B142,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":438.2769987760206},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},26.171906359249643]
[null,"LED58",{"$f":"_xlfn.XLOOKUP(B143,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":641.94726975029323},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},38.334167383642942]
[null,"LED78",{"$f":"_xlfn.XLOOKUP(B144,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":671.41165805034166},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},40.093646465764529]
[null,"LED151",{"$f":"_xlfn.XLOOKUP(B145,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":674.62950645854687},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},40.28580171792926]
[null,"LED18 PT",{"$f":"_xlfn.XLOOKUP(B146,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":852.06351820681641},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},50.881352826909314]
[null,"LED19 PT",{"$f":"_xlfn.XLOOKUP(B147,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":914.47744052698238},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},54.608428021452326]
[null,"LED32 PT",{"$f":"_xlfn.XLOOKUP(B148,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":922.37813774771314},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},55.080221678001074]
[null,"LED33 PT",{"$f":"_xlfn.XLOOKUP(B149,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1091.2769861111585},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},65.166091700607993]
[null,"LED180 F",{"$f":"_xlfn.XLOOKUP(B150,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":1237.7158917377469},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},73.910756230376506]
[null,"LED360 F",{"$f":"_xlfn.XLOOKUP(B151,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":2098.8345214060237},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},125.33283907484036]
[null,"LED100",{"$f":"_xlfn.XLOOKUP(B152,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":668.46110695400046},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},39.917452991734912]
[null,"LED120",{"$f":"_xlfn.XLOOKUP(B153,LEDOpex!$C$75:$C$118,LEDOpex!$J$75:$J$118,\"error\",0)","v":668.46110695400046},0,20,{"$f":"'PTRM Integration'!$E$76","v":1.7541597749468396E-2},39.917452991734912]

{"sheet":"LEDCapexandOpexInputs","index":22,"n_rows":146,"n_cols":12,"rows_kept":146,"cut":false,"hidden":false,"merged":[[86,2,86,3],[79,2,79,3],[80,2,80,3],[81,2,81,3],[82,2,82,3],[83,2,83,3],[56,2,56,3],[57,2,57,3],[62,2,62,3],[63,2,63,3],[64,2,64,3],[58,2,58,3],[90,2,90,3],[91,2,91,3],[74,6,74,7],[65,2,65,3],[69,2,69,3],[70,2,70,3],[71,2,71,3],[66,2,66,3],[69,6,69,7],[70,6,70,7],[71,6,71,7],[72,6,72,7],[73,6,73,7],[87,2,87,3],[88,2,88,3],[89,2,89,3]]}
[]
[null,"Capital Costs"]
[null,null,null,"Required $","2024/25","June 2025 $"]
[]
[null,null,null,null,"Capital Cost","Capital Cost","Capital Cost","Capital Cost",null,"Capital Cost","Capital Cost ","Capital Cost"]
[null,null,"Light ","LED / HID","Materials Specific to Light","Materials PE Cell","Materials Extended Warranty","Lab/Serv",null,"Oncosts and overhead applicable on Materials","Overhead on Labour","Total capital cost for a new installation"]
[null,null,"LED16","LED-P",null,null,null,null,null,null,null,532.21240471835347]
[null,null,"LED17","LED-P",null,null,null,null,null,null,null,624.01853464286376]
[null,null,"LED22","LED-P",null,null,null,null,null,null,null,751.47133339783545]
[null,null,"LED46","LED-P",null,null,null,null,null,null,null,630.90787511610552]
[null,null,"LED43","LED-P",null,null,null,null,null,null,null,630.90787511610552]
[null,null,"LED17 PT","LED-P",null,null,null,null,null,null,null,1841.127064105847]
[null,null,"LED35","LED-P",null,null,null,null,null,null,null,1452.4617265501797]
[null,null,"LED39","LED-P",null,null,null,null,null,null,null,630.90787511610552]
[null,null,"LED26","LED-P",null,null,null,null,null,null,null,630.90787511610552]
[null,null,"LED20","LED-P",null,null,null,null,null,null,null,1452.4617265501797]
[null,null,"LED28","LED-P",null,null,null,null,null,null,null,1452.4617265501797]
[null,null,"LED200","LED-V",null,null,null,null,null,null,null,1107.9947028880938]
[null,null,"LED105","LED-V",null,null,null,null,null,null,null,1924.3815489672368]
[null,null,"LED198","LED-V",null,null,null,null,null,null,null,1924.3815489672368]
[null,null,"LED88","LED-V",null,null,null,null,null,null,null,1107.9947028880938]
[null,null,"LED70","LED-V",null,null,null,null,null,null,null,1107.9947028880938]
[null,null,"LED150","LED-V",null,null,null,null,null,null,null,952.98454224015563]
[null,null,"LED90","LED-V",null,null,null,null,null,null,null,1107.9947028880938]
[null,null,"LED72","LED-V",null,null,null,null,null,null,null,1107.9947028880938]
[null,null,"LED117","LED-V",null,null,null,null,null,null,null,1452.4617265501797]
[null,null,"LED158","LED-V",null,null,null,null,null,null,null,1452.4617265501797]
[null,null,"LED298","LED-V",null,null,null,null,null,null,null,1924.3815489672368]
[null,null,"LED178","LED-V",null,null,null,null,null,null,null,1107.9947028880938]
