{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Contents","RevisedPropoosalChanges","SAPNRevisedProposal-HID","SAPNRevisedProposal-LED","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":"Contents","index":0,"n_rows":47,"n_cols":5,"rows_kept":47,"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,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E5&\"'!A1\",E5)","v":"Contents"},null,null,"Contents"]
[null,"Revised Proposal Changes","Details the changes SA Power Networks has made to the model"]
[null,"SAPN Revised Proposal HID","Summary of the comparsion between Proposal, Draft Decision and Revised Proposal for HID lights"]
[null,"SAPN Revised Proposal LED","Summary of the comparsion between Proposal, Draft Decision and Revised Proposal for LED lights"]
[]
[null,"Model Outputs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E11&\"'!A1\",E11)","v":"HID Tariffs Smoothed"},"Summary of All HID Tariffs",null,"HID Tariffs Smoothed"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E12&\"'!A1\",E12)","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&\"]'\"&E17&\"'!A1\",E17)","v":"PTRM Integration"},"Summary of inputs and outputs from the PTRM",null,"PTRM Integration"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E18&\"'!A1\",E18)","v":"RIN_ReportOutputs"},"Summary of outputs to be used the Reset RIN",null,"RIN_ReportOutputs"]
[]
[null,"Expenditure Summaries and Graphs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E21&\"'!A1\",E21)","v":"Total Expenditure"},"Total Expenditure (CAPEX and OPEX)",null,"Total Expenditure"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E22&\"'!A1\",E22)","v":"CAPEX Graph"},"Total Capital Expenditure",null,"CAPEX Graph"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E23&\"'!A1\",E23)","v":"OPEX Graph"},"Total Operating Expenditure",null,"OPEX Graph"]
[]
[null,"Model Calculations"]
[null,"Provides outputs for PTRM Integration"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E27&\"'!A1\",E27)","v":"Cable Replacement"},"Input into PTRM Integration",null,"Cable Replacement"]
[null,"Brackets Replacement","Input into PTRM Integration",null,"Brackets Replacement"]
[null,"Column Replacement","Input into PTRM Integration",null,"Column Replacement"]
[null,"Provides outputs for HID and LED Tariffs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E31&\"'!A1\",E31)","v":"Column Inspections"},"Opex cost recovered via relevant HID and LED tariffs",null,"Column Inspections"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E32&\"'!A1\",E32)","v":"Cable Faults"},"Opex cost recovered via relevant HID and LED tariffs",null,"Cable Faults"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E33&\"'!A1\",E33)","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,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E35&\"'!A1\",E35)","v":"FailureRates-HIDOpex"},"Light populations, HID opex costs and HID conversions to LED which results in the LED capital budget",null,"FailureRates-HIDOpex"]
[null,"Provides outputs for LED Tariffs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E37&\"'!A1\",E37)","v":"LEDOpex"},"LED operating costs to be included in the maintenance cost",null,"LEDOpex"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E38&\"'!A1\",E38)","v":"AnnuitySupportingCalculations"},"Supporting calculations to determine the Present Value cost to be recovered through an annuity ",null,"AnnuitySupportingCalculations"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E39&\"'!A1\",E39)","v":"AnnuityResults"},"Summary of Annuity Results for LEDs",null,"AnnuityResults"]
[]
[null,"Model Inputs"]
[null,{"$f":"HYPERLINK(\"[\"&A_Name_File&\"]'\"&E42&\"'!A1\",E42)","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":"RevisedPropoosalChanges","index":1,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,"All revised proposal changes shaded purple"]
[]
[null,"Tab reference","Cell reference","Description of changes"]
[null,"Global Assumptions","H11","Updated CPI movement to formula to reflect actual movement rather than a rounded value"]
[null,"Global Assumptions","H18:N18","Updated labour price growth to reflect latest forecast which is an average of the AER's Deloitte Access Economics estimate and our updated BIS Oxford estimate"]
[null,"PTRM Inputs","J32","Updated CPI to reflect actual"]
[null,"PTRM Inputs","F40:J52","Updated to reflect the latest updates from the 2025-30 Public Lighting PTRM"]
[null,"PTRM Inputs","E67:E76","Updated to reflect the latest updates from the 2025-30 Public Lighting PTRM"]
[null,"AnnuitySupportingCalculations","G18:G19","Updated to reflect the latest updates from the 2025-30 Public Lighting PTRM"]
[null,"AnnuitySupportingCalculations","G22:G23","Updated to reflect the latest updates from the 2025-30 Public Lighting PTRM"]
[null,"AnnuitySupportingCalculations","G26:AE27","Updated to reflect the latest updates from the 2025-30 Public Lighting PTRM"]
[null,"AnnuitySupportingCalculations","G30:G37","Updated to reflect the latest updates from the 2025-30 Public Lighting PTRM"]
[null,"AnnuitySupportingCalculations","G42","Updated to reflect the latest updates from the 2025-30 Public Lighting PTRM"]
[null,"AnnuityResults","F7:F50","Updated to reflect the latest WACC from the 2025-30 Public Lighting PTRM"]
[null,"AnnuityResults","F57:F100","Updated to reflect the latest cost of debt from the 2025-30 Public Lighting PTRM"]
[null,"AnnuityResults","F110:F153","Updated to reflect the latest cost of debt from the 2025-30 Public Lighting PTRM"]

{"sheet":"SAPNRevisedProposal-HID","index":2,"n_rows":113,"n_cols":20,"rows_kept":113,"cut":false,"hidden":false,"merged":[[9,13,9,15],[9,17,9,19]]}
[null,"SA Power Networks Revised Proposal Decision - Public Lighting - 2025-30"]
[]
[null,"Reading guide: "]
[null,"Table 1","sets out our revised proposal prices for SAPN's HID Tariffs (smoothed)."]
[null,"Table 2","sets out our revised proposal prices for SAPN's LED Tariffs (smoothed)."]
[]
[null,"Table 1","Draft Decision $2025-26 prices for SAPN's HID Tariffs (Smoothed)"]
[]
[]
[null,null,null,null,"ENERGY",null,null,"CLER",null,null,"SLUOS",null,null,"Difference ($) between Draft Decision and Revised Proposal",null,null,null,"Difference (%) between Draft Decision and Revised Proposal"]
[null,"Base Lamp","Lamp Type","SAPN Initial Proposal","AER Draft Decision","SAPN Revised Proposal","SAPN Initial Proposal","AER Draft Decision","SAPN Revised Proposal","SAPN Initial Proposal","AER Draft Decision","SAPN Revised Proposal",null,"ENERGY","CLER","SLUOS",null,"ENERGY","CLER","SLUOS"]
[null,"HID-P"]
[null,"cf-42",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"cf-42","F14X2",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"cf-42","F2X8",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"cf-42","F42",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[]
[null,"cf-42 PT",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.210482757857704,37.226630624958062,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100357871E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131900199E-4,1.7916731591298852E-2]
[null,"cf-42 PT","F32",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.210482757857704,37.226630624958062,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100357871E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131900199E-4,1.7916731591298852E-2]
[null,"cf-42 PT","PT F42",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.210482757857704,37.226630624958062,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100357871E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131900199E-4,1.7916731591298852E-2]
[]
[null,"F-40",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F11X2",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F20",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F20X2",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F2X20",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F2X40",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F40",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F40X2",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F40X3",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F40X4",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F4X40",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","F8X2",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[null,"F-40","I100",3.0993563559073349,3.1081485881644495,3.1095547557505241,40.344570153906062,40.465318397254109,40.474056840340857,80.94835778373853,80.082973701059515,81.442261509639451,null,1.4061675860745915E-3,8.7384430867487595E-3,1.3592878085799356,null,4.5241324415092358E-4,2.1594895166676193E-4,1.6973493187877862E-2]
[]
[null,"MV-80",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,43.136424898057257,43.27013165724761,43.272485123326355,83.741229041200967,82.888809271152056,84.241708139996661,null,1.4061675860745915E-3,2.3534660787447592E-3,1.3528988688446049,null,4.5241324415092358E-4,5.4390083612111246E-5,1.6321851897026306E-2]
[null,"MV-80","M50",3.0993563559073349,3.1081485881644495,3.1095547557505241,43.136424898057257,43.27013165724761,43.272485123326355,83.741229041200967,82.888809271152056,84.241708139996661,null,1.4061675860745915E-3,2.3534660787447592E-3,1.3528988688446049,null,4.5241324415092358E-4,5.4390083612111246E-5,1.6321851897026306E-2]
[null,"MV-80","M70",3.0993563559073349,3.1081485881644495,3.1095547557505241,43.136424898057257,43.27013165724761,43.272485123326355,83.741229041200967,82.888809271152056,84.241708139996661,null,1.4061675860745915E-3,2.3534660787447592E-3,1.3528988688446049,null,4.5241324415092358E-4,5.4390083612111246E-5,1.6321851897026306E-2]
[null,"MV-80","M80",3.0993563559073349,3.1081485881644495,3.1095547557505241,43.136424898057257,43.27013165724761,43.272485123326355,83.741229041200967,82.888809271152056,84.241708139996661,null,1.4061675860745915E-3,2.3534660787447592E-3,1.3528988688446049,null,4.5241324415092358E-4,5.4390083612111246E-5,1.6321851897026306E-2]
[]
[null,"MV-80 PT",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958062,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100372082E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131938407E-4,1.7916731591298852E-2]
[null,"MV-80 PT","PT M50",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958062,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100372082E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131938407E-4,1.7916731591298852E-2]
[null,"MV-80 PT","PT M80",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958062,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100372082E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131938407E-4,1.7916731591298852E-2]
[]
[null,"S-HP50",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"S-HP50","S50",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[]
[null,"S-LP18",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.710241008049849,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009238243,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591299227E-2]
[null,"S-LP18","L18",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.710241008049849,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009238243,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591299227E-2]
[null,"S-LP18","L26",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.710241008049849,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009238243,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591299227E-2]
[null,"S-LP18","PT L18",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.710241008049849,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009238243,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591299227E-2]
[]
[null,"S-HP Other",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","MH100",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","MH125",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","MH150",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","MH250",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","MH400",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","MH50",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","MH70",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","PT MH100",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","PT S70",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"S-HP Other","S70",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[]
[null,"S-HP50 PT",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237959,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298852E-2]
[null,"S-HP50 PT","PT S50",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237959,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298852E-2]
[]
[null,"HID-V"]
[null,"MV-80+",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442161,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"MV-80+","M100",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442161,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"MV-80+","M125",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442161,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"MV-80+","M125X3",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442161,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"MV-80+","M250",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442161,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"MV-80+","M400",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442161,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"MV-80+","M400X2",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442161,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[null,"MV-80+","PT M125",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442161,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237674,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298474E-2]
[]
[null,"S-HP100",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"S-HP100","PT S100",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"S-HP100","S100",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[]
[null,"S-HP150",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"S-HP150","PT S150",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"S-HP150","S150",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[]
[null,"S-HP250",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"S-HP250","S250",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[null,"S-HP250","S400",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.21048275785769,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100379187E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131957499E-4,1.7916731591298852E-2]
[]
[null,"S-LP90",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.210482757857683,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100386293E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131976603E-4,1.7916731591298852E-2]
[null,"S-LP90","L135",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.210482757857683,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100386293E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131976603E-4,1.7916731591298852E-2]
[null,"S-LP90","L55",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.210482757857683,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100386293E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131976603E-4,1.7916731591298852E-2]
[null,"S-LP90","L90",3.0993563559073349,3.1081485881644495,3.1095547557505241,37.104772178442168,37.210482757857683,37.226630624958069,77.225102476415216,76.342434107126024,77.71024100804982,null,1.4061675860745915E-3,1.6147867100386293E-2,1.3678069009237959,null,4.5241324415092358E-4,4.3396016131976603E-4,1.7916731591298852E-2]
[]
[null,"HID-F"]
[null,"S-HP360f",null,3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","I1000 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","I150 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","I1500 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","I500 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","I750 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","M1000 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","M250 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","M400 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","M400 F COST",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","M400 F SACON",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","M750 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","M80 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","S360 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[null,"S-HP360f","S400 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,38.118665901981906,38.230086733375138,38.243771352520596,77.225102476415216,76.342434107126053,77.71024100804982,null,1.4061675860745915E-3,1.3684619145458043E-2,1.3678069009237674,null,4.5241324415092358E-4,3.5795417470270278E-4,1.7916731591298474E-2]
[]
[]
[null,"End"]

{"sheet":"SAPNRevisedProposal-LED","index":3,"n_rows":62,"n_cols":30,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[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 $2025-26 prices for SAPN's LED Tariffs (Smoothed)"]
[]
[]
[null,null,null,null,"ENERGY",null,null,"CLER",null,null,"PLC",null,null,"TFI",null,null,"SAPN",null,null,"Difference ($)",null,null,null,null,null,"Difference (%)"]
[null,"Base Lamp","Lamp Type","SAPN Initial Proposal","AER Draft Decision","SAPN Revised Proposal","SAPN Initial Proposal","AER Draft Decision","SAPN Revised Proposal","SAPN Initial Proposal","AER Draft Decision","SAPN Revised Proposal","SAPN Initial Proposal","AER Draft Decision","SAPN Revised Proposal","SAPN Initial Proposal","AER Draft Decision","SAPN Revised Proposal",null,"ENERGY","CLER","PLC","TFI","SAPN",null,"ENERGY","CLER","PLC","TFI","SAPN"]
[null,"LED-P"]
[null,null,"LED16",3.0993563559073349,3.1081485881644495,3.1095547557505241,15.882878426286462,15.967773993147869,15.966153784121724,62.551211487358735,61.664145047603128,63.017507489840618,83.886092884470486,84.549610082665254,85.877303819725057,101.34498303036317,98.840942640673759,100.25262110560082,null,1.4061675860745915E-3,-1.6202090261447921E-3,1.3533624422374899,1.3276937370598034,1.4116784649270642,null,4.5241324415092358E-4,-1.0146743226952363E-4,2.1947315432537483E-2,1.570313258407342E-2,1.4282324988128436E-2]
[null,null,"LED17",3.0993563559073349,3.1081485881644495,3.1095547557505241,16.232673915601126,16.332035854464433,16.329585283293099,62.881207231995212,62.007788312996105,63.360367394719269,87.893520397122174,88.840974141044256,90.158874803059973,108.36174891531469,105.59754787340911,107.01103924160191,null,1.4061675860745915E-3,-2.4505711713338485E-3,1.3525790817231638,1.3179006620157168,1.4134913681927941,null,4.5241324415092358E-4,-1.5004688902051205E-4,2.1813051529845955E-2,1.4834378784764481E-2,1.3385645752752657E-2]
[null,null,"LED29",3.0993563559073349,3.1081485881644495,3.1095547557505241,16.357358792998792,16.461877281544826,16.459130727133477,62.998834474823212,62.130280225336101,63.482580077587549,89.321971087192409,90.370634236250353,91.685044148961012,110.86288063604493,108.00594512495339,109.42008270394165,null,1.4061675860745915E-3,-2.7465544113489671E-3,1.3522998522514484,1.3144099127106585,1.4141375789882602,null,4.5241324415092358E-4,-1.6684332924945866E-4,2.1765552116405781E-2,1.4544657385876901E-2,1.3093145727785886E-2]
[null,null,"LED22",3.0993563559073349,3.1081485881644495,3.1095547557505241,16.718288701255183,16.837734044145957,16.834130696145095,63.339334388272611,62.484862076846596,63.836353633258888,93.456959926869445,94.798597669741568,96.102902781832498,118.10299877500091,114.97762137942355,116.39362956860943,null,1.4061675860745915E-3,-3.6033480008619279E-3,1.3514915564122916,1.3043051120909297,1.4160081891858738,null,4.5241324415092358E-4,-2.1400433047668419E-4,2.1629103617931789E-2,1.3758696269272412E-2,1.231551124642837E-2]
[null,null,"LED46",3.0993563559073349,3.1081485881644495,3.1095547557505241,16.25892336347432,16.359370891744515,16.356858008312123,62.905970862064272,62.033576084015039,63.386096380586274,88.194246858189587,89.163007845298168,90.480173612723362,108.88830296178426,106.10457887373433,107.51820628630496,null,1.4061675860745915E-3,-2.5128834323915328E-3,1.3525202965712353,1.3171657674251946,1.4136274125706336,null,4.5241324415092358E-4,-1.5360513854842779E-4,2.1803036064524998E-2,1.4772558701816527E-2,1.3322963321430892E-2]
[null,null,"LED43",3.0993563559073349,3.1081485881644495,3.1095547557505241,16.25892336347432,16.359370891744515,16.356858008312123,62.905970862064272,62.033576084015039,63.386096380586274,88.194246858189587,89.163007845298168,90.480173612723362,108.88830296178426,106.10457887373433,107.51820628630496,null,1.4061675860745915E-3,-2.5128834323915328E-3,1.3525202965712353,1.3171657674251946,1.4136274125706336,null,4.5241324415092358E-4,-1.5360513854842779E-4,2.1803036064524998E-2,1.4772558701816527E-2,1.3322963321430892E-2]
[null,null,"LED17 PT",3.0993563559073349,3.1081485881644495,3.1095547557505241,20.870044796637401,21.161192891483651,21.147733895817254,67.256085421652088,66.563596838485935,67.905790614081695,141.02150009590295,145.7332078380619,146.92127800645326,201.38566371100094,195.1724146686708,196.60994037999086,null,1.4061675860745915E-3,-1.34589956663973E-2,1.34219377559576,1.1880701683913628,1.4375257113200632,null,4.5241324415092358E-4,-6.3602254066753914E-4,2.016408125979945E-2,8.1523640769064869E-3,7.3654143889157701E-3]
[null,null,"LED35",3.0993563559073349,3.1081485881644495,3.1095547557505241,19.389170022352449,19.619074087394306,19.609130466831076,65.85903374779835,65.108767778024273,66.454277945226806,124.05587734047937,127.56552707757653,128.79505666508135,171.6798730032755,166.56802566250283,167.99787636715052,null,1.4061675860745915E-3,-9.9436205632308372E-3,1.3455101672025336,1.229529587504814,1.4298507046476914,null,4.5241324415092358E-4,-5.0683434493067317E-4,2.0665575668545745E-2,9.6384157669579425E-3,8.5841847435043101E-3]
[null,null,"LED39",3.0993563559073349,3.1081485881644495,3.1095547557505241,16.25892336347432,16.359370891744515,16.356858008312123,62.905970862064272,62.033576084015039,63.386096380586274,88.194246858189587,89.163007845298168,90.480173612723362,108.88830296178426,106.10457887373433,107.51820628630496,null,1.4061675860745915E-3,-2.5128834323915328E-3,1.3525202965712353,1.3171657674251946,1.4136274125706336,null,4.5241324415092358E-4,-1.5360513854842779E-4,2.1803036064524998E-2,1.4772558701816527E-2,1.3322963321430892E-2]
[null,null,"LED26",3.0993563559073349,3.1081485881644495,3.1095547557505241,16.25892336347432,16.359370891744515,16.356858008312123,62.905970862064272,62.033576084015039,63.386096380586274,88.194246858189587,89.163007845298168,90.480173612723362,108.88830296178426,106.10457887373433,107.51820628630496,null,1.4061675860745915E-3,-2.5128834323915328E-3,1.3525202965712353,1.3171657674251946,1.4136274125706336,null,4.5241324415092358E-4,-1.5360513854842779E-4,2.1803036064524998E-2,1.4772558701816527E-2,1.3322963321430892E-2]
[null,null,"LED20",3.0993563559073349,3.1081485881644495,3.1095547557505241,19.389170022352449,19.619074087394306,19.609130466831076,65.85903374779835,65.108767778024273,66.454277945226806,124.05587734047937,127.56552707757653,128.79505666508135,171.6798730032755,166.56802566250283,167.99787636715052,null,1.4061675860745915E-3,-9.9436205632308372E-3,1.3455101672025336,1.229529587504814,1.4298507046476914,null,4.5241324415092358E-4,-5.0683434493067317E-4,2.0665575668545745E-2,9.6384157669579425E-3,8.5841847435043101E-3]
[null,null,"LED28",3.0993563559073349,3.1081485881644495,3.1095547557505241,19.389170022352449,19.619074087394306,19.609130466831076,65.85903374779835,65.108767778024273,66.454277945226806,124.05587734047937,127.56552707757653,128.79505666508135,171.6798730032755,166.56802566250283,167.99787636715052,null,1.4061675860745915E-3,-9.9436205632308372E-3,1.3455101672025336,1.229529587504814,1.4298507046476914,null,4.5241324415092358E-4,-5.0683434493067317E-4,2.0665575668545745E-2,9.6384157669579425E-3,8.5841847435043101E-3]
[null,null,"LED23 PT",3.0993563559073349,3.1081485881644495,3.1095547557505241,19.06409799861035,19.280558171530906,19.271386223305434,65.552362027286932,64.789413140417295,66.135651300391302,120.33169389234573,123.57747565414468,124.81610614437831,165.15905053408153,160.28897574983793,161.71714168681024,null,1.4061675860745915E-3,-9.1719482254717377E-3,1.346238159974007,1.238630490233632,1.4281659369723059,null,4.5241324415092358E-4,-4.7570968349945186E-4,2.077867501371438E-2,1.0023108852782991E-2,8.909944868580582E-3]
[null,null,"LED24",3.0993563559073349,3.1081485881644495,3.1095547557505241,16.219541829253945,16.31836066892912,16.31594127136557,62.868818471290325,61.994887194566559,63.347495685353692,87.743072819226526,88.679866965327875,89.998135280761105,108.09832420489413,105.34389016185905,106.75731346970525,null,1.4061675860745915E-3,-2.4193975635498077E-3,1.3526084907871336,1.3182683154332295,1.4134233078462017,null,4.5241324415092358E-4,-1.4826229255714685E-4,2.1818065198539158E-2,1.4865474662345255E-2,1.3417230991512668E-2]
[null,null,"LED18 PT",3.0993563559073349,3.1081485881644495,3.1095547557505241,18.451891962044431,18.643033340019635,18.635314677309136,64.974809162602114,64.187974620123654,65.535583804168382,113.31796332894586,116.0668042421463,117.32257440353547,152.87842781835295,148.46368172366934,149.88867474859182,null,1.4061675860745915E-3,-7.7186627104985917E-3,1.3476091840447282,1.2557701613891652,1.424993024922486,null,4.5241324415092358E-4,-4.140239718356081E-4,2.0994729807571114E-2,1.0819373976811611E-2,9.5982600483718265E-3]
[null,null,"LED19 PT",3.0993563559073349,3.1081485881644495,3.1095547557505241,18.788610828504993,18.993677773078602,18.985159790168666,65.292468470583756,64.518771255084928,65.865626363469801,117.17557868049512,120.19774156251613,121.44408474949095,159.63288156968363,154.96770057064063,156.39443872593591,null,1.4061675860745915E-3,-8.5179829099359949E-3,1.3468551083848723,1.2463431869748263,1.4267381552952827,null,4.5241324415092358E-4,-4.4846411588645964E-4,2.0875399239391471E-2,1.0369106530396745E-2,9.2066808118180538E-3]
[null,null,"LED32 PT",3.0993563559073349,3.1081485881644495,3.1095547557505241,18.831234552724176,19.038064272031875,19.029445106779235,65.332679531167912,64.560645310701233,65.90740496404581,117.66389682737091,120.72065830597347,121.96580817473037,160.48789743788922,155.79101501263739,157.2179740761236,null,1.4061675860745915E-3,-8.6191652526395046E-3,1.3467596533445771,1.2451498687568971,1.4269590634862084,null,4.5241324415092358E-4,-4.5273327841957155E-4,2.0860380915699202E-2,1.0314306484321788E-2,9.1594439086904785E-3]
[null,null,"LED33 PT",3.0993563559073349,3.1081485881644495,3.1095547557505241,19.742432353684332,19.98694616772357,19.976163955251007,66.192300098111446,65.455816910410391,66.80053595317014,128.1030226839957,131.89942307728484,133.11906253004898,178.7661824344934,173.39159597520683,174.82327755090245,null,1.4061675860745915E-3,-1.0782212472562946E-2,1.3447190427597491,1.2196394527641417,1.4316815756956203,null,4.5241324415092358E-4,-5.3946272642565465E-4,2.0543919642776298E-2,9.2467383428167758E-3,8.2569259925396599E-3]
[]
[null,"LED-V"]
[null,null,"LED200",3.0993563559073349,3.1081485881644495,3.1095547557505241,21.784335713964062,22.014711322000377,22.006007749624914,68.118624022903631,67.368802905011151,68.715482928994575,112.51732606566611,115.01326554281533,116.27777045903048,148.84994245835674,144.76589932418182,146.18717840911322,null,1.4061675860745915E-3,-8.7035723754631533E-3,1.3466800239834242,1.2645049162151452,1.421279084931399,null,4.5241324415092358E-4,-3.9535255530538107E-4,1.9989668302140086E-2,1.0994426688497207E-2,9.8177753985325966E-3]
[null,null,"LED105",3.0993563559073349,3.1081485881644495,3.1095547557505241,26.049829959118128,26.45661214873514,26.437782931347364,72.14267519757729,71.559275383062825,72.896402911751608,149.24297271364665,154.30888110920986,155.48371456165768,212.33615797648696,205.98369447501332,207.41850836394809,null,1.4061675860745915E-3,-1.8829217387775543E-2,1.3371275286887823,1.1748334524478139,1.4348138889347695,null,4.5241324415092358E-4,-7.1170175840808657E-4,1.8685593468226531E-2,7.613518055492494E-3,6.9656673194043442E-3]
[null,null,"LED198",3.0993563559073349,3.1081485881644495,3.1095547557505241,26.049829959118128,26.45661214873514,26.437782931347364,72.14267519757729,71.559275383062825,72.896402911751608,149.24297271364665,154.30888110920986,155.48371456165768,212.33615797648696,205.98369447501332,207.41850836394809,null,1.4061675860745915E-3,-1.8829217387775543E-2,1.3371275286887823,1.1748334524478139,1.4348138889347695,null,4.5241324415092358E-4,-7.1170175840808657E-4,1.8685593468226531E-2,7.613518055492494E-3,6.9656673194043442E-3]
[null,null,"LED88",3.0993563559073349,3.1081485881644495,3.1095547557505241,21.784335713964062,22.014711322000377,22.006007749624914,68.118624022903631,67.368802905011151,68.715482928994575,112.51732606566611,115.01326554281533,116.27777045903048,148.84994245835674,144.76589932418182,146.18717840911322,null,1.4061675860745915E-3,-8.7035723754631533E-3,1.3466800239834242,1.2645049162151452,1.421279084931399,null,4.5241324415092358E-4,-3.9535255530538107E-4,1.9989668302140086E-2,1.0994426688497207E-2,9.8177753985325966E-3]
[null,null,"LED70",3.0993563559073349,3.1081485881644495,3.1095547557505241,21.784335713964062,22.014711322000377,22.006007749624914,68.118624022903631,67.368802905011151,68.715482928994575,112.51732606566611,115.01326554281533,116.27777045903048,148.84994245835674,144.76589932418182,146.18717840911322,null,1.4061675860745915E-3,-8.7035723754631533E-3,1.3466800239834242,1.2645049162151452,1.421279084931399,null,4.5241324415092358E-4,-3.9535255530538107E-4,1.9989668302140086E-2,1.0994426688497207E-2,9.8177753985325966E-3]
[null,null,"LED150",3.0993563559073349,3.1081485881644495,3.1095547557505241,20.974431743365187,21.1713124308482,21.164531449297872,67.354563673282058,66.573143573735521,67.92163736264834,105.5441020185812,107.55207271375309,108.83360385726583,136.79559773972437,133.14226733351757,134.56097651895473,null,1.4061675860745915E-3,-6.7809815503281357E-3,1.348493788912819,1.281531143512737,1.4187091854371658,null,4.5241324415092358E-4,-3.202910340337585E-4,2.025582264144167E-2,1.1915448128308017E-2,1.065558829551355E-2]
[null,null,"LED90",3.0993563559073349,3.1081485881644495,3.1095547557505241,21.784335713964062,22.014711322000377,22.006007749624914,68.118624022903631,67.368802905011151,68.715482928994575,112.51732606566611,115.01326554281533,116.27777045903048,148.84994245835674,144.76589932418182,146.18717840911322,null,1.4061675860745915E-3,-8.7035723754631533E-3,1.3466800239834242,1.2645049162151452,1.421279084931399,null,4.5241324415092358E-4,-3.9535255530538107E-4,1.9989668302140086E-2,1.0994426688497207E-2,9.8177753985325966E-3]
[null,null,"LED72",3.0993563559073349,3.1081485881644495,3.1095547557505241,21.784335713964062,22.014711322000377,22.006007749624914,68.118624022903631,67.368802905011151,68.715482928994575,112.51732606566611,115.01326554281533,116.27777045903048,148.84994245835674,144.76589932418182,146.18717840911322,null,1.4061675860745915E-3,-8.7035723754631533E-3,1.3466800239834242,1.2645049162151452,1.421279084931399,null,4.5241324415092358E-4,-3.9535255530538107E-4,1.9989668302140086E-2,1.0994426688497207E-2,9.8177753985325966E-3]
[null,null,"LED117",3.0993563559073349,3.1081485881644495,3.1095547557505241,23.584122315294895,23.888931080116304,23.875955083685021,69.816535910951586,69.136934752290315,70.479584187541846,128.01337950363259,131.59369405184256,132.82036290739637,175.63737516642871,170.59619263676888,172.02318260946558,null,1.4061675860745915E-3,-1.2975996431283221E-2,1.3426494352515306,1.226668855553811,1.4269899726967026,null,4.5241324415092358E-4,-5.4318028662586973E-4,1.9420146988900926E-2,9.3216385814851692E-3,8.364723448049222E-3]
[null,null,"LED158",3.0993563559073349,3.1081485881644495,3.1095547557505241,23.584122315294895,23.888931080116304,23.875955083685021,69.816535910951586,69.136934752290315,70.479584187541846,128.01337950363259,131.59369405184256,132.82036290739637,175.63737516642871,170.59619263676888,172.02318260946558,null,1.4061675860745915E-3,-1.2975996431283221E-2,1.3426494352515306,1.226668855553811,1.4269899726967026,null,4.5241324415092358E-4,-5.4318028662586973E-4,1.9420146988900926E-2,9.3216385814851692E-3,8.364723448049222E-3]
[null,null,"LED298",3.0993563559073349,3.1081485881644495,3.1095547557505241,26.049829959118128,26.45661214873514,26.437782931347364,72.14267519757729,71.559275383062825,72.896402911751608,149.24297271364665,154.30888110920986,155.48371456165768,212.33615797648696,205.98369447501332,207.41850836394809,null,1.4061675860745915E-3,-1.8829217387775543E-2,1.3371275286887823,1.1748334524478139,1.4348138889347695,null,4.5241324415092358E-4,-7.1170175840808657E-4,1.8685593468226531E-2,7.613518055492494E-3,6.9656673194043442E-3]
[null,null,"LED178",3.0993563559073349,3.1081485881644495,3.1095547557505241,21.784335713964062,22.014711322000377,22.006007749624914,68.118624022903631,67.368802905011151,68.715482928994575,112.51732606566611,115.01326554281533,116.27777045903048,148.84994245835674,144.76589932418182,146.18717840911322,null,1.4061675860745915E-3,-8.7035723754631533E-3,1.3466800239834242,1.2645049162151452,1.421279084931399,null,4.5241324415092358E-4,-3.9535255530538107E-4,1.9989668302140086E-2,1.0994426688497207E-2,9.8177753985325966E-3]
[null,null,"LED175",3.0993563559073349,3.1081485881644495,3.1095547557505241,22.234282364296764,22.483266261529355,22.473494583139942,68.543101994915602,67.810835866830942,69.156508243631407,116.39133942515775,119.15837267007215,120.41341857112195,155.54680063537472,151.22347265232855,152.64617945920131,null,1.4061675860745915E-3,-9.7716783894128412E-3,1.345672376800465,1.2550459010497974,1.4227068068727533,null,4.5241324415092358E-4,-4.3462005367667398E-4,1.9844503604750409E-2,1.0532586782842286E-2,9.4079760365220408E-3]
[null,null,"LED79",3.0993563559073349,3.1081485881644495,3.1095547557505241,23.584122315294895,23.888931080116304,23.875955083685021,69.816535910951586,69.136934752290315,70.479584187541846,128.01337950363259,131.59369405184256,132.82036290739637,175.63737516642871,170.59619263676888,172.02318260946558,null,1.4061675860745915E-3,-1.2975996431283221E-2,1.3426494352515306,1.226668855553811,1.4269899726967026,null,4.5241324415092358E-4,-5.4318028662586973E-4,1.9420146988900926E-2,9.3216385814851692E-3,8.364723448049222E-3]
[null,null,"LED80",3.0993563559073349,3.1081485881644495,3.1095547557505241,20.974431743365187,21.1713124308482,21.164531449297872,67.354563673282058,66.573143573735521,67.92163736264834,105.5441020185812,107.55207271375309,108.83360385726583,136.79559773972437,133.14226733351757,134.56097651895473,null,1.4061675860745915E-3,-6.7809815503281357E-3,1.348493788912819,1.281531143512737,1.4187091854371658,null,4.5241324415092358E-4,-3.202910340337585E-4,2.025582264144167E-2,1.1915448128308017E-2,1.065558829551355E-2]
[null,null,"LED60",3.0993563559073349,3.1081485881644495,3.1095547557505241,20.749458418198831,20.937034961083711,20.930788032540363,67.142324687276073,66.352127092825611,67.701124705329917,103.60709533883541,105.4795191501247,106.76577980122008,133.44716865121546,129.91348066944428,131.33147599391071,null,1.4061675860745915E-3,-6.2469285433479627E-3,1.3489976125043057,1.2862606510953754,1.4179953244664318,null,4.5241324415092358E-4,-2.9836739323210352E-4,2.0330887216578282E-2,1.219441140288754E-2,1.0914920585296466E-2]
[null,null,"LED155 TM",3.0993563559073349,3.1081485881644495,3.1095547557505241,24.775399316736269,25.12947531566045,25.113671405900799,70.940382138726463,70.307259502803674,71.647241095292571,138.27020220700538,142.56826356038425,143.76988876417531,193.36795082978145,187.69323866490194,189.12400866865747,null,1.4061675860745915E-3,-1.5803909759650736E-2,1.3399815924888969,1.2016252037910533,1.4307700037555264,null,4.5241324415092358E-4,-6.2889931290375524E-4,1.905893647348695E-2,8.428419998831713E-3,7.6229171276113528E-3]
[null,null,"LED81 TM",3.0993563559073349,3.1081485881644495,3.1095547557505241,24.439608540195156,24.779797355217216,24.764790562510409,70.62359838727258,69.977374634461,71.318108224169563,135.37906399461409,139.47481072530155,140.68349509943053,188.37015118845989,182.87401496176685,184.3037194706265,null,1.4061675860745915E-3,-1.5006792706806493E-2,1.340733589708563,1.2086843741289783,1.4297045088596576,null,4.5241324415092358E-4,-6.0560594954368809E-4,1.915952972960358E-2,8.6659689146989169E-3,7.8179751735563061E-3]
[null,null,"LED101 TM",3.0993563559073349,3.1081485881644495,3.1095547557505241,24.607465900065201,24.954596734310801,24.9391914733513,70.781954387149966,70.142279709077599,71.48263738534024,136.82430567858862,141.02118680843344,142.2263423968466,190.86848500689632,185.28308103488556,186.71331817052561,null,1.4061675860745915E-3,-1.5405260959500566E-2,1.3403576762626415,1.2051555884131631,1.4302371356400556,null,4.5241324415092358E-4,-6.1733159319378721E-4,1.9109126219192109E-2,8.5459186359725884E-3,7.7191998732510664E-3]
[null,null,"LED58",3.0993563559073349,3.1081485881644495,3.1095547557505241,20.744388862222308,20.931755745220531,20.925520851044425,67.1375420872982,66.347146700501867,67.69615566618279,103.56344676946563,105.43281616301547,106.71918338898334,133.37171504494873,129.84072308932812,131.25870232762904,null,1.4061675860745915E-3,-6.2348941761065646E-3,1.3490089656809232,1.2863672259678651,1.4179792383009158,null,4.5241324415092358E-4,-2.9786771124205451E-4,2.0332584485818123E-2,1.2200823925436479E-2,1.0920912981402384E-2]
[null,null,"LED78",3.0993563559073349,3.1081485881644495,3.1095547557505241,20.96236765397018,21.158749411048472,21.151997067840998,67.343182456871673,66.561291668264062,67.909812474481456,105.44023094086164,107.44093299774866,108.72271775889465,136.61603979512475,132.96912515799971,134.38779606297607,null,1.4061675860745915E-3,-6.7523432074736434E-3,1.3485208062173939,1.2817847611459854,1.4186709049763522,null,4.5241324415092358E-4,-3.1912770817862088E-4,2.0259835294938525E-2,1.1930134310848214E-2,1.0669175293818212E-2]
[null,null,"LED151",3.0993563559073349,3.1081485881644495,3.1095547557505241,20.986173432692123,21.183539717190882,21.176730862627224,67.365640738684817,66.584678749530497,67.933146243147718,105.64519725127579,107.6602423380388,108.9415266415821,136.97035718758991,133.31078246696501,134.72952890985786,null,1.4061675860745915E-3,-6.8088545636584286E-3,1.3484674936172212,1.2812843035433019,1.4187464428928536,null,4.5241324415092358E-4,-3.2142194621670813E-4,2.0251918593610838E-2,1.1901183535517598E-2,1.0642398286458375E-2]