[null,null,"LED175","LED-V",null,null,null,null,null,null,null,1194.1114588036155]
[null,null,"LED79","LED-V",null,null,null,null,null,null,null,1452.4617265501797]
[null,null,"LED80","LED-V",null,null,null,null,null,null,null,952.98454224015563]
[null,null,"LED60","LED-V",null,null,null,null,null,null,null,909.92616428239489]
[null,null,"LED23 PT","LED-P",null,null,null,null,null,null,null,1367.1444329939875]
[null,null,"LED155 TM","LED-V",null,null,null,null,null,null,null,1680.4641145778353]
[null,null,"LED81 TM","LED-V",null,null,null,null,null,null,null,1616.1960234148223]
[null,null,"LED101 TM","LED-V",null,null,null,null,null,null,null,1648.3227906168086]
[null,null,"LED29","LED-P",null,null,null,null,null,null,null,656.74290189076191]
[null,null,"LED24","LED-P",null,null,null,null,null,null,null,620.57193209309594]
[null,null,"LED58","LED-V",null,null,null,null,null,null,null,908.95588544087536]
[null,null,"LED78","LED-V",null,null,null,null,null,null,null,950.67555685043226]
[null,null,"LED151","LED-V",null,null,null,null,null,null,null,955.23182243005272]
[null,null,"LED18 PT","LED-P",null,null,null,null,null,null,null,1206.4669267069355]
[null,null,"LED19 PT","LED-P",null,null,null,null,null,null,null,1294.8410108407181]
[null,null,"LED32 PT","LED-P",null,null,null,null,null,null,null,1306.0278879819871]
[null,null,"LED33 PT","LED-P",null,null,null,null,null,null,null,1545.1777519947384]
[null,null,"LED180 F","LED-V",null,null,null,null,null,null,null,1752.5257872602901]
[null,null,"LED360 F","LED-V",null,null,null,null,null,null,null,2971.8141671364542]
[null,null,"LED100","LED-V",null,null,null,null,null,null,null,946.4977670058604]
[null,null,"LED120","LED-V",null,null,null,null,null,null,null,946.4977670058604]
[]
[null,"Operational Costs"]
[]
[null,null,"For All LEDs"]
[]
[null,null,"Cleaning "]
[null,null,"Lab/Serv Cleaning $",null,41.213977219663313]
[null,null,"Frequency Rate Cleaning Yrs.",null,10]
[null,null,"Proportion cleaned each year",null,0.1]
[]
[]
[null,null,"Fitting Failures (Warrantee)"]
[null,null,"Lab/Serv Warrantee Period $ Includes Overhead"]
[null,null,"Warrantee Handling Cost $"]
[null,null,"On Cost and Overhead"]
[null,null,"Failure Rate Warrantee Period LED (yr. 1-10) %",null,7.4379204227793365E-3]
[null,null,"Failure Rate Warrantee Period LED-V (yr. 1-10) %",null,1.0199581784236154E-2]
[]
[null,null,"PE Cell ",null,null,null,"PE Cell Bulk Replacement"]
[null,null,"Lab/Serv PE Cell $",null,null,null,"Bulk replacement labour cost"]
[null,null,"Materials PE Cell $",null,null,null,"Materials PE Cell $"]
[null,null,"On Cost and Overhead",null,null,null,"On Cost and Overhead"]
[null,null,"Failure Rate PE Cell (yr. 1-10) %","LED-P",7.3953835417322426E-3,null,"Replacement cycle",null,10]
[null,null,"Failure Rate PE Cell (yr. 1-10) %","LED-V",8.3639072931311724E-3,null,"Proportion replaced each year",null,0.1]
[null,null,"Failure Rate PE Cell (yr. 11-20) %","LED-P",7.3953835417322426E-3]
[null,null,"Failure Rate PE Cell (yr. 11-20) %","LED-V",8.3639072931311724E-3]
[]
[]
[null,null,"Fuse Failure"]
[null,null,"Lab/Serv Fuse $"]
[null,null,"Materials Fuse $"]
[null,null,"On Cost and Overhead"]
[null,null,"Fuse Failure Rate LED-P",null,5.3918496199595062E-3]
[null,null,"Fuse Failure Rate LED-V",null,5.0434589081533509E-3]
[]
[null,null,"Testing"]
[null,null,"Lab/Serv Testing $"]
[null,null,"Sample Size",null,7.0117485742777902E-2]
[null,null,"Frequency Rate Testing (yr. 1-10)",null,4]
[null,null,"Frequency Rate Testing (yr. 11-20)",null,3]
[null,null,"Cost per year (yr. 1-10)"]
[null,null,"Cost per year (yr. 11-20)"]
[]
[null,null,"Working when attended faults"]
[null,null,"LED-P"]
[null,null,"LED-V"]
[null,null,"Labour/Fault"]
[]
[null,null,"For each individual LED "]
[]
[null,null,"Fitting Failure (No Warrantee)"]
[null,null,"Light ","LED / HID","Lab/Serv Fitting Replacement $","Materials Fitting Replacement $ Inclusive of On-cost and Overhead","Failure Rate Fitting Replacement (yr. 1-10) %","Failure Rate Fitting Replacement (yr. 11-20) %"]
[null,null,"LED16","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED17","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED22","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED46","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED43","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED17 