[null,null,"LED180 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,25.60176042447447,25.985814121542063,25.974423388224366,71.719968089422863,71.115126300805201,72.459271267295932,141.96107994754362,146.47482718679802,147.71383707124559,199.44121460731753,193.53485175626813,195.03745470244692,null,1.4061675860745915E-3,-1.13907333176968E-2,1.344144966490731,1.2390098844475688,1.5026029461787971,null,4.5241324415092358E-4,-4.3834429294458619E-4,1.8900971374292728E-2,8.4588588240317262E-3,7.7639915113125431E-3]
[null,null,"LED360 F",3.0993563559073349,3.1081485881644495,3.1095547557505241,31.674667816202327,32.309876660049909,32.284069753386959,77.449126006147267,77.081223035246566,78.411767838204057,196.53476371358607,204.87108401884225,205.98352013945441,293.98564839341424,284.67227652510098,286.20665028380319,null,1.4061675860745915E-3,-2.5806906662950269E-2,1.3305448029574904,1.1124361206121591,1.5343737587022019,null,4.5241324415092358E-4,-7.9873120329362489E-4,1.7261594336004223E-2,5.4299323203163552E-3,5.3899655331098193E-3]
[null,null,"LED100",3.0993563559073349,3.1081485881644495,3.1095547557505241,20.940539352074978,21.136018363563263,21.129317837477902,67.322589719234685,66.539847283844068,67.888416974138934,105.25229058594518,107.2398410467478,108.52208469393842,136.29115451832769,132.65584832837348,134.07444997014812,null,1.4061675860745915E-3,-6.7005260853605364E-3,1.3485696902948661,1.2822436471906258,1.418601641774643,null,4.5241324415092358E-4,-3.1701931603691667E-4,2.0267099269737878E-2,1.1956784294669669E-2,1.0693849232059988E-2]
[null,null,"LED120",3.0993563559073349,3.1081485881644495,3.1095547557505241,20.940539352074978,21.136018363563263,21.129317837477902,67.322589719234685,66.539847283844068,67.888416974138934,105.25229058594518,107.2398410467478,108.52208469393842,136.29115451832769,132.65584832837348,134.07444997014812,null,1.4061675860745915E-3,-6.7005260853605364E-3,1.3485696902948661,1.2822436471906258,1.418601641774643,null,4.5241324415092358E-4,-3.1701931603691667E-4,2.0267099269737878E-2,1.1956784294669669E-2,1.0693849232059988E-2]
[]
[]
[]
["End"]

{"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":"SAPN - 15.2.1 - Public Lighting Pricing Model - December 2024 - Public.xlsm"}]
[]
[null,"Version:","Revised Proposal Version "]
[]
[null,"Confidentiality:","Public"]

{"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,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"cf-42","F14X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F14X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F14X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F14X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F14X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"cf-42","F2X8",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F2X8",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F2X8",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F2X8",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F2X8",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"cf-42","F42",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F42",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F42",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F42",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"cf-42","F42",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[]
[null,"cf-42 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982]
[null,"cf-42 PT","F32",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT","F32",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT","F32",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT","F32",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT","F32",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982]
[null,"cf-42 PT","PT F42",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT","PT F42",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT","PT F42",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT","PT F42",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"cf-42 PT","PT F42",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982]
[]
[null,"F-40",null,3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40",null,3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40",null,3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40",null,3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40",null,3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F11X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F11X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F11X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F11X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F11X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F20X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F20X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F20X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F20X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F20X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F2X20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F2X20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F2X20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F2X20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F2X20",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F2X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F2X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F2X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F2X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F2X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F40X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F40X3",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X3",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X3",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X3",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X3",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F40X4",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X4",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X4",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X4",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F40X4",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F4X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F4X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F4X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F4X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F4X40",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","F8X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F8X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F8X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F8X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","F8X2",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[null,"F-40","I100",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","I100",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","I100",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","I100",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451,null,"F-40","I100",3.1095547557505241,40.474056840340857,null,null,null,81.442261509639451]
[]
[null,"MV-80",null,3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80",null,3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80",null,3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80",null,3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80",null,3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661]
[null,"MV-80","M50",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M50",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M50",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M50",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M50",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661]
[null,"MV-80","M70",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M70",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M70",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M70",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M70",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661]
[null,"MV-80","M80",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M80",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M80",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M80",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661,null,"MV-80","M80",3.1095547557505241,43.272485123326355,null,null,null,84.241708139996661]
[]
[null,"MV-80 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT",null,3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982]
[null,"MV-80 PT","PT M50",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT","PT M50",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT","PT M50",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT","PT M50",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT","PT M50",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982]
[null,"MV-80 PT","PT M80",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT","PT M80",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT","PT M80",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT","PT M80",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982,null,"MV-80 PT","PT M80",3.1095547557505241,37.226630624958062,null,null,null,77.71024100804982]
[]
[null,"S-HP50",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP50",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP50",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP50",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP50",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP50","S50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP50","S50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP50","S50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP50","S50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP50","S50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[]
[null,"S-LP18",null,3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18",null,3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18",null,3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18",null,3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18",null,3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849]
[null,"S-LP18","L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849]
[null,"S-LP18","L26",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","L26",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","L26",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","L26",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","L26",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849]
[null,"S-LP18","PT L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","PT L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","PT L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","PT L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849,null,"S-LP18","PT L18",3.1095547557505241,37.226630624958069,null,null,null,77.710241008049849]
[]
[null,"S-HP Other",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","MH125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","MH150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","MH250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","MH400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","MH50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH50",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","MH70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","MH70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","PT MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","PT MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","PT MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","PT MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","PT MH100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","PT S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","PT S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","PT S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","PT S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","PT S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP Other","S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP Other","S70",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[]
[null,"S-HP50 PT",null,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP50 PT",null,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP50 PT",null,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP50 PT",null,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP50 PT",null,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP50 PT","PT S50",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP50 PT","PT S50",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP50 PT","PT S50",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP50 PT","PT S50",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP50 PT","PT S50",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[]
[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,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"MV-80+","M100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"MV-80+","M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"MV-80+","M125X3",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M125X3",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M125X3",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M125X3",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M125X3",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"MV-80+","M250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"MV-80+","M400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"MV-80+","M400X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M400X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M400X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M400X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","M400X2",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"MV-80+","PT M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","PT M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","PT M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","PT M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"MV-80+","PT M125",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[]
[null,"S-HP100",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP100","PT S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100","PT S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100","PT S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100","PT S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100","PT S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP100","S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100","S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100","S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100","S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP100","S100",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[]
[null,"S-HP150",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP150","PT S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150","PT S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150","PT S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150","PT S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150","PT S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP150","S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150","S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150","S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150","S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP150","S150",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[]
[null,"S-HP250",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP250","S250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250","S250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250","S250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250","S250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250","S250",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-HP250","S400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250","S400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250","S400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250","S400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-HP250","S400",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[]
[null,"S-LP90",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90",null,3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-LP90","L135",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L135",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L135",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L135",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L135",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-LP90","L55",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L55",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L55",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L55",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L55",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[null,"S-LP90","L90",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L90",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L90",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L90",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982,null,"S-LP90","L90",3.1095547557505241,37.226630624958069,null,null,null,77.71024100804982]
[]
[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,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f",null,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f",null,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f",null,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f",null,3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","I1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","I150 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I150 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I150 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I150 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I150 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","I1500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I1500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I1500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I1500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I1500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","I500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I500 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","I750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","I750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","M1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M1000 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","M250 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M250 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M250 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M250 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M250 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","M400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","M400 F COST",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F COST",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F COST",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F COST",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F COST",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","M400 F SACON",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F SACON",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F SACON",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F SACON",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M400 F SACON",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","M750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M750 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","M80 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M80 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M80 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M80 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","M80 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","S360 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","S360 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","S360 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","S360 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","S360 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]