PT","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED35","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED39","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED26","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED20","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED28","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED200","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED105","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED198","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED88","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED70","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED150","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED90","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED72","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED117","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED158","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED298","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED178","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED175","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED79","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED80","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED60","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED23 PT","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED155 TM","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED81 TM","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED101 TM","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED29","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED24","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED58","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED78","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED151","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED18 PT","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED19 PT","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED32 PT","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED33 PT","LED-P",null,null,0,7.4379204227793365E-3]
[null,null,"LED180 F","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED360 F","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED100","LED-V",null,null,0,1.0199581784236154E-2]
[null,null,"LED120","LED-V",null,null,0,1.0199581784236154E-2]

{"sheet":"Global Assumptions","index":23,"n_rows":189,"n_cols":17,"rows_kept":189,"cut":false,"hidden":false,"merged":[]}
[null,"Public Lighting Model"]
[null,"Global Assumptions"]
[]
[]
[null,null,"Rounding",null,null,null,1000000]
[]
[null,null,"Base Year",null,null,null,2025]
[]
[null,null,"CPI Escalation",null,null,null,"2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"Index June",133.69999999999999,138.78059999999999,142.66645679999999,147.23178341759998,151.68554486598239,156.00858289466288,160.18181248709513,164.18635779927249,null,null,"Forecast CPI to be updated"]
[null,null,null,null,null,"Year on Year Change",null,3.7999999999999999E-2,2.8000000000000001E-2,3.2000000000000001E-2,3.0249999999999999E-2,2.8500000000000001E-2,2.6750000000000003E-2,2.5000000000000001E-2,null,null,"https://www.rba.gov.au/publications/smp/2024/aug/"]
[null,null,null,null,null,"Cummulative Escalation from 2025 $",null,0.97276264591439687,1,1.032,1.063218,1.0935197129999998,1.12277136532275,1.1508406494558185]
[null,null,null,null,null,"Cummulative Escalation to 2025 $",1,1.038,1.067064]
[]
[]
[]
[null,null,"Labour Escalation",null,null,null,"2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"June Year on Year Labour Real %",null,1.5344697397194685E-3,1.1711746677211475E-2,1.4845539188483765E-2,9.3667774682359654E-3,7.9608540191656637E-3,9.9153798552842117E-3,1.1776586391543171E-2,null,null,"Forecast labour escalation to be updated"]
[null,null,null,null,null,"Weighting applied to escalation from opex model",null,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997]
[null,null,null,null,null,"Cummulative from 2025 $",null,0.99909241836676521,1,1.0087885591995824,1.0143824251839251,1.0191630326245709,1.025145422677509,1.0322924691488706]
[null,null,null,null,null,"Cummulative Labour Escalation to 2025 $",1,1.0009084060859139,1.0078480584198224]
[]
[null,null,"On Costs"]
[null,null,null,null,null,"Materials On Costs",0.17399999999999999]
[]
[null,null,"Business, Project Support and Corporate Overheads"]
[null,null,null,null,null,"Field Services",0.25600000000000001]
[]
[null,null,null,null,null,"Network Management",0.16200000000000001]
[]
[null,null,"Admin and Systems"]
[null,null,null,null,"Margin",null,0.06]
[]
[]
[]
[]
[]
[null,null,null,"Admin and System Costs"]
[]
[null,null,null,null,null," ","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"GSL",0,0,0]
[null,null,null,null,null,"SAP Maintenance",116686.26681922936,121230.37141684824,125488.88982746216]
[null,null,null,null,null,"SLO reporting Tool",67061.072884614565,69672.627251062208,72120.051624978238]
[null,null,null,null,null,"GIS Maintenance",93885.502038460399,97541.678151487096,100968.07227496954]
[null,null,null,null,null,"Customer Management",235384.36582499719,244550.92165122839,253141.38120367369]
[null,null,null,null,null,"Asset Data Audit",134122.14576922913,139345.25450212442,144240.10324995648]
[null,null,null,null,null,"Asset Management",201183.21865384374,209017.88175318664,216360.15487493476]
[]
[]
[null,null,"Unplanned Bracket Replacement"]
[null,null,null,null,null,"Material Cost","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Res Long Pipe / X-Arm Bracket Long Pipe"]
[null,null,null,null,null,"Wall Bracket"]
[null,null,null,null,null,"Long Pipe - Shortest"]
[null,null,null,null,null,"Long Pipe - Arrangement 1"]
[null,null,null,null,null,"Long Pipe - Arrangement 2"]
[null,null,null,null,null,"Long Pipe - Longest"]
[null,null,null,null,null,"Pole Bracket"]
[null,null,null,null,null,"Highway X-Arm Bracket / Crank Handle"]
[null,null,null,null,null,"9M Highway Pole Bracket"]
[null,null,null,null,null,"10.5M Highway Pole Bracket"]
[null,null,null,null,null,"Res X-Arm Bracket"]
[null,null,null,null,null,"Traffic Route Bracket - Shortest"]
[null,null,null,null,null,"Traffic Route Bracket - Med"]
[null,null,null,null,null,"Traffic Route Bracket - Long"]
[]
[null,null,null,null,null,"Labour Cost","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Res Long Pipe / X-Arm Bracket Long Pipe"]
[null,null,null,null,null,"Wall Bracket"]
[null,null,null,null,null,"Long Pipe - Shortest"]
[null,null,null,null,null,"Long Pipe - Arrangement 1"]
[null,null,null,null,null,"Long Pipe - Arrangement 2"]
[null,null,null,null,null,"Long Pipe - Longest"]
[null,null,null,null,null,"Pole Bracket"]
[null,null,null,null,null,"Highway X-Arm Bracket / Crank Handle"]
[null,null,null,null,null,"9M Highway Pole Bracket"]
[null,null,null,null,null,"10.5M Highway Pole Bracket"]
[null,null,null,null,null,"Res X-Arm Bracket"]
[null,null,null,null,null,"Traffic Route Bracket - Shortest"]
[null,null,null,null,null,"Traffic Route Bracket - Med"]
[null,null,null,null,null,"Traffic Route Bracket - Long"]
[]
[]
[]
[null,null,"Inspection Cost"]
[]
[null,null,null,null,null,null,"2022/23","2023/24","2024/25","% of inspections"]
[null,null,null,null,null,"Access to columns cost",null,null,null,0.9]
[null,null,null,null,null,"No access columns costs",null,null,null,0.1]
[null,null,null,null,null,"Average column inspection cost",null,null,38.835155362196488]
[]
[null,null,"Column Inspection Assumptions",null,null,null,"2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Damage Average Cost"]
[null,null,null,null,null,"Internal Wiring",875,909.07505982753139,941.0085830334782]
[null,null,null,null,null,"Access Panel",320,332.4617361654972,344.14028179510063]
[null,null,null,null,null,"Column Leaning",3730,3875.2571121790766,4011.3851596741415]
[null,null,null,null,null,"Above Ground Corrosion",5580,5797.3015243858572,6000.9461638020666]
[null,null,null,null,null,"Below Ground Corrosion",5580,5797.3015243858572,6000.9461638020666]
[null,null,null,null,null,"Earthing damaged",470,488.30317499307398,505.45603888655404]
[null,null,null,null,null,"High Earth Test",765,794.79133802064177,822.71036116641244]
[]
[null,null,"Cable replacement cost"]
[null,null,null,null,null,"Average cable replacement cost",400000,415577.17020687147,430175.35224387574]
[]
[null,null,"Cable Fault",null,null,null,"2022/23","2023/24","2024/25"]
[null,null,null,null,null,"Total average cable fault cost per noti",2132.7182148840525,2215.7725014754124,2293.6070233116925]
[]
[null,null,"SLO \"Lamp\" Cost"]
[null,null,null,null,null,"Lamp Materials $","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"F-40",23.23,24.112740000000002,24.787896719999999]
[null,null,null,null,null,"MV-80",23.23,24.112740000000002,24.787896719999999]
[]
[null,null,"SLO \"Fitting\" Damage Faults"]
[null,null,null,null,null,"Fitting $","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"F-40",260.30088495575222,270.19231858407079,277.7577035044248]
[null,null,null,null,null,"MV-80",260.30088495575222,270.19231858407079,277.7577035044248]
[]
[null,null,"Labour Hours"]
[null,null,null,null,"Field Worker Labour Rate "]
[null,null,null,null,null,null,152.11000000000001,158.03360840041805,163.58493207453986]
[]
[null,null,"Labour/Services Rates"]
[null,null,null,null,"Service Rates"]
[null,null,null,null,null,null,"2022/23","2023/24","2024/25"]
[null,null,null,null,null,"SLO"]
[null,null,null,null,null,"Cleaning Rate"]
[null,null,null,null,null,"LED Conversions"]
[null,null,null,null,null,"Floods"]
[null,null,null,null,null,"Testing"]
[null,null,null,null,null,"Warantee handling costs"]
[]
[null,null,null,null,"Labour/Services Cost Calculations"]
[null,null,null,null,null,"Cleaning Rate"]
[null,null,null,null,null,null,"Regional","Percentage of LED lights located in each region","Bulk Lamp Replacement Cost 2022/23"]
[null,null,null,null,null,null,"Regional LED",0.21539452547198321,47.53]
[null,null,null,null,null,null,"Metro LED",0.78460547452801677,25.84]
[null,null,null,null,null,null,"Total",null,30.511907257487316]
[]
[null,null,"LED Materials",null,null,null,"2022/23","2023/24","2024/25"]
[null,null,null,null,null,"PE Cell"]
[null,null,null,null,null,"Extended Waranty"]
[null,null,null,null,null,"Fuse"]
[]
[null,null,"LED Luminaires"]
[null,null,null,null,null,"Light ","2022/23","2023/24","2024/25"]