[null,"S-HP360f","S400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","S400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","S400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","S400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982,null,"S-HP360f","S400 F",3.1095547557505241,38.243771352520596,null,null,null,77.71024100804982]

{"sheet":"LED Tariffs Smoothed","index":6,"n_rows":54,"n_cols":40,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["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",3.1095547557505241,15.966153784121724,63.017507489840618,85.877303819725057,100.25262110560082,null,null,"LED16",3.1095547557505241,15.966153784121724,63.017507489840618,85.877303819725057,100.25262110560082,null,null,"LED16",3.1095547557505241,15.966153784121724,63.017507489840618,85.877303819725057,100.25262110560082,null,null,"LED16",3.1095547557505241,15.966153784121724,63.017507489840618,85.877303819725057,100.25262110560082,null,null,"LED16",3.1095547557505241,15.966153784121724,63.017507489840618,85.877303819725057,100.25262110560082]
[null,null,"LED17",3.1095547557505241,16.329585283293099,63.360367394719269,90.158874803059973,107.01103924160191,null,null,"LED17",3.1095547557505241,16.329585283293099,63.360367394719269,90.158874803059973,107.01103924160191,null,null,"LED17",3.1095547557505241,16.329585283293099,63.360367394719269,90.158874803059973,107.01103924160191,null,null,"LED17",3.1095547557505241,16.329585283293099,63.360367394719269,90.158874803059973,107.01103924160191,null,null,"LED17",3.1095547557505241,16.329585283293099,63.360367394719269,90.158874803059973,107.01103924160191]
[null,null,"LED29",3.1095547557505241,16.459130727133477,63.482580077587549,91.685044148961012,109.42008270394165,null,null,"LED29",3.1095547557505241,16.459130727133477,63.482580077587549,91.685044148961012,109.42008270394165,null,null,"LED29",3.1095547557505241,16.459130727133477,63.482580077587549,91.685044148961012,109.42008270394165,null,null,"LED29",3.1095547557505241,16.459130727133477,63.482580077587549,91.685044148961012,109.42008270394165,null,null,"LED29",3.1095547557505241,16.459130727133477,63.482580077587549,91.685044148961012,109.42008270394165]
[null,null,"LED22",3.1095547557505241,16.834130696145095,63.836353633258888,96.102902781832498,116.39362956860943,null,null,"LED22",3.1095547557505241,16.834130696145095,63.836353633258888,96.102902781832498,116.39362956860943,null,null,"LED22",3.1095547557505241,16.834130696145095,63.836353633258888,96.102902781832498,116.39362956860943,null,null,"LED22",3.1095547557505241,16.834130696145095,63.836353633258888,96.102902781832498,116.39362956860943,null,null,"LED22",3.1095547557505241,16.834130696145095,63.836353633258888,96.102902781832498,116.39362956860943]
[null,null,"LED46",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED46",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED46",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED46",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED46",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496]
[null,null,"LED43",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED43",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED43",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED43",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED43",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496]
[null,null,"LED17 PT",3.1095547557505241,21.147733895817254,67.905790614081695,146.92127800645326,196.60994037999086,null,null,"LED17 PT",3.1095547557505241,21.147733895817254,67.905790614081695,146.92127800645326,196.60994037999086,null,null,"LED17 PT",3.1095547557505241,21.147733895817254,67.905790614081695,146.92127800645326,196.60994037999086,null,null,"LED17 PT",3.1095547557505241,21.147733895817254,67.905790614081695,146.92127800645326,196.60994037999086,null,null,"LED17 PT",3.1095547557505241,21.147733895817254,67.905790614081695,146.92127800645326,196.60994037999086]
[null,null,"LED35",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED35",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED35",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED35",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED35",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052]
[null,null,"LED39",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED39",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED39",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED39",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED39",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496]
[null,null,"LED26",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED26",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED26",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED26",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496,null,null,"LED26",3.1095547557505241,16.356858008312123,63.386096380586274,90.480173612723362,107.51820628630496]
[null,null,"LED20",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED20",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED20",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED20",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED20",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052]
[null,null,"LED28",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED28",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED28",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED28",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052,null,null,"LED28",3.1095547557505241,19.609130466831076,66.454277945226806,128.79505666508135,167.99787636715052]
[null,null,"LED23 PT",3.1095547557505241,19.271386223305434,66.135651300391302,124.81610614437831,161.71714168681024,null,null,"LED23 PT",3.1095547557505241,19.271386223305434,66.135651300391302,124.81610614437831,161.71714168681024,null,null,"LED23 PT",3.1095547557505241,19.271386223305434,66.135651300391302,124.81610614437831,161.71714168681024,null,null,"LED23 PT",3.1095547557505241,19.271386223305434,66.135651300391302,124.81610614437831,161.71714168681024,null,null,"LED23 PT",3.1095547557505241,19.271386223305434,66.135651300391302,124.81610614437831,161.71714168681024]
[null,null,"LED24",3.1095547557505241,16.31594127136557,63.347495685353692,89.998135280761105,106.75731346970525,null,null,"LED24",3.1095547557505241,16.31594127136557,63.347495685353692,89.998135280761105,106.75731346970525,null,null,"LED24",3.1095547557505241,16.31594127136557,63.347495685353692,89.998135280761105,106.75731346970525,null,null,"LED24",3.1095547557505241,16.31594127136557,63.347495685353692,89.998135280761105,106.75731346970525,null,null,"LED24",3.1095547557505241,16.31594127136557,63.347495685353692,89.998135280761105,106.75731346970525]
[null,null,"LED18 PT",3.1095547557505241,18.635314677309136,65.535583804168382,117.32257440353547,149.88867474859182,null,null,"LED18 PT",3.1095547557505241,18.635314677309136,65.535583804168382,117.32257440353547,149.88867474859182,null,null,"LED18 PT",3.1095547557505241,18.635314677309136,65.535583804168382,117.32257440353547,149.88867474859182,null,null,"LED18 PT",3.1095547557505241,18.635314677309136,65.535583804168382,117.32257440353547,149.88867474859182,null,null,"LED18 PT",3.1095547557505241,18.635314677309136,65.535583804168382,117.32257440353547,149.88867474859182]
[null,null,"LED19 PT",3.1095547557505241,18.985159790168666,65.865626363469801,121.44408474949095,156.39443872593591,null,null,"LED19 PT",3.1095547557505241,18.985159790168666,65.865626363469801,121.44408474949095,156.39443872593591,null,null,"LED19 PT",3.1095547557505241,18.985159790168666,65.865626363469801,121.44408474949095,156.39443872593591,null,null,"LED19 PT",3.1095547557505241,18.985159790168666,65.865626363469801,121.44408474949095,156.39443872593591,null,null,"LED19 PT",3.1095547557505241,18.985159790168666,65.865626363469801,121.44408474949095,156.39443872593591]
[null,null,"LED32 PT",3.1095547557505241,19.029445106779235,65.90740496404581,121.96580817473037,157.2179740761236,null,null,"LED32 PT",3.1095547557505241,19.029445106779235,65.90740496404581,121.96580817473037,157.2179740761236,null,null,"LED32 PT",3.1095547557505241,19.029445106779235,65.90740496404581,121.96580817473037,157.2179740761236,null,null,"LED32 PT",3.1095547557505241,19.029445106779235,65.90740496404581,121.96580817473037,157.2179740761236,null,null,"LED32 PT",3.1095547557505241,19.029445106779235,65.90740496404581,121.96580817473037,157.2179740761236]
[null,null,"LED33 PT",3.1095547557505241,19.976163955251007,66.80053595317014,133.11906253004898,174.82327755090245,null,null,"LED33 PT",3.1095547557505241,19.976163955251007,66.80053595317014,133.11906253004898,174.82327755090245,null,null,"LED33 PT",3.1095547557505241,19.976163955251007,66.80053595317014,133.11906253004898,174.82327755090245,null,null,"LED33 PT",3.1095547557505241,19.976163955251007,66.80053595317014,133.11906253004898,174.82327755090245,null,null,"LED33 PT",3.1095547557505241,19.976163955251007,66.80053595317014,133.11906253004898,174.82327755090245]
[]
[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",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED200",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED200",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED200",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED200",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322]
[null,null,"LED105",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED105",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED105",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED105",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED105",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809]
[null,null,"LED198",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED198",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED198",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED198",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED198",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809]
[null,null,"LED88",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED88",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED88",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED88",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED88",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322]
[null,null,"LED70",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED70",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED70",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED70",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED70",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322]
[null,null,"LED150",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473,null,null,"LED150",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473,null,null,"LED150",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473,null,null,"LED150",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473,null,null,"LED150",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473]
[null,null,"LED90",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED90",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED90",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED90",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED90",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322]
[null,null,"LED72",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED72",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED72",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED72",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED72",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322]
[null,null,"LED117",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED117",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED117",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED117",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED117",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558]
[null,null,"LED158",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED158",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED158",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED158",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED158",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558]
[null,null,"LED298",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED298",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED298",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED298",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809,null,null,"LED298",3.1095547557505241,26.437782931347364,72.896402911751608,155.48371456165768,207.41850836394809]
[null,null,"LED178",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED178",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED178",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED178",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322,null,null,"LED178",3.1095547557505241,22.006007749624914,68.715482928994575,116.27777045903048,146.18717840911322]
[null,null,"LED175",3.1095547557505241,22.473494583139942,69.156508243631407,120.41341857112195,152.64617945920131,null,null,"LED175",3.1095547557505241,22.473494583139942,69.156508243631407,120.41341857112195,152.64617945920131,null,null,"LED175",3.1095547557505241,22.473494583139942,69.156508243631407,120.41341857112195,152.64617945920131,null,null,"LED175",3.1095547557505241,22.473494583139942,69.156508243631407,120.41341857112195,152.64617945920131,null,null,"LED175",3.1095547557505241,22.473494583139942,69.156508243631407,120.41341857112195,152.64617945920131]
[null,null,"LED79",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED79",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED79",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED79",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558,null,null,"LED79",3.1095547557505241,23.875955083685021,70.479584187541846,132.82036290739637,172.02318260946558]
[null,null,"LED80",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473,null,null,"LED80",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473,null,null,"LED80",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473,null,null,"LED80",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473,null,null,"LED80",3.1095547557505241,21.164531449297872,67.92163736264834,108.83360385726583,134.56097651895473]
[null,null,"LED60",3.1095547557505241,20.930788032540363,67.701124705329917,106.76577980122008,131.33147599391071,null,null,"LED60",3.1095547557505241,20.930788032540363,67.701124705329917,106.76577980122008,131.33147599391071,null,null,"LED60",3.1095547557505241,20.930788032540363,67.701124705329917,106.76577980122008,131.33147599391071,null,null,"LED60",3.1095547557505241,20.930788032540363,67.701124705329917,106.76577980122008,131.33147599391071,null,null,"LED60",3.1095547557505241,20.930788032540363,67.701124705329917,106.76577980122008,131.33147599391071]
[null,null,"LED155 TM",3.1095547557505241,25.113671405900799,71.647241095292571,143.76988876417531,189.12400866865747,null,null,"LED155 TM",3.1095547557505241,25.113671405900799,71.647241095292571,143.76988876417531,189.12400866865747,null,null,"LED155 TM",3.1095547557505241,25.113671405900799,71.647241095292571,143.76988876417531,189.12400866865747,null,null,"LED155 TM",3.1095547557505241,25.113671405900799,71.647241095292571,143.76988876417531,189.12400866865747,null,null,"LED155 TM",3.1095547557505241,25.113671405900799,71.647241095292571,143.76988876417531,189.12400866865747]
[null,null,"LED81 TM",3.1095547557505241,24.764790562510409,71.318108224169563,140.68349509943053,184.3037194706265,null,null,"LED81 TM",3.1095547557505241,24.764790562510409,71.318108224169563,140.68349509943053,184.3037194706265,null,null,"LED81 TM",3.1095547557505241,24.764790562510409,71.318108224169563,140.68349509943053,184.3037194706265,null,null,"LED81 TM",3.1095547557505241,24.764790562510409,71.318108224169563,140.68349509943053,184.3037194706265,null,null,"LED81 TM",3.1095547557505241,24.764790562510409,71.318108224169563,140.68349509943053,184.3037194706265]
[null,null,"LED101 TM",3.1095547557505241,24.9391914733513,71.48263738534024,142.2263423968466,186.71331817052561,null,null,"LED101 TM",3.1095547557505241,24.9391914733513,71.48263738534024,142.2263423968466,186.71331817052561,null,null,"LED101 TM",3.1095547557505241,24.9391914733513,71.48263738534024,142.2263423968466,186.71331817052561,null,null,"LED101 TM",3.1095547557505241,24.9391914733513,71.48263738534024,142.2263423968466,186.71331817052561,null,null,"LED101 TM",3.1095547557505241,24.9391914733513,71.48263738534024,142.2263423968466,186.71331817052561]
[null,null,"LED58",3.1095547557505241,20.925520851044425,67.69615566618279,106.71918338898334,131.25870232762904,null,null,"LED58",3.1095547557505241,20.925520851044425,67.69615566618279,106.71918338898334,131.25870232762904,null,null,"LED58",3.1095547557505241,20.925520851044425,67.69615566618279,106.71918338898334,131.25870232762904,null,null,"LED58",3.1095547557505241,20.925520851044425,67.69615566618279,106.71918338898334,131.25870232762904,null,null,"LED58",3.1095547557505241,20.925520851044425,67.69615566618279,106.71918338898334,131.25870232762904]
[null,null,"LED78",3.1095547557505241,21.151997067840998,67.909812474481456,108.72271775889465,134.38779606297607,null,null,"LED78",3.1095547557505241,21.151997067840998,67.909812474481456,108.72271775889465,134.38779606297607,null,null,"LED78",3.1095547557505241,21.151997067840998,67.909812474481456,108.72271775889465,134.38779606297607,null,null,"LED78",3.1095547557505241,21.151997067840998,67.909812474481456,108.72271775889465,134.38779606297607,null,null,"LED78",3.1095547557505241,21.151997067840998,67.909812474481456,108.72271775889465,134.38779606297607]