[null,null,null,null,null,"LED16",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED17",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED29",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED22",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED46",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED43",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED17 PT",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED35",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED39",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED26",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED20",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED28",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED200",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED105",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED198",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED88",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED70",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED150",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED90",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED72",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED117",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED158",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED298",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED178",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED175",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED79",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED80",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED60",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED23 PT",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED155 TM",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED81 TM",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED101 TM",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED24",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED58",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED78",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED151",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED18 PT",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED19 PT",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED32 PT",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED33 PT",null,null,null,null,"Escalated price as updated price is not available light is no longer the standard option"]
[null,null,null,null,null,"LED180 F",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED360 F",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED100",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]
[null,null,null,null,null,"LED120",null,null,null,null,"New updated price in 2022/23, then escalated to 2024/25 by CPI"]

{"sheet":"AMP","index":24,"n_rows":21,"n_cols":23,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"AMP"},null,null,null,null,"Inputs from Asset Management Plan"]
[]
[null,null,null,null,null,null,"Units","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30",null,null,null,null,null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,-2,-1,0,{"$f":"J5+1","v":1},2,3,4]
[]
[]
[null,null,null,null,null,"Planned Cable Replacements"]
[null,null,null,null,null,"Metro Cable Replacements","km",null,null,{"$f":"20/5","v":4},{"$f":"20/5","v":4},4,4,4]
[null,null,null,null,null,"Regional Cable Replacements","km",null,null,{"$f":"2.5/5","v":0.5},{"$f":"2.5/5","v":0.5},0.5,0.5,0.5]
[]
[null,null,null,null,null,"Average cable planned replacement costs","per km",null,null,{"$f":"'Global Assumptions'!I103","v":430175.35224387574},"2025 $"]
[]
[]
[]
[null,null,null,null,null,"Estimated UnPlanned Column Replacements"]
[null,null,null,null,null,"Metro Column Replacements","Columns",null,null,13,13,13,13,13]
[null,null,null,null,null,"Regional Column Replacements","Columns",null,null,3,3,3,3,3]
[]
[null,null,null,null,null,"Average column unplanned replacement costs","per. Column",null,null,{"$f":"'Global Assumptions'!I97","v":6000.9461638020666},"2025 $"]
[null,null,null,null,null,"Annual unplanned column replacements",null,null,null,{"$f":"ColumnData!H15","v":16}]

{"sheet":"Bracket_Data","index":25,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"Bracket_Data"}]
[]
[]
[null,null,"Bracket Descript","2021","2022",2023,"Average"]
[null,"1012116","Res Long Pipe / X-Arm Bracket Long Pipe",2,3,2,{"$f":"AVERAGE(D6:F6)","v":2.3333333333333335}]
[null,"DL1510","Wall Bracket",4,2,0,{"$f":"AVERAGE(D7:F7)","v":2}]
[null,"DL2502","Long Pipe - Shortest",3,2,2,2.3333333333333335]
[null,"DL2504","Long Pipe - Arrangement 1",0,0,0,0]
[null,"DL2506","Long Pipe - Arrangement 2",2,1,2,1.6666666666666667]
[null,"DL2508","Long Pipe - Longest",1,2,1,1.3333333333333333]
[null,"DL2622","Pole Bracket",12,68,9,29.666666666666668]
[null,"DL2640","Highway X-Arm Bracket / Crank Handle",7,12,8,9]
[null,"DL2655","9M Highway Pole Bracket",2,4,2,2.6666666666666665]
[null,"DL2656","10.5M Highway Pole Bracket",1,3,2,2]
[null,"DL2818","Res X-Arm Bracket",29,116,14,53]
[null,"DL2829","Traffic Route Bracket - Shortest",1,0,1,0.66666666666666663]
[null,"DL2830","Traffic Route Bracket - Med",0,1,0,0.33333333333333331]
[null,"DL2831","Traffic Route Bracket - Long",0,4,2,2]
[]
[null,null,"Note there are mutiple different arrangements for Long Pipes with varying costs."]