[null,null,"LED151",3.1095547557505241,21.176730862627224,67.933146243147718,108.9415266415821,134.72952890985786,null,null,"LED151",3.1095547557505241,21.176730862627224,67.933146243147718,108.9415266415821,134.72952890985786,null,null,"LED151",3.1095547557505241,21.176730862627224,67.933146243147718,108.9415266415821,134.72952890985786,null,null,"LED151",3.1095547557505241,21.176730862627224,67.933146243147718,108.9415266415821,134.72952890985786,null,null,"LED151",3.1095547557505241,21.176730862627224,67.933146243147718,108.9415266415821,134.72952890985786]
[null,null,"LED180 F",3.1095547557505241,25.974423388224366,72.459271267295932,147.71383707124559,195.03745470244692,null,null,"LED180 F",3.1095547557505241,25.974423388224366,72.459271267295932,147.71383707124559,195.03745470244692,null,null,"LED180 F",3.1095547557505241,25.974423388224366,72.459271267295932,147.71383707124559,195.03745470244692,null,null,"LED180 F",3.1095547557505241,25.974423388224366,72.459271267295932,147.71383707124559,195.03745470244692,null,null,"LED180 F",3.1095547557505241,25.974423388224366,72.459271267295932,147.71383707124559,195.03745470244692]
[null,null,"LED360 F",3.1095547557505241,32.284069753386959,78.411767838204057,205.98352013945441,286.20665028380319,null,null,"LED360 F",3.1095547557505241,32.284069753386959,78.411767838204057,205.98352013945441,286.20665028380319,null,null,"LED360 F",3.1095547557505241,32.284069753386959,78.411767838204057,205.98352013945441,286.20665028380319,null,null,"LED360 F",3.1095547557505241,32.284069753386959,78.411767838204057,205.98352013945441,286.20665028380319,null,null,"LED360 F",3.1095547557505241,32.284069753386959,78.411767838204057,205.98352013945441,286.20665028380319]
[null,null,"LED100",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812,null,null,"LED100",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812,null,null,"LED100",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812,null,null,"LED100",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812,null,null,"LED100",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812]
[null,null,"LED120",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812,null,null,"LED120",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812,null,null,"LED120",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812,null,null,"LED120",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812,null,null,"LED120",3.1095547557505241,21.129317837477902,67.888416974138934,108.52208469393842,134.07444997014812]

{"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,3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"cf-42",null,3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"cf-42",null,3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"cf-42",null,3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"cf-42",null,3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"cf-42","F14X2",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"cf-42","F14X2",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"cf-42","F14X2",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"cf-42","F14X2",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"cf-42","F14X2",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"cf-42","F2X8",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"cf-42","F2X8",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"cf-42","F2X8",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"cf-42","F2X8",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"cf-42","F2X8",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"cf-42","F42",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"cf-42","F42",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"cf-42","F42",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"cf-42","F42",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"cf-42","F42",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[]
[null,"cf-42 PT",null,3.0765441112870735,36.831437369119705,null,null,null,76.885278806518613,null,"cf-42 PT",null,3.0924632722050229,37.022016654548217,null,null,null,77.283111270890572,null,"cf-42 PT",null,3.1082746293894634,37.211305346923204,null,null,null,77.678249634411898,null,"cf-42 PT",null,3.127072920561528,37.436352691900403,null,null,null,78.148033848637155,null,"cf-42 PT",null,3.1488537314561764,37.697105843259983,null,null,null,78.69235359757991]
[null,"cf-42 PT","F32",3.0765441112870735,36.831437369119705,null,null,null,76.885278806518613,null,"cf-42 PT","F32",3.0924632722050229,37.022016654548217,null,null,null,77.283111270890572,null,"cf-42 PT","F32",3.1082746293894634,37.211305346923204,null,null,null,77.678249634411898,null,"cf-42 PT","F32",3.127072920561528,37.436352691900403,null,null,null,78.148033848637155,null,"cf-42 PT","F32",3.1488537314561764,37.697105843259983,null,null,null,78.69235359757991]
[null,"cf-42 PT","PT F42",3.0765441112870735,36.831437369119705,null,null,null,76.885278806518613,null,"cf-42 PT","PT F42",3.0924632722050229,37.022016654548217,null,null,null,77.283111270890572,null,"cf-42 PT","PT F42",3.1082746293894634,37.211305346923204,null,null,null,77.678249634411898,null,"cf-42 PT","PT F42",3.127072920561528,37.436352691900403,null,null,null,78.148033848637155,null,"cf-42 PT","PT F42",3.1488537314561764,37.697105843259983,null,null,null,78.69235359757991]
[]
[null,"F-40",null,3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40",null,3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40",null,3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40",null,3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40",null,3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F11X2",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F11X2",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F11X2",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F11X2",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F11X2",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F20",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F20",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F20",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F20",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F20",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F20X2",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F20X2",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F20X2",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F20X2",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F20X2",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F2X20",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F2X20",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F2X20",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F2X20",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F2X20",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F2X40",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F2X40",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F2X40",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F2X40",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F2X40",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F40",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F40",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F40",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F40",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F40",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F40X2",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F40X2",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F40X2",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F40X2",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F40X2",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F40X3",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F40X3",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F40X3",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F40X3",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F40X3",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F40X4",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F40X4",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F40X4",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F40X4",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F40X4",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F4X40",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F4X40",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F4X40",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F4X40",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F4X40",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","F8X2",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","F8X2",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","F8X2",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","F8X2",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","F8X2",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[null,"F-40","I100",3.0765441112870735,40.044389313863256,null,null,null,80.577680645121049,null,"F-40","I100",3.0924632722050229,40.251593584073355,null,null,null,80.994618942829447,null,"F-40","I100",3.1082746293894634,40.457394677693749,null,null,null,81.408733755973074,null,"F-40","I100",3.127072920561528,40.702073792603173,null,null,null,81.901079273522953,null,"F-40","I100",3.1488537314561764,40.985573472597054,null,null,null,82.471539881587006]
[]
[null,"MV-80",null,3.0765441112870735,42.813109832116432,null,null,null,83.347408700097574,null,"MV-80",null,3.0924632722050229,43.034640471743828,null,null,null,83.77867858058562,null,"MV-80",null,3.1082746293894634,43.254670917349586,null,null,null,84.20702792377233,null,"MV-80",null,3.127072920561528,43.516267460579066,null,null,null,84.716297025890313,null,"MV-80",null,3.1488537314561764,43.819368672631903,null,null,null,85.306366299006086]
[null,"MV-80","M50",3.0765441112870735,42.813109832116432,null,null,null,83.347408700097574,null,"MV-80","M50",3.0924632722050229,43.034640471743828,null,null,null,83.77867858058562,null,"MV-80","M50",3.1082746293894634,43.254670917349586,null,null,null,84.20702792377233,null,"MV-80","M50",3.127072920561528,43.516267460579066,null,null,null,84.716297025890313,null,"MV-80","M50",3.1488537314561764,43.819368672631903,null,null,null,85.306366299006086]
[null,"MV-80","M70",3.0765441112870735,42.813109832116432,null,null,null,83.347408700097574,null,"MV-80","M70",3.0924632722050229,43.034640471743828,null,null,null,83.77867858058562,null,"MV-80","M70",3.1082746293894634,43.254670917349586,null,null,null,84.20702792377233,null,"MV-80","M70",3.127072920561528,43.516267460579066,null,null,null,84.716297025890313,null,"MV-80","M70",3.1488537314561764,43.819368672631903,null,null,null,85.306366299006086]
[null,"MV-80","M80",3.0765441112870735,42.813109832116432,null,null,null,83.347408700097574,null,"MV-80","M80",3.0924632722050229,43.034640471743828,null,null,null,83.77867858058562,null,"MV-80","M80",3.1082746293894634,43.254670917349586,null,null,null,84.20702792377233,null,"MV-80","M80",3.127072920561528,43.516267460579066,null,null,null,84.716297025890313,null,"MV-80","M80",3.1488537314561764,43.819368672631903,null,null,null,85.306366299006086]
[]
[null,"MV-80 PT",null,3.0765441112870735,36.831437369119705,null,null,null,76.885278806518613,null,"MV-80 PT",null,3.0924632722050229,37.022016654548217,null,null,null,77.283111270890572,null,"MV-80 PT",null,3.1082746293894634,37.211305346923204,null,null,null,77.678249634411898,null,"MV-80 PT",null,3.127072920561528,37.436352691900403,null,null,null,78.148033848637155,null,"MV-80 PT",null,3.1488537314561764,37.697105843259983,null,null,null,78.69235359757991]
[null,"MV-80 PT","PT M50",3.0765441112870735,36.831437369119705,null,null,null,76.885278806518613,null,"MV-80 PT","PT M50",3.0924632722050229,37.022016654548217,null,null,null,77.283111270890572,null,"MV-80 PT","PT M50",3.1082746293894634,37.211305346923204,null,null,null,77.678249634411898,null,"MV-80 PT","PT M50",3.127072920561528,37.436352691900403,null,null,null,78.148033848637155,null,"MV-80 PT","PT M50",3.1488537314561764,37.697105843259983,null,null,null,78.69235359757991]
[null,"MV-80 PT","PT M80",3.0765441112870735,36.831437369119705,null,null,null,76.885278806518613,null,"MV-80 PT","PT M80",3.0924632722050229,37.022016654548217,null,null,null,77.283111270890572,null,"MV-80 PT","PT M80",3.1082746293894634,37.211305346923204,null,null,null,77.678249634411898,null,"MV-80 PT","PT M80",3.127072920561528,37.436352691900403,null,null,null,78.148033848637155,null,"MV-80 PT","PT M80",3.1488537314561764,37.697105843259983,null,null,null,78.69235359757991]
[]
[null,"S-HP50",null,3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP50",null,3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP50",null,3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP50",null,3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP50",null,3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP50","S50",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP50","S50",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP50","S50",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP50","S50",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP50","S50",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[]
[null,"S-LP18",null,3.0765441112870735,36.831437369119712,null,null,null,76.885278806518627,null,"S-LP18",null,3.0924632722050229,37.022016654548224,null,null,null,77.283111270890586,null,"S-LP18",null,3.1082746293894634,37.211305346923211,null,null,null,77.678249634411912,null,"S-LP18",null,3.127072920561528,37.43635269190041,null,null,null,78.148033848637169,null,"S-LP18",null,3.1488537314561764,37.69710584325999,null,null,null,78.692353597579924]
[null,"S-LP18","L18",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518627,null,"S-LP18","L18",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890586,null,"S-LP18","L18",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411912,null,"S-LP18","L18",3.127072920561528,37.43635269190041,null,null,null,78.148033848637169,null,"S-LP18","L18",3.1488537314561764,37.69710584325999,null,null,null,78.692353597579924]
[null,"S-LP18","L26",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518627,null,"S-LP18","L26",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890586,null,"S-LP18","L26",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411912,null,"S-LP18","L26",3.127072920561528,37.43635269190041,null,null,null,78.148033848637169,null,"S-LP18","L26",3.1488537314561764,37.69710584325999,null,null,null,78.692353597579924]
[null,"S-LP18","PT L18",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518627,null,"S-LP18","PT L18",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890586,null,"S-LP18","PT L18",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411912,null,"S-LP18","PT L18",3.127072920561528,37.43635269190041,null,null,null,78.148033848637169,null,"S-LP18","PT L18",3.1488537314561764,37.69710584325999,null,null,null,78.692353597579924]
[]
[null,"S-HP Other",null,3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other",null,3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other",null,3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other",null,3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other",null,3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","MH100",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","MH100",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","MH100",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","MH100",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","MH100",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","MH125",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","MH125",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","MH125",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","MH125",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","MH125",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","MH150",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","MH150",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","MH150",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","MH150",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","MH150",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","MH250",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","MH250",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","MH250",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","MH250",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","MH250",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","MH400",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","MH400",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","MH400",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","MH400",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","MH400",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","MH50",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","MH50",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","MH50",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","MH50",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","MH50",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","MH70",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","MH70",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","MH70",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","MH70",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","MH70",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","PT MH100",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","PT MH100",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","PT MH100",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","PT MH100",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","PT MH100",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","PT S70",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","PT S70",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","PT S70",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","PT S70",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","PT S70",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP Other","S70",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP Other","S70",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP Other","S70",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP Other","S70",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP Other","S70",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[]
[null,"S-HP50 PT",null,3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP50 PT",null,3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP50 PT",null,3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP50 PT",null,3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP50 PT",null,3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP50 PT","PT S50",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP50 PT","PT S50",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP50 PT","PT S50",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP50 PT","PT S50",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP50 PT","PT S50",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[]