{"sheet":"SLOFault_Data","index":26,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":false,"merged":[[8,1,8,12]]}
[{"$f":"A_Name_Model","v":"Public Lighting Model"}]
[{"$f":"RIGHT(CELL(\"filename\",A2),LEN(CELL(\"filename\",A2))-FIND(\"]\",CELL(\"filename\",A2)))","v":"SLOFault_Data"}]
[]
[null,"SLO Fault Data (Excluding Cable Faults)"]
[null,"Average Percentages"]
[null,"Tariffs","ETSA, PLC, SAPN, SLUOS, TFI, CLER"]
[null,"Customers","DPTI and Council"]
[]
[null,"Failure percentages have been calculated based on the average of the failures for each year in percentage terms for all failures except for cable faults, as if the average number of notifications per year is used based on the light it will result in both understatements of failure and overstatements as the population of lights is changing year by year due to LED conversions. Cable failures are calculated based on average number of notifications because they do not result in light conversions. "]
[]
[]
[null,"Failure Percentages"]
[null,null,"Lamp","PE Cell","Lamp holder","Fuse","Igniter","All day burning","Vandalism","Fitting","Working when attended","Total Failures Per  Light"]
[null,"HID Failures",9.121868911633943E-2,1.1108743182825981E-2,3.491842812259749E-4,1.7618850013879753E-2,7.7171825419867345E-3,5.1558420706291856E-3,6.7143758622470126E-4,2.023377822211813E-2,1.7138180835842929E-2,0.17121188785107283]
[null,"LED ",2.1954076603535747E-3,7.3953835417322426E-3,4.0534669236739439E-5,5.3918496199595062E-3,4.9824739251598943E-3,7.6560394474688989E-4,1.0133667309184859E-4,7.4379204227793365E-3,7.0186973544591556E-3,3.5329207811519187E-2]
[null,"LED-V",3.8454976182597141E-3,8.3639072931311724E-3,1.0318320177475107E-5,5.0434589081533509E-3,4.6096210348670723E-3,1.8880043483732564E-3,2.7684182554829032E-4,1.0199581784236154E-2,1.7784527139232779E-2,5.202175827197926E-2]
[]
[]
[null,"Portion of Failures Attributed to Different Causes"]
[null,null,"Lamp","PE Cell","Lamp holder","Fuse","Igniter","All day burning","Vandalism","Fitting","Working when attended","Total Failures"]
[null,"HID Failures",{"$f":"C14/$L14","v":0.53278245022147763},6.4883013219787775E-2,2.0394861922771964E-3,0.10290669786437584,4.5073870972671355E-2,3.011380889108559E-2,3.9216762028156911E-3,0.11817975069417087,0.10009924574133792,1]
[null,"LED ",{"$f":"C15/$L15","v":6.2141434703717184E-2},0.20932774890358444,1.1473415835699264E-3,0.15261733715414583,0.14102987963221028,2.1670566428530633E-2,2.868353958924816E-3,0.21053176347628666,0.19866557415903024,1]
[null,"LED-V",{"$f":"C16/$L16","v":7.392094665764179E-2},0.16077709733306469,1.9834624050054294E-4,9.69490281698136E-2,8.8609481647412433E-2,3.6292590083219112E-2,5.321654529647204E-3,0.19606376491372854,0.34186709042497221,1]
[]
[]
[null,"SLO Fault Data (Cable Faults)"]
[null,"Date Range"]
[null,"Tariffs","ETSA, PLC, SAPN, SLUOS, TFI, CLER"]
[null,"Customers","DPTI and Council"]
[]
[]
[null,"Year","Cable Fault Notifications"]
[null,2022,873]
[null,2023,609]
[null,"Average",{"$f":"AVERAGE(C33:C34)","v":741}]

{"sheet":"ColumnData","index":27,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"A_Name_Model","v":"Public Lighting Model"}]
["Column Data"]
[]
[]
[null,"Planned Column Replacements","2019-20","2020-21","2021-22","2022-23","Average","Applied in the Modelling"]
[null,"Total",156,236,205,117,{"$f":"AVERAGE(ColumnData!$C$6:$F$6)","v":178.5},{"$f":"ROUND(G6,0)","v":179}]
[]
[null,"Column Inspections","2019-20","2020-21","2021-22","2022-23"]
[null,"Total",9356,11373,12059,13200]
[]
[null,"Column Populations to be Inspected","2015-16","2016-17","2017-18","2018-19","2019-20","Average","Inspections to Apply per Year"]
[null,"Total",68654,69280,69876,71259,71832,{"$f":"AVERAGE(C12:G12)","v":70180.2},{"$f":"H12/7.5","v":9357.3599999999988}]
[]
[null,"Reactive Column Replacements","2019-20","2020-21","2021-22","2022-23","Average","Applied in the Modelling"]
[null,"Total",20,7,15,2,{"$f":"AVERAGE(C15:E15)","v":14},16]
[]
[null,"Column and Stobie Poles"]
[null,"System status"]
[null,"Customer Type","2022-23"]
[null,"Tariff","Light Column","Post Top","Total"]
[null,"PLC",16887,393,{"$f":"SUM(C21:D21)","v":17280}]
[null,"SAPN",20821,1489,{"$f":"SUM(C22:D22)","v":22310}]
[null,"SLUOS",36125,5993,42118]
[null,"TFI",2323,9,2332]
[null,"Total",{"$f":"SUBTOTAL(109,C21:C24)","v":76156},{"$f":"SUBTOTAL(109,D21:D24)","v":7884},{"$f":"SUM(E21:E24)","v":84040}]
[]
[null,"Average growth of columns",{"$f":"'FailureRates-HIDOpex'!E37*0.5*(2/3)","v":1011.3333333333333},"Columns and pole tops are increasing by approximately 2/3 of the total growth in lights as new developments are more likely to be underground power with limited stobie poles."]

{"sheet":"Temp_Tariff_Output","index":28,"n_rows":48,"n_cols":19,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Hidden Sheet"]
[null,"Data Storage Tables for \"Update tariffs\" Macro."]
[]
[]
[null,null,"LED","ENERGY","CLER","PLC","TFI","SAPN","METERED",null,null,"HID","ENERGY","CLER","PLC","TFI","SAPN","SLUOS","METERED"]
[null,null,"LED17",2.9984597533782256,12.106026401226874,52.323089172364845,65.921149247452519,80.912199569351969,0,null,null,"F-40",2.9984597533782256,43.461353227753818,0,0,0,97.100096354624824,0]
[null,null,"LED29",2.9984597533782256,12.242117142423055,52.451271089286934,66.779978615449735,82.762104863341676,0,null,null,"MV-80",2.9984597533782256,38.75188873445407,0,0,0,73.410150239824063,0]
[null,null,"LED22",2.9984597533782256,12.63606402483305,52.82232400669298,69.26606362807324,88.09639739241797,0,null,null,"S-HP50",2.9984597533782256,61.874727385787736,0,0,0,88.480220075330848,0]
[null,null,"LED46",2.9984597533782256,12.134677083583966,52.350074839085281,66.101955430188781,81.30053458681499,0,null,null,"CF-42",2.9984597533782256,64.423915729597468,0,0,0,93.711110626500641,0]
[null,null,"LED43",2.9984597533782256,12.134677083583966,52.350074839085281,66.101955430188781,81.30053458681499,0,null,null,"S-LP18",2.9984597533782256,28.019642205345693,0,0,0,81.267006396670922,0]
[null,null,"LED17 PT",2.9984597533782256,17.363426613753024,57.274959015565514,99.099083779555357,152.12916358549489,0,null,null,"S-HP100",2.9984597533782256,49.114437335625887,0,0,0,72.264289183476023,0]
[null,null,"LED35",2.9984597533782256,15.551270954667036,55.568115595497716,87.663092721487203,127.58291561407941,0,null,null,"S-HP150",2.9984597533782256,41.790685806525367,0,0,0,74.187426082468946,0]
[null,null,"LED39",2.9984597533782256,12.134677083583966,52.350074839085281,66.101955430188781,81.30053458681499,0,null,null,"S-HP250",2.9984597533782256,47.998071049560558,0,0,0,85.18090568563683,0]
[null,null,"LED26",2.9984597533782256,12.134677083583966,52.350074839085281,66.101955430188781,81.30053458681499,0,null,null,"S-LP90",2.9984597533782256,57.889687836654097,0,0,0,90.863279416627435,0]
[null,null,"LED20",2.9984597533782256,15.551270954667036,55.568115595497716,87.663092721487203,127.58291561407941,0,null,null,"MV-80+",2.9984597533782256,24.982066497537762,0,0,0,71.071293564349332,0]
[null,null,"LED28",2.9984597533782256,15.551270954667036,55.568115595497716,87.663092721487203,127.58291561407941,0,null,null,"S-HP360f",2.9984597533782256,27.768658019186926,0,0,0,60.199451271014311,0]
[null,null,"LED200",2.9984597533782256,14.118736836812499,54.218832259475732,81.384372741152276,112.71491539145235,0,null,null,"cf-42 PT",2.9984597533782256,65.56769996160601,109.90921192428061,131.68249807606458,173.04791986814479,125.42420102468779,0]