[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,3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"MV-80+",null,3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"MV-80+",null,3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"MV-80+",null,3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"MV-80+",null,3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"MV-80+","M100",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"MV-80+","M100",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"MV-80+","M100",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"MV-80+","M100",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"MV-80+","M100",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"MV-80+","M125",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"MV-80+","M125",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"MV-80+","M125",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"MV-80+","M125",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"MV-80+","M125",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"MV-80+","M125X3",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"MV-80+","M125X3",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"MV-80+","M125X3",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"MV-80+","M125X3",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"MV-80+","M125X3",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"MV-80+","M250",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"MV-80+","M250",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"MV-80+","M250",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"MV-80+","M250",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"MV-80+","M250",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"MV-80+","M400",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"MV-80+","M400",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"MV-80+","M400",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"MV-80+","M400",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"MV-80+","M400",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"MV-80+","M400X2",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"MV-80+","M400X2",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"MV-80+","M400X2",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"MV-80+","M400X2",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"MV-80+","M400X2",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"MV-80+","PT M125",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"MV-80+","PT M125",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"MV-80+","PT M125",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"MV-80+","PT M125",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"MV-80+","PT M125",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[]
[null,"S-HP100",null,3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP100",null,3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP100",null,3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP100",null,3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP100",null,3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP100","PT S100",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP100","PT S100",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP100","PT S100",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP100","PT S100",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP100","PT S100",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP100","S100",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP100","S100",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP100","S100",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP100","S100",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP100","S100",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[]
[null,"S-HP150",null,3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP150",null,3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP150",null,3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP150",null,3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP150",null,3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP150","PT S150",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP150","PT S150",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP150","PT S150",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP150","PT S150",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP150","PT S150",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP150","S150",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP150","S150",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP150","S150",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP150","S150",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP150","S150",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[]
[null,"S-HP250",null,3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP250",null,3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP250",null,3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP250",null,3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP250",null,3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP250","S250",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP250","S250",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP250","S250",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP250","S250",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP250","S250",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-HP250","S400",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-HP250","S400",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-HP250","S400",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-HP250","S400",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-HP250","S400",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[]
[null,"S-LP90",null,3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-LP90",null,3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-LP90",null,3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-LP90",null,3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-LP90",null,3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-LP90","L135",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-LP90","L135",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-LP90","L135",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-LP90","L135",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-LP90","L135",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-LP90","L55",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-LP90","L55",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-LP90","L55",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-LP90","L55",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-LP90","L55",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[null,"S-LP90","L90",3.0765441112870735,36.831437369119712,null,null,null,76.885278806518613,null,"S-LP90","L90",3.0924632722050229,37.022016654548224,null,null,null,77.283111270890572,null,"S-LP90","L90",3.1082746293894634,37.211305346923211,null,null,null,77.678249634411898,null,"S-LP90","L90",3.127072920561528,37.43635269190041,null,null,null,78.148033848637155,null,"S-LP90","L90",3.1488537314561764,37.69710584325999,null,null,null,78.69235359757991]
[]
[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,3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f",null,3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f",null,3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f",null,3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f",null,3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","I1000 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","I1000 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","I1000 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","I1000 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","I1000 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","I150 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","I150 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","I150 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","I150 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","I150 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","I1500 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","I1500 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","I1500 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","I1500 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","I1500 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","I500 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","I500 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","I500 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","I500 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","I500 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","I750 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","I750 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","I750 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","I750 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","I750 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","M1000 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","M1000 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","M1000 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","M1000 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","M1000 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","M250 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","M250 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","M250 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","M250 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","M250 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","M400 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","M400 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","M400 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","M400 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","M400 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","M400 F COST",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","M400 F COST",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","M400 F COST",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","M400 F COST",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","M400 F COST",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","M400 F SACON",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","M400 F SACON",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","M400 F SACON",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","M400 F SACON",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","M400 F SACON",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","M750 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","M750 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","M750 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","M750 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","M750 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","M80 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","M80 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","M80 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","M80 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","M80 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","S360 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","S360 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","S360 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","S360 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","S360 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]
[null,"S-HP360f","S400 F",3.0765441112870735,37.837780257903312,null,null,null,76.885278806518613,null,"S-HP360f","S400 F",3.0924632722050229,38.033566728343871,null,null,null,77.283111270890572,null,"S-HP360f","S400 F",3.1082746293894634,38.228027342943598,null,null,null,77.678249634411898,null,"S-HP360f","S400 F",3.127072920561528,38.459223641408215,null,null,null,78.148033848637155,null,"S-HP360f","S400 F",3.1488537314561764,38.727101333604168,null,null,null,78.69235359757991]

{"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",3.0765441112870735,15.796659091982367,62.348521510136301,84.965641100607428,99.18835181568852,null,null,"LED16",3.0924632722050229,15.878396765474088,62.67113549225823,85.405284305531751,99.701588511352085,null,null,"LED16",3.1082746293894634,15.959580915672953,62.991564749196826,85.841950269435202,100.21134959468583,null,null,"LED16",3.127072920561528,16.056101617608444,63.372526509892978,86.36110709061343,100.81740998285575,null,null,"LED16",3.1488537314561764,16.167936206031023,63.813931315886492,86.962632859272304,101.51962735913953]
[null,null,"LED17",3.0765441112870735,16.156232447802577,62.687741657136499,89.201759461757604,105.87502342984101,null,null,"LED17",3.0924632722050229,16.239830684935203,63.012110887976263,89.663321887541215,106.4228594023492,null,null,"LED17",3.1082746293894634,16.322862799134334,63.334283507179258,90.121758636475178,106.96698545801621,null,null,"LED17",3.127072920561528,16.4215805651768,63.717317969863117,90.666798976144193,107.6139027282681,null,null,"LED17",3.1488537314561764,16.535960801892582,64.161124330850228,91.298314918717054,108.36345930226017]
[null,null,"LED29",3.0765441112870735,16.28440265340971,62.808656945445122,90.711727184717176,108.25849278801513,null,null,"LED29",3.0924632722050229,16.368664089916098,63.133651836071451,91.1811027340229,108.81866169997853,null,null,"LED29",3.1082746293894634,16.452354912337164,63.456445878125329,91.647299696411011,109.37503717707331,null,null,"LED29",3.127072920561528,16.551855823609287,63.840219157063586,92.201566236612138,110.03651791509094,null,null,"LED29",3.1488537314561764,16.667143458662188,64.28488155421779,92.84377220027396,110.80294858335428]
[null,null,"LED22",3.0765441112870735,16.655421669640884,63.158674885285855,95.082686382758041,115.1580093511508,null,null,"LED22",3.0924632722050229,16.741602893808153,63.485480896346985,95.574678868575134,115.75387887732664,null,null,"LED22",3.1082746293894634,16.827200503187459,63.810073794021839,96.063339606751569,116.34571320592283,null,null,"LED22",3.127072920561528,16.92896841380859,64.195985751591238,96.644313569545645,117.04935135063083,null,null,"LED22",3.1488537314561764,17.046882728258421,64.643126148176506,97.317464331096588,117.86462808125836]
[null,null,"LED46",3.0765441112870735,16.183215648983026,62.713197507306731,89.519647403433297,106.37680645261446,null,null,"LED46",3.0924632722050229,16.266953507036444,63.037698455996306,89.982854697326829,106.92723883342902,null,null,"LED46",3.1082746293894634,16.350124296650719,63.360001901062638,90.44292517540903,107.47394371465977,null,null,"LED46",3.127072920561528,16.449006935373113,63.743191904010587,90.989907873084803,108.1239269781255,null,null,"LED46",3.1488537314561764,16.563578203317761,64.18717848313814,91.623674346413239,108.87703599301678]
[null,null,"LED43",3.0765441112870735,16.183215648983026,62.713197507306731,89.519647403433297,106.37680645261446,null,null,"LED43",3.0924632722050229,16.266953507036444,63.037698455996306,89.982854697326829,106.92723883342902,null,null,"LED43",3.1082746293894634,16.350124296650719,63.360001901062638,90.44292517540903,107.47394371465977,null,null,"LED43",3.127072920561528,16.449006935373113,63.743191904010587,90.989907873084803,108.1239269781255,null,null,"LED43",3.1488537314561764,16.563578203317761,64.18717848313814,91.623674346413239,108.87703599301678]
[null,null,"LED17 PT",3.0765441112870735,20.923232197125028,67.184911231969025,145.36158009040349,194.52275383733175,null,null,"LED17 PT",3.0924632722050229,21.031496628974931,67.532550457825096,146.11373390359176,195.52928548730173,null,null,"LED17 PT",3.1082746293894634,21.139027899697822,67.877835488842948,146.86079417010049,196.52900095705206,null,null,"LED17 PT",3.127072920561528,21.266872974195302,68.288348544408905,147.74898208775323,197.7175733402045,null,null,"LED17 PT",3.1488537314561764,21.415001831544835,68.76399322674861,148.77808908988615,199.09472353301115]
[null,null,"LED35",3.0765441112870735,19.40096238975158,65.748807640107259,127.42778444826043,166.21443191835445,null,null,"LED35",3.0924632722050229,19.501350042609364,66.089015942385856,128.08714226426164,167.07448598970237,null,null,"LED35",3.1082746293894634,19.601057875479643,66.426920371655967,128.74203494327168,167.92871581940906,null,null,"LED35",3.127072920561528,19.719601581283445,66.828658551095813,129.52064383325356,168.94431877362558,null,null,"LED35",3.1488537314561764,19.85695332327052,67.294136143470936,130.42278609918401,170.12105636574825]
[null,null,"LED39",3.0765441112870735,16.183215648983026,62.713197507306731,89.519647403433297,106.37680645261446,null,null,"LED39",3.0924632722050229,16.266953507036444,63.037698455996306,89.982854697326829,106.92723883342902,null,null,"LED39",3.1082746293894634,16.350124296650719,63.360001901062638,90.44292517540903,107.47394371465977,null,null,"LED39",3.127072920561528,16.449006935373113,63.743191904010587,90.989907873084803,108.1239269781255,null,null,"LED39",3.1488537314561764,16.563578203317761,64.18717848313814,91.623674346413239,108.87703599301678]
[null,null,"LED26",3.0765441112870735,16.183215648983026,62.713197507306731,89.519647403433297,106.37680645261446,null,null,"LED26",3.0924632722050229,16.266953507036444,63.037698455996306,89.982854697326829,106.92723883342902,null,null,"LED26",3.1082746293894634,16.350124296650719,63.360001901062638,90.44292517540903,107.47394371465977,null,null,"LED26",3.127072920561528,16.449006935373113,63.743191904010587,90.989907873084803,108.1239269781255,null,null,"LED26",3.1488537314561764,16.563578203317761,64.18717848313814,91.623674346413239,108.87703599301678]
[null,null,"LED20",3.0765441112870735,19.40096238975158,65.748807640107259,127.42778444826043,166.21443191835445,null,null,"LED20",3.0924632722050229,19.501350042609364,66.089015942385856,128.08714226426164,167.07448598970237,null,null,"LED20",3.1082746293894634,19.601057875479643,66.426920371655967,128.74203494327168,167.92871581940906,null,null,"LED20",3.127072920561528,19.719601581283445,66.828658551095813,129.52064383325356,168.94431877362558,null,null,"LED20",3.1488537314561764,19.85695332327052,67.294136143470936,130.42278609918401,170.12105636574825]
[null,null,"LED28",3.0765441112870735,19.40096238975158,65.748807640107259,127.42778444826043,166.21443191835445,null,null,"LED28",3.0924632722050229,19.501350042609364,66.089015942385856,128.08714226426164,167.07448598970237,null,null,"LED28",3.1082746293894634,19.601057875479643,66.426920371655967,128.74203494327168,167.92871581940906,null,null,"LED28",3.127072920561528,19.719601581283445,66.828658551095813,129.52064383325356,168.94431877362558,null,null,"LED28",3.1488537314561764,19.85695332327052,67.294136143470936,130.42278609918401,170.12105636574825]
[null,null,"LED23 PT",3.0765441112870735,19.06680359688314,65.433563495891761,123.49107396875097,160.00037273202773,null,null,"LED23 PT",3.0924632722050229,19.165462190314699,65.772140610032409,124.13006180943451,160.82827299554367,null,null,"LED23 PT",3.1082746293894634,19.263452672859664,66.108424897486188,124.76472245754502,161.65056676134031,null,null,"LED23 PT",3.127072920561528,19.379954602547528,66.508236873043074,125.51927727023205,162.62820058860154,null,null,"LED23 PT",3.1488537314561764,19.51494062208338,66.971482651784967,126.39354906091511,163.76094490673569]