[null,null,"LED105",2.9984597533782256,17.513842696127746,57.41663376584782,102.80990539539853,158.71135911665982,0,null,null,"MV-80 PT",2.9984597533782256,45.382033615141417,0,0,0,69.280052255842662,0]
[null,null,"LED198",2.9984597533782256,17.513842696127746,57.41663376584782,102.80990539539853,158.71135911665982,0,null,null,"S-HP Other",2.9984597533782256,46.089012653899815,0,0,0,94.525150386645421,0]
[null,null,"LED88",2.9984597533782256,14.118736836812499,54.218832259475732,81.384372741152276,112.71491539145235,0,null,null,"S-HP50 PT",2.9984597533782256,51.393671091995266,0,0,0,88.417133720876137,0]
[null,null,"LED70",2.9984597533782256,14.118736836812499,54.218832259475732,81.384372741152276,112.71491539145235,0]
[null,null,"LED150",2.9984597533782256,13.474096483777958,53.611654758265843,77.316233629586549,103.98800542061488,0]
[null,null,"LED90",2.9984597533782256,14.118736836812499,54.218832259475732,81.384372741152276,112.71491539145235,0]
[null,null,"LED72",2.9984597533782256,14.118736836812499,54.218832259475732,81.384372741152276,112.71491539145235,0]
[null,null,"LED117",2.9984597533782256,15.551270954667036,55.568115595497716,90.424681877965043,132.12103834252304,0]
[null,null,"LED158",2.9984597533782256,15.551270954667036,55.568115595497716,90.424681877965043,132.12103834252304,0]
[null,null,"LED298",2.9984597533782256,17.513842696127746,57.41663376584782,102.80990539539853,158.71135911665982,0]
[null,null,"LED178",2.9984597533782256,14.118736836812499,54.218832259475732,81.384372741152276,112.71491539145235,0]
[null,null,"LED175",2.9984597533782256,14.476870366276133,54.556153093481228,83.644450025355468,117.5691031097402,0]
[null,null,"LED79",2.9984597533782256,15.551270954667036,55.568115595497716,90.424681877965043,132.12103834252304,0]
[null,null,"LED80",2.9984597533782256,13.474096483777958,53.611654758265843,77.316233629586549,103.98800542061488,0]
[null,null,"LED60",2.9984597533782256,13.295029719046141,53.442994341263088,76.186194987484939,101.55559760043063,0]
[null,null,"LED23 PT",2.9984597533782256,15.909404484130668,55.905436429503212,89.923170005690395,132.4371033323672,0]
[null,null,"LED155 TM",2.9984597533782256,17.306125249038839,57.22098768212463,101.49906057056067,155.89061627901253,0]
[null,null,"LED81 TM",2.9984597533782256,17.306125249038839,57.22098768212463,101.49906057056067,155.89061627901253,0]
[null,null,"LED101 TM",2.9984597533782256,17.306125249038839,57.22098768212463,101.49906057056067,155.89061627901253,0]
[null,null,"LED16",2.9984597533782256,11.885306858492905,52.115196601267584,64.465383418410653,77.771000503991331,0]
[null,null,"LED24",2.9984597533782256,12.371700764736872,52.573324044277811,70.233595525202404,88.750770806859279,0]
[null,null,"LED58",2.9984597533782256,13.668279575369347,53.794553026695141,78.353061445441952,106.16895304020909,0]
[null,null,"LED78",2.9984597533782256,13.885748832341404,53.999384200258348,79.662578593090544,108.9669972014544,0]
[null,null,"LED151",2.9984597533782256,13.970165233687638,54.078894797739963,80.132437591309042,109.97113701995383,0]
[null,null,"LED18 PT",2.9984597533782256,14.784772798449278,54.846161977509809,85.210322160416325,120.85618602051613,0]
[null,null,"LED19 PT",2.9984597533782256,15.791034640494903,55.793945571788441,91.497681528374798,134.33428974789803,0]
[null,null,"LED32 PT",2.9984597533782256,14.953605601141742,55.005183172473039,86.150040156853322,122.84320981335364,0]
[null,null,"LED33 PT",2.9984597533782256,15.95986744318737,55.952966766751672,92.437399524811809,136.33194146281619,0]
[null,null,"LED180 F",2.9984597533782256,15.46664386248086,55.488406551336297,104.00685293656367,153.73291826499764,0]
[null,null,"LED360 F",2.9984597533782256,20.308403553499193,60.048790549658165,136.44683826817322,222.37967240972557,0]