[null,null,"LED24",3.0765441112870735,16.142733278999604,62.675006592228044,89.042726330128346,105.62399117901255,null,null,"LED24",3.0924632722050229,16.226261666511142,62.999309927198865,89.503465860506552,106.17052821913039,null,null,"LED24",3.1082746293894634,16.309224404107205,63.321417096776315,89.961085286640198,106.71336413870992,null,null,"LED24",3.127072920561528,16.407859687566432,63.704373745702405,90.505153902515815,107.35874755240914,null,null,"LED24",3.1488537314561764,16.522144355087594,64.148089947071952,91.13554394848498,108.10652690956766]
[null,null,"LED18 PT",3.0765441112870735,18.437484506883752,64.839866241175358,116.07709262386598,148.29747531977543,null,null,"LED18 PT",3.0924632722050229,18.53288677389838,65.175371349262292,116.67771782198609,149.06482052528705,null,null,"LED18 PT",3.1082746293894634,18.627642981700308,65.508604434128301,117.27427561736238,149.82696930879686,null,null,"LED18 PT",3.127072920561528,18.740299647655227,65.904788802389945,117.9835295420972,150.73309612521913,null,null,"LED18 PT",3.1488537314561764,18.870830317423337,66.363831420973597,118.80531304728585,151.78298819542985]
[null,null,"LED19 PT",3.0765441112870735,18.783615707770352,65.166405109936292,120.15484953134894,154.73417492022693,null,null,"LED19 PT",3.0924632722050229,18.880808983815346,65.503599849183956,120.7765745304296,155.53482595624629,null,null,"LED19 PT",3.1082746293894634,18.977344072027222,65.83851112311595,121.39408924000679,156.33005502490408,null,null,"LED19 PT",3.127072920561528,19.092115667871859,66.236690708254699,122.1282590635238,157.27551134511356,null,null,"LED19 PT",3.1488537314561764,19.225096820375967,66.698045103004375,122.97891160125789,158.37097290229141]
[null,null,"LED32 PT",3.0765441112870735,18.827430896997285,65.207740194112645,120.67103440594312,155.54896772211319,null,null,"LED32 PT",3.0924632722050229,18.924850888806045,65.545148816156313,121.29543033376227,156.35383479315718,null,null,"LED32 PT",3.1082746293894634,19.021611157474272,65.8802725244811,121.91559788468682,157.15325134606869,null,null,"LED32 PT",3.127072920561528,19.136650472764838,66.278704675134861,122.65292169957215,158.10368621096362,null,null,"LED32 PT",3.1488537314561764,19.269941820837854,66.740351707213705,123.50722863806681,159.20491620418341]
[null,null,"LED33 PT",3.0765441112870735,19.764099496552888,66.091389816334924,131.70588720764604,172.96737549659849,null,null,"LED33 PT",3.0924632722050229,19.866366153198474,66.433370763696345,132.38738148709024,173.86237176009553,null,null,"LED33 PT",3.1082746293894634,19.967940265340193,66.773035833788569,133.06426072255891,174.75130715523531,null,null,"LED33 PT",3.127072920561528,20.088702810472181,67.176867257877646,133.86900966398358,175.80817192630232,null,null,"LED33 PT",3.1488537314561764,20.228625430810407,67.644770207187818,134.80143933806403,177.0327178974826]
[]
[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",3.0765441112870735,21.772394723020572,67.986007954511976,115.04338018739193,144.63527360259582,null,null,"LED200",3.0924632722050229,21.885053031378089,68.337792346884669,115.63865658048151,145.38366924120999,null,null,"LED200",3.1082746293894634,21.996948423504382,68.687194473566109,116.22990179265798,146.12699678330824,null,null,"LED200",3.127072920561528,22.129982048478233,69.102602388072029,116.93283953057211,147.01074682510284,null,null,"LED200",3.1488537314561764,22.284122666987795,69.58391854320422,117.74730472850304,148.03471184204386]
[null,null,"LED105",3.0765441112870735,26.157122733569963,72.122543813520849,153.83311888979833,205.21657941509156,null,null,"LED105",3.0924632722050229,26.292469223294777,72.495732150579656,154.62910753339762,206.27844481749378,null,null,"LED105",3.1082746293894634,26.426899153598846,72.866393275542023,155.41970578311538,207.33311932236984,null,null,"LED105",3.127072920561528,26.586724331325094,73.307076239814364,156.35965647330312,208.58703308847743,null,null,"LED105",3.1488537314561764,26.77190722589755,73.817677561043624,157.44873888222423,210.03989166843022]
[null,null,"LED198",3.0765441112870735,26.157122733569963,72.122543813520849,153.83311888979833,205.21657941509156,null,null,"LED198",3.0924632722050229,26.292469223294777,72.495732150579656,154.62910753339762,206.27844481749378,null,null,"LED198",3.1082746293894634,26.426899153598846,72.866393275542023,155.41970578311538,207.33311932236984,null,null,"LED198",3.127072920561528,26.586724331325094,73.307076239814364,156.35965647330312,208.58703308847743,null,null,"LED198",3.1488537314561764,26.77190722589755,73.817677561043624,157.44873888222423,210.03989166843022]
[null,null,"LED88",3.0765441112870735,21.772394723020572,67.986007954511976,115.04338018739193,144.63527360259582,null,null,"LED88",3.0924632722050229,21.885053031378089,68.337792346884669,115.63865658048151,145.38366924120999,null,null,"LED88",3.1082746293894634,21.996948423504382,68.687194473566109,116.22990179265798,146.12699678330824,null,null,"LED88",3.127072920561528,22.129982048478233,69.102602388072029,116.93283953057211,147.01074682510284,null,null,"LED88",3.1488537314561764,22.284122666987795,69.58391854320422,117.74730472850304,148.03471184204386]
[null,null,"LED70",3.0765441112870735,21.772394723020572,67.986007954511976,115.04338018739193,144.63527360259582,null,null,"LED70",3.0924632722050229,21.885053031378089,68.337792346884669,115.63865658048151,145.38366924120999,null,null,"LED70",3.1082746293894634,21.996948423504382,68.687194473566109,116.22990179265798,146.12699678330824,null,null,"LED70",3.127072920561528,22.129982048478233,69.102602388072029,116.93283953057211,147.01074682510284,null,null,"LED70",3.1488537314561764,22.284122666987795,69.58391854320422,117.74730472850304,148.03471184204386]
[null,null,"LED150",3.0765441112870735,20.939851429878289,67.200589753434372,107.67823992744137,133.13249401794479,null,null,"LED150",3.0924632722050229,21.048201855697712,67.548310105676777,108.23540639954808,133.82137008115618,null,null,"LED150",3.1082746293894634,21.155818538043413,67.893675713697291,108.78879976915343,134.50558111133461,null,null,"LED150",3.127072920561528,21.283765159330098,68.304284568120991,109.44673504777509,135.31904690167735,null,null,"LED150",3.1488537314561764,21.432011674789745,68.780040248677778,110.20905773729018,136.26157643197055]
[null,null,"LED90",3.0765441112870735,21.772394723020572,67.986007954511976,115.04338018739193,144.63527360259582,null,null,"LED90",3.0924632722050229,21.885053031378089,68.337792346884669,115.63865658048151,145.38366924120999,null,null,"LED90",3.1082746293894634,21.996948423504382,68.687194473566109,116.22990179265798,146.12699678330824,null,null,"LED90",3.127072920561528,22.129982048478233,69.102602388072029,116.93283953057211,147.01074682510284,null,null,"LED90",3.1488537314561764,22.284122666987795,69.58391854320422,117.74730472850304,148.03471184204386]
[null,null,"LED72",3.0765441112870735,21.772394723020572,67.986007954511976,115.04338018739193,144.63527360259582,null,null,"LED72",3.0924632722050229,21.885053031378089,68.337792346884669,115.63865658048151,145.38366924120999,null,null,"LED72",3.1082746293894634,21.996948423504382,68.687194473566109,116.22990179265798,146.12699678330824,null,null,"LED72",3.127072920561528,22.129982048478233,69.102602388072029,116.93283953057211,147.01074682510284,null,null,"LED72",3.1488537314561764,22.284122666987795,69.58391854320422,117.74730472850304,148.03471184204386]
[null,null,"LED117",3.0765441112870735,23.622490930003437,69.73138173468449,131.41035854283763,170.19700601293169,null,null,"LED117",3.0924632722050229,23.744722310667832,70.092197327346682,132.09032364922246,171.07766737466318,null,null,"LED117",3.1082746293894634,23.866125946750991,70.450569495496865,132.76568406711255,171.95236494324996,null,null,"LED117",3.127072920561528,24.010464024362982,70.87664198796331,133.56862727012103,172.99230221049308,null,null,"LED117",3.1488537314561764,24.17770264965014,71.370314753263031,134.4989647089761,174.19723497554034]
[null,null,"LED158",3.0765441112870735,23.622490930003437,69.73138173468449,131.41035854283763,170.19700601293169,null,null,"LED158",3.0924632722050229,23.744722310667832,70.092197327346682,132.09032364922246,171.07766737466318,null,null,"LED158",3.1082746293894634,23.866125946750991,70.450569495496865,132.76568406711255,171.95236494324996,null,null,"LED158",3.127072920561528,24.010464024362982,70.87664198796331,133.56862727012103,172.99230221049308,null,null,"LED158",3.1488537314561764,24.17770264965014,71.370314753263031,134.4989647089761,174.19723497554034]
[null,null,"LED298",3.0765441112870735,26.157122733569963,72.122543813520849,153.83311888979833,205.21657941509156,null,null,"LED298",3.0924632722050229,26.292469223294777,72.495732150579656,154.62910753339762,206.27844481749378,null,null,"LED298",3.1082746293894634,26.426899153598846,72.866393275542023,155.41970578311538,207.33311932236984,null,null,"LED298",3.127072920561528,26.586724331325094,73.307076239814364,156.35965647330312,208.58703308847743,null,null,"LED298",3.1488537314561764,26.77190722589755,73.817677561043624,157.44873888222423,210.03989166843022]
[null,null,"LED178",3.0765441112870735,21.772394723020572,67.986007954511976,115.04338018739193,144.63527360259582,null,null,"LED178",3.0924632722050229,21.885053031378089,68.337792346884669,115.63865658048151,145.38366924120999,null,null,"LED178",3.1082746293894634,21.996948423504382,68.687194473566109,116.22990179265798,146.12699678330824,null,null,"LED178",3.127072920561528,22.129982048478233,69.102602388072029,116.93283953057211,147.01074682510284,null,null,"LED178",3.1488537314561764,22.284122666987795,69.58391854320422,117.74730472850304,148.03471184204386]
[null,null,"LED175",3.0765441112870735,22.234918774766289,68.422351399555112,119.13512477625338,151.0257067051798,null,null,"LED175",3.0924632722050229,22.349970351200525,68.776393592000176,119.75157334766676,151.80716877457331,null,null,"LED175",3.1082746293894634,22.464242804316033,69.128038229048812,120.36384736127164,152.5833388232937,null,null,"LED175",3.127072920561528,22.60010254244942,69.546112288044853,121.09178646545935,153.50613567145041,null,null,"LED175",3.1488537314561764,22.757517662653381,70.030517595718933,121.93521972362133,154.57534262541799]
[null,null,"LED79",3.0765441112870735,23.622490930003437,69.73138173468449,131.41035854283763,170.19700601293169,null,null,"LED79",3.0924632722050229,23.744722310667832,70.092197327346682,132.09032364922246,171.07766737466318,null,null,"LED79",3.1082746293894634,23.866125946750991,70.450569495496865,132.76568406711255,171.95236494324996,null,null,"LED79",3.127072920561528,24.010464024362982,70.87664198796331,133.56862727012103,172.99230221049308,null,null,"LED79",3.1488537314561764,24.17770264965014,71.370314753263031,134.4989647089761,174.19723497554034]
[null,null,"LED80",3.0765441112870735,20.939851429878289,67.200589753434372,107.67823992744137,133.13249401794479,null,null,"LED80",3.0924632722050229,21.048201855697712,67.548310105676777,108.23540639954808,133.82137008115618,null,null,"LED80",3.1082746293894634,21.155818538043413,67.893675713697291,108.78879976915343,134.50558111133461,null,null,"LED80",3.127072920561528,21.283765159330098,68.304284568120991,109.44673504777509,135.31904690167735,null,null,"LED80",3.1488537314561764,21.432011674789745,68.780040248677778,110.20905773729018,136.26157643197055]
[null,null,"LED60",3.0765441112870735,20.70858940400543,66.982418030912797,105.63236763301066,129.9372774666528,null,null,"LED60",3.0924632722050229,20.815743195786492,67.329009483119009,106.17894801595547,130.60962031447451,null,null,"LED60",3.1082746293894634,20.922171347637587,67.673253835955933,106.72182698484662,131.27741009134189,null,null,"LED60",3.127072920561528,21.048704912344505,68.082529618134558,107.36726158033149,132.07135247850357,null,null,"LED60",3.1488537314561764,21.195314176956952,68.556740722420415,108.11510023973105,132.99126104028349]
[null,null,"LED155 TM",3.0765441112870735,24.847067810508563,70.886642942708193,142.24364560226689,187.11629184099323,null,null,"LED155 TM",3.0924632722050229,24.975635598424731,71.253436278060732,142.97966608563678,188.08449975625066,null,null,"LED155 TM",3.1082746293894634,25.103332731937826,71.617745707937274,143.71070227640132,189.04615101763571,null,null,"LED155 TM",3.127072920561528,25.255153215759389,72.050877074186332,144.57983899951782,190.18946845753828,null,null,"LED155 TM",3.1488537314561764,25.431061398997098,72.552728667741292,145.58687216197495,191.51418359909738]
[null,null,"LED81 TM",3.0765441112870735,24.501890642526995,70.561004104989735,139.19001670673956,182.34717423035207,null,null,"LED81 TM",3.0924632722050229,24.628672357926881,70.926112466270311,139.91023660087254,183.29070499230562,null,null,"LED81 TM",3.1082746293894634,24.7545955141143,71.288748332632068,140.62557920317244,184.22784621279126,null,null,"LED81 TM",3.127072920561528,24.904306897375317,71.719889981371168,141.47605765160372,185.34202340368853,null,null,"LED81 TM",3.1488537314561764,25.077771352082245,72.219436170651804,142.46147223454111,186.6329749309277]
[null,null,"LED101 TM",3.0765441112870735,24.674440135105765,70.723786645158398,140.71648533016628,184.73119293175304,null,null,"LED101 TM",3.0924632722050229,24.802114684490572,71.089737302651159,141.44460372949652,185.68705947566392,null,null,"LED101 TM",3.1082746293894634,24.928924628437397,71.453209761238782,142.16779134872539,186.6364529408302,null,null,"LED101 TM",3.127072920561528,25.079690323122449,71.88534604339678,143.0275968214444,187.76519695608866,null,null,"LED101 TM",3.1488537314561764,25.254376365341823,72.3860446737269,144.02381824583142,189.07302646674893]
[null,null,"LED58",3.0765441112870735,20.703378138249636,66.977501742463929,105.58626588245971,129.86527635651262,null,null,"LED58",3.0924632722050229,20.810504965041691,67.32406775600127,106.1326077181388,130.5372466443394,null,null,"LED58",3.1082746293894634,20.916906334509282,67.668286842438661,106.67524975519396,131.2046663841688,null,null,"LED58",3.127072920561528,21.043408057354842,68.077532585125439,107.32040265989234,131.99816883034993,null,null,"LED58",3.1488537314561764,21.189980428105265,68.551708883881076,108.06791493570228,132.91756765051474]
[null,null,"LED78",3.0765441112870735,20.927450111847641,67.188890396801682,107.56853098202512,132.96115202403203,null,null,"LED78",3.0924632722050229,21.035736368726138,67.536550212307375,108.12512978004916,133.64914150129684,null,null,"LED78",3.1082746293894634,21.143289316679663,67.881855693542818,108.67795931983132,134.33247194944281,null,null,"LED78",3.127072920561528,21.271160163467812,68.29239306259052,109.3352242551634,135.1448908064165,null,null,"LED78",3.1488537314561764,21.419318882116134,68.768065915966829,110.09677024533431,136.08620729784766]
[null,null,"LED151",3.0765441112870735,20.951921335761167,67.211976457097464,107.78501701697418,133.29925707774211,null,null,"LED151",3.0924632722050229,21.060334215674228,67.559755728296125,108.34273599267232,133.98899603382554,null,null,"LED151",3.1082746293894634,21.168012929177682,67.905179856276789,108.89667812434335,134.67406411341011,null,null,"LED151",3.127072920561528,21.296033299969331,68.315858285705161,109.55526583203704,135.48854885893164,null,null,"LED151",3.1488537314561764,21.444365265963096,68.791694579973395,110.31834446442531,136.43225901090236]
[null,null,"LED180 F",3.0765441112870735,25.698682157417558,71.690052703943095,146.14572544726678,192.96696147111456,null,null,"LED180 F",3.0924632722050229,25.831656508457179,72.061003174317761,146.90193671442532,193.96544288415089,null,null,"LED180 F",3.1082746293894634,25.963730364076412,72.429441587313306,147.65302695803607,194.95716263275526,null,null,"LED180 F",3.127072920561528,26.120754379484204,72.867481945624831,148.54600615844191,196.13622881776931,null,null,"LED180 F",3.1488537314561764,26.302691681881019,73.375021387443113,149.58066462387714,197.50236456771597]
[null,null,"LED360 F",3.0765441112870735,31.941346105735647,77.579358315563937,203.79682484615591,283.16831627211815,null,null,"LED360 F",3.0924632722050229,32.106622276074845,77.980782200372175,204.85134392078601,284.63353238166872,null,null,"LED360 F",3.1082746293894634,32.2707792047458,78.379487663416512,205.89872184684128,286.08882612358809,null,null,"LED360 F",3.127072920561528,32.465947127845119,78.853512840304944,207.14396063257661,287.81904037290036,null,null,"LED360 F",3.1488537314561764,32.692080215518764,79.402746419176836,208.58676786768785,289.82376883606503]
[null,null,"LED100",3.0765441112870735,20.905011641358236,67.167722028415454,107.37002781259899,132.65113237414425,null,null,"LED100",3.0924632722050229,21.013181793409515,67.515272311065274,107.92559948285158,133.33751769670957,null,null,"LED100",3.1082746293894634,21.120619422791698,67.860469001195682,108.47740885051836,134.01925485340863,null,null,"LED100",3.127072920561528,21.2483531661006,68.270877027338443,109.13346089234315,134.82977942918987,null,null,"LED100",3.1488537314561764,21.396353028556778,68.746400016382523,109.89360155242977,135.76890109450332]
[null,null,"LED120",3.0765441112870735,20.905011641358236,67.167722028415454,107.37002781259899,132.65113237414425,null,null,"LED120",3.0924632722050229,21.013181793409515,67.515272311065274,107.92559948285158,133.33751769670957,null,null,"LED120",3.1082746293894634,21.120619422791698,67.860469001195682,108.47740885051836,134.01925485340863,null,null,"LED120",3.127072920561528,21.2483531661006,68.270877027338443,109.13346089234315,134.82977942918987,null,null,"LED120",3.1488537314561764,21.396353028556778,68.746400016382523,109.89360155242977,135.76890109450332]

{"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,34.65550961955195,37.251046904140217,31.643527546535189,31.643527546535189,31.643527546535189,31.643527546535189,31.643527546535189,31.643527546535193,31.643527546535189,31.643527546535189,31.643527546535189,31.643527546535182,31.643527546535186,31.643527546535193,31.643527546535189]
[null,"Bulk HID Lamp Program"]
[null,"Infrastructure Capital",6249679.8196188174,204522]
[null,"Column Inspections/Repairs",1182796.6910620318,204522]
[null,"Cable Repairs (SLO fault)",1993132.8167900685,204522]
[null,"GSL"]
[null,"SAP Maintenance",125849.70131629641,242002,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097]
[null,"SLO reporting Tool",72327.414549595633,242002,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109]
[null,"GIS Maintenance",101258.3803694339,242002,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161]
[null,"Customer Management",253869.22506908071,242002,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976]
[null,"Asset Data Audit",144654.82909919127,242002,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219]
[null,"Asset Management",216982.24364878694,204522]
[null,"Margin",null,37480,2.2523769694517584,2.4081092065270546,2.0716580450707527,2.0716580450707527,2.0716580450707527,2.0716580450707527,2.0716580450707527,2.0716580450707527,2.0716580450707527,2.0716580450707527,2.0716580450707527,2.0716580450707522,2.0716580450707522,2.0716580450707527,2.0716580450707527]
[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,39.791993126981069,42.543262648644628,36.599292129583304,36.599292129583304,36.599292129583304,36.599292129583304,36.599292129583304,36.599292129583304,36.599292129583304,36.599292129583304,37.599292129583304,36.599292129583297,36.599292129583297,36.599292129583304,37.599292129583304]
[]
[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",6249679.8196188174,204522]
[null,"Column Inspections/Repairs",1182796.6910620318,204522]
[null,"Cable Repairs (SLO fault)",1993132.8167900685,204522]
[null,"GSL"]
[null,"SAP Maintenance",125849.70131629641,242002,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097]
[null,"SLO reporting Tool",72327.414549595633,242002,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109]
[null,"GIS Maintenance",101258.3803694339,242002,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161]
[null,"Customer Management",253869.22506908071,242002,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976]
[null,"Asset Data Audit",144654.82909919127,242002,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219]
[null,"Asset Management",216982.24364878694,204522]
[null,"Margin",null,37480,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177]
[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,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005]
[]
[]
[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,30.038735250445228,32.791005958418715,26.369606288779323,26.369606288779327,26.36960628877933,26.369606288779327,26.369606288779327,26.369606288779323,26.369606288779327,26.369606288779327,26.369606288779323,26.36960628877932,26.369606288779327,26.369606288779323,26.369606288779323]
[null,"CLER SLO"]
[null,"Bulk HID Lamp Program"]
[null,"Infrastructure Capital",6249679.8196188174,204522,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019]
[null,"Column Inspections/Repairs",1182796.6910620318,204522,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724]
[null,"Cable Repairs (SLO fault)",1993132.8167900685,204522,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543]
[null,"GSL"]
[null,"SAP Maintenance",125849.70131629641,242002,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097]
[null,"SLO reporting Tool",72327.414549595633,242002,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109]
[null,"GIS Maintenance",101258.3803694339,242002,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161]
[null,"Customer Management",253869.22506908071,242002,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976]
[null,"Asset Data Audit",144654.82909919127,242002,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219]
[null,"Asset Management",216982.24364878694,204522,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466]
[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,80.069806765880784,82.822077473854279,76.40067780421488,76.40067780421488,76.400677804214894,76.40067780421488,76.40067780421488,76.40067780421488,76.40067780421488,76.40067780421488,76.40067780421488,76.40067780421488,76.40067780421488,76.40067780421488,76.40067780421488]

{"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,36.607632166091783,42.915076217119619,45.163369612028312,51.671587334132511,43.38840114236352,43.38840114236352,126.53524362782579,99.832398477703151,43.38840114236352,43.38840114236352,99.832398477703151,99.832398477703151,76.166152215506187,132.25515585691272,132.25515585691272,76.166152215506187,76.166152215506187,65.51634139751765,76.166152215506187,76.166152215506187,99.832398477703151,99.832398477703151,132.25515585691272,76.166152215506187,82.082713781055432,99.832398477703151,65.51634139751765,62.558060614743034,93.970763136650234,115.49706386734222,111.08159194177051,113.28882785111072,42.678280996945674,62.491398622653627,65.357704973432575,65.670738430443535,82.931583269275265,89.003232207020645,89.771814890249814,106.20235594792963,120.51251131089423,204.29314923172612,65.07067429559801,65.07067429559801]
[null,"TFI Future Replacement"]
[null,"LED O&M Annuity",null,null,11.924472867154639,12.261554940055481,12.381708110169072,12.729519918392619,12.28685034428992,12.28685034428992,16.730379259237967,15.303327299246865,12.28685034428992,12.28685034428992,15.303327299246865,15.303327299246865,17.526426741136788,21.636890386394747,21.636890386394747,17.526426741136788,17.526426741136788,16.745958960391611,17.526426741136788,17.526426741136788,19.260799587237191,19.260799587237191,21.636890386394747,17.526426741136788,17.960019952661888,19.260799587237191,16.745958960391611,16.529162354629058,14.990070110539985,20.408779287695058,20.085192922304163,20.246949458752105,12.248900143116579,16.524277053104441,16.734333343752304,16.757273894684886,14.40011487626191,14.724595599880518,14.765670152736266,15.6437502108071,21.207125229410821,27.059311077059071,16.71329839768952,16.71329839768952]
[null,"Infrastructure Capital",6249679.8196188174,204522,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019]
[null,"Column Inspections/Repairs",1182796.6910620318,204522,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724]
[null,"Cable Repairs (SLO fault)",1993132.8167900685,204522,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543]
[null,"GSL"]
[null,"SAP Maintenance",125849.70131629641,242002,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097]
[null,"SLO reporting Tool",72327.414549595633,242002,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109]
[null,"GIS Maintenance",101258.3803694339,242002,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161]
[null,"Customer Management",253869.22506908071,242002,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976]
[null,"Asset Data Audit",144654.82909919127,242002,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219]
[null,"Asset Management",216982.24364878694,204522,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466]
[null,"Margin"]
[]
[null,"Total Tariff",null,null,98.56317654868198,105.20770267261067,107.57614923763295,114.43217876796068,105.70632300208899,105.70632300208899,193.29669440249933,165.16679729238558,105.70632300208899,105.70632300208899,165.16679729238558,165.16679729238558,143.72365047207853,203.92311775874305,203.92311775874305,143.72365047207853,143.72365047207853,132.29337187334482,143.72365047207853,143.72365047207853,169.12426958037591,169.12426958037591,203.92311775874305,143.72365047207853,150.07380524915288,169.12426958037591,132.29337187334482,129.11829448480765,158.99190476262578,185.93691467047285,181.19785637951026,183.56684882529839,104.95825265549782,129.04674719119365,132.12310983262046,132.45908384056398,147.36276966097273,153.75889932233673,154.56855655842165,171.87717767417229,191.7507080557406,281.38353182422077,131.81504420872309,131.81504420872309]
[]
[]
[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,22.474565918391082,26.34690233332844,27.727199695323964,31.722797322153102,26.637491251643283,26.637491251643283,77.68392834069634,61.29021976068875,26.637491251643283,26.637491251643283,61.29021976068875,61.29021976068875,46.760773844946421,81.195560665255755,81.195560665255755,46.760773844946421,46.760773844946421,40.222523182862368,46.760773844946421,46.760773844946421,61.29021976068875,61.29021976068875,81.195560665255755,46.760773844946421,50.393135323882007,61.29021976068875,40.222523182862368,38.406342443394578,57.691579202229264,70.907245884959067,68.196450103308251,69.55154099574392,26.201526370173738,38.365416569558612,40.125131339708375,40.3173123317031,50.91428274971247,54.641857198274671,55.113714053140306,65.200935111313427,73.986385329677006,125.42192918276125,39.948914263981585,39.948914263981585]
[null,"LED O&M Annuity",null,null,11.924472867154639,12.261554940055481,12.381708110169072,12.729519918392619,12.28685034428992,12.28685034428992,16.730379259237967,15.303327299246865,12.28685034428992,12.28685034428992,15.303327299246865,15.303327299246865,17.526426741136788,21.636890386394747,21.636890386394747,17.526426741136788,17.526426741136788,16.745958960391611,17.526426741136788,17.526426741136788,19.260799587237191,19.260799587237191,21.636890386394747,17.526426741136788,17.960019952661888,19.260799587237191,16.745958960391611,16.529162354629058,14.990070110539985,20.408779287695058,20.085192922304163,20.246949458752105,12.248900143116579,16.524277053104441,16.734333343752304,16.757273894684886,14.40011487626191,14.724595599880518,14.765670152736266,15.6437502108071,21.207125229410821,27.059311077059071,16.71329839768952,16.71329839768952]
[null,"Infrastructure Capital",6249679.8196188174,204522,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019]
[null,"Column Inspections/Repairs",1182796.6910620318,204522,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724]
[null,"Cable Repairs (SLO fault)",1993132.8167900685,204522,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543]
[null,"GSL"]
[null,"SAP Maintenance",125849.70131629641,242002,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097]
[null,"SLO reporting Tool",72327.414549595633,242002,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109]
[null,"GIS Maintenance",101258.3803694339,242002,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161]
[null,"Customer Management",253869.22506908071,242002,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976]
[null,"Asset Data Audit",144654.82909919127,242002,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219]
[null,"Asset Management",216982.24364878694,204522,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466]
[null,"Margin"]
[]
[null,"Total Tariff",null,null,84.430110300981283,88.639528788819476,90.139979320928589,94.483388755981281,88.955413111368756,88.955413111368756,144.44537911536986,126.62461857537117,88.955413111368756,88.955413111368756,126.62461857537117,126.62461857537117,114.31827210151876,152.86352256708608,152.86352256708608,114.31827210151876,114.31827210151876,106.99955365868954,114.31827210151876,114.31827210151876,130.58209086336149,130.58209086336149,152.86352256708608,114.31827210151876,118.38422679197946,130.58209086336149,106.99955365868954,104.9665763134592,122.71272082820481,141.34709668808969,138.31271454104797,139.8295619699316,88.481498028725881,104.92076513809862,106.89053619889624,107.10565774182355,115.34546914140994,119.39752431359075,119.91045572131213,130.87575683755605,145.2245820745234,202.51231177525588,106.69328417710666,106.69328417710666]
[]
[]
[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,11.924472867154639,12.261554940055481,12.381708110169072,12.729519918392619,12.28685034428992,12.28685034428992,16.730379259237967,15.303327299246865,12.28685034428992,12.28685034428992,15.303327299246865,15.303327299246865,17.526426741136788,21.636890386394747,21.636890386394747,17.526426741136788,17.526426741136788,16.745958960391611,17.526426741136788,17.526426741136788,19.260799587237191,19.260799587237191,21.636890386394747,17.526426741136788,17.960019952661888,19.260799587237191,16.745958960391611,16.529162354629058,14.990070110539985,20.408779287695058,20.085192922304163,20.246949458752105,12.248900143116579,16.524277053104441,16.734333343752304,16.757273894684886,14.40011487626191,14.724595599880518,14.765670152736266,15.6437502108071,21.207125229410821,27.059311077059071,16.71329839768952,16.71329839768952]
[null,"Infrastructure Capital",6249679.8196188174,204522,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019,30.557494155244019]
[null,"Column Inspections/Repairs",1182796.6910620318,204522,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724,5.7832247438516724]
[null,"Cable Repairs (SLO fault)",1993132.8167900685,204522,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543,9.7453223457137543]
[null,"GSL"]
[null,"SAP Maintenance",125849.70131629641,242002,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097]
[null,"SLO reporting Tool",72327.414549595633,242002,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109]
[null,"GIS Maintenance",101258.3803694339,242002,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161]
[null,"Customer Management",253869.22506908071,242002,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976]
[null,"Asset Data Audit",144654.82909919127,242002,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219]
[null,"Asset Management",216982.24364878694,204522,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466,1.0609237326487466]
[null,"Margin"]
[]
[null,"Total Tariff",null,null,61.955544382590183,62.292626455491025,62.412779625604621,62.760591433828175,62.317921859725466,62.317921859725466,66.761450774673534,65.334398814682416,62.317921859725466,62.317921859725466,65.334398814682416,65.334398814682416,67.557498256572345,71.66796190183031,71.66796190183031,67.557498256572345,67.557498256572345,66.777030475827189,67.557498256572345,67.557498256572345,69.291871102672744,69.291871102672744,71.66796190183031,67.557498256572345,67.991091468097451,69.291871102672744,66.777030475827189,66.560233870064621,65.021141625975545,70.439850803130611,70.116264437739716,70.278020974187669,62.279971658552135,66.555348568539998,66.765404859187882,66.788345410120456,64.431186391697466,64.755667115316072,64.796741668171819,65.674821726242655,71.238196744846377,77.090382592494635,66.744369913125098,66.744369913125098]
[]
[]
[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,11.924472867154639,12.261554940055481,12.381708110169072,12.729519918392619,12.28685034428992,12.28685034428992,16.730379259237967,15.303327299246865,12.28685034428992,12.28685034428992,15.303327299246865,15.303327299246865,17.526426741136788,21.636890386394747,21.636890386394747,17.526426741136788,17.526426741136788,16.745958960391611,17.526426741136788,17.526426741136788,19.260799587237191,19.260799587237191,21.636890386394747,17.526426741136788,17.960019952661888,19.260799587237191,16.745958960391611,16.529162354629058,14.990070110539985,20.408779287695058,20.085192922304163,20.246949458752105,12.248900143116579,16.524277053104441,16.734333343752304,16.757273894684886,14.40011487626191,14.724595599880518,14.765670152736266,15.6437502108071,21.207125229410821,27.059311077059071,16.71329839768952,16.71329839768952]
[null,"Infrastructure Capital"]
[null,"Column Inspections/Repairs"]
[null,"Cable Repairs (SLO fault)"]
[null,"GSL"]
[null,"SAP Maintenance",125849.70131629641,242002,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097]
[null,"SLO reporting Tool",72327.414549595633,242002,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109]
[null,"GIS Maintenance",101258.3803694339,242002,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161]
[null,"Customer Management",253869.22506908071,242002,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976]
[null,"Asset Data Audit",144654.82909919127,242002,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219]
[null,"Asset Management"]
[null,"Margin",null,37480,0.8885147643079202,0.90873968868197075,0.91594887888878618,0.936817587382199,0.91025741293603712,0.91025741293603712,1.1768691478329198,1.0912460302334537,0.91025741293603712,0.91025741293603712,1.0912460302334537,1.0912460302334537,1.2246319967468491,1.4712598154623264,1.4712598154623264,1.2246319967468491,1.2246319967468491,1.1778039299021383,1.2246319967468491,1.2246319967468491,1.3286943675128733,1.3286943675128733,1.4712598154623264,1.2246319967468491,1.2506475894383551,1.3286943675128733,1.1778039299021383,1.1647961335563852,1.0724505989110411,1.3975731495403452,1.3781579676168916,1.387863359803768,0.90798040086563658,1.1645030154649083,1.1771063929037799,1.1784828259597349,1.0370532848543565,1.056522128271473,1.058986601442818,1.1116714049270677,1.4454739060432911,1.7966050569021861,1.1758442961400131,1.1758442961400131]
[]
[null,"Total Tariff",null,null,15.697094169439925,16.054401166714818,16.181763527035223,16.550444043752183,16.081214295203324,16.081214295203324,20.791354945048251,19.278679867457683,16.081214295203324,16.081214295203324,19.278679867457683,19.278679867457683,21.635165275860999,25.992256739834435,25.992256739834435,21.635165275860999,21.635165275860999,20.807869428271111,21.635165275860999,21.635165275860999,23.473600492727428,23.473600492727428,25.992256739834435,21.635165275860999,22.094774080077606,23.473600492727428,20.807869428271111,20.578065026162808,18.946627247428392,24.690458975212767,24.347457427898419,24.518919356533235,16.040987081959582,20.572886606546714,20.795546274633448,20.819863258621982,18.321274699093632,18.665224266129357,18.708763292156451,19.639528153711531,25.536705673431474,31.740022671938622,20.773249231806897,20.773249231806897]
[]
[]
[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",125849.70131629641,242002,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097,0.52003579026742097]
[null,"SLO reporting Tool",72327.414549595633,242002,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109,0.29887114383185109]
[null,"GIS Maintenance",101258.3803694339,242002,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161,0.41841960136459161]
[null,"Customer Management",253869.22506908071,242002,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976,1.0490377148497976]
[null,"Asset Data Audit",144654.82909919127,242002,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219,0.59774228766370219]
[null,"Asset Management"]
[null,"Margin",null,37480,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177,0.17304639227864177]
[]
[null,"Total Tariff",null,null,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005,3.057152930256005]

{"sheet":"PTRM Integration","index":11,"n_rows":76,"n_cols":10,"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,"2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,null,"Cable Replacement","June 2025 $ Inclusive of Labour Escalation",1953668.7544260602,1963777.7488552243,1973818.2856975151,1985755.5870236133,1999586.8496844743]
[null,null,null,"Column Replacement","June 2025 $ Inclusive of Labour Escalation",1180992.7620505535,1187103.6491829832,1193173.1537041483,1200389.2523557744,1208750.2506342651]
[null,null,null,"Brackets Replacement","June 2025 $ Inclusive of Labour Escalation",83062.582669645111,83492.378756406048,83919.264286320467,84426.793045228609,85014.845853869076]
[]
[null,null,null,"Total Infrastructure","June 2025 $ Inclusive of Labour Escalation",3217724.0991462586,3234373.7767946138,3250910.703687984,3270571.6324246167,3293351.9461726081]
[null,null,null,"Total Infrastructure in $ m ","June 2025 $ m Inclusive of Labour Escalation",3.2177240991462583,3.2343737767946137,3.2509107036879841,3.2705716324246166,3.2933519461726082]
[]
[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",150951.43331753989,151732.51106934619,152508.29940305819,153430.64242617076,154499.32355162679]
[null,null,null,"Total IT Projects","June 2025 $ m Inclusive of Labour Escalation in ",0.15095143331753991,0.15173251106934618,0.15250829940305818,0.15343064242617077,0.15449932355162679]
[]
[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",231458.86442022782,232656.51697299752,233846.05908468922,235260.31838679514,236898.96277916108]
[null,null,null,"Regional LED Installations in $ m","June 2025 $ m Inclusive of Labour Escalation",0.23145886442022781,0.23265651697299752,0.23384605908468922,0.23526031838679515,0.23689896277916109]
[]
[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",603805.73327015957,606930.04427738476,610033.19761223276,613722.56970468303,617997.29420650715]
[null,null,null,"Capital contributions","June 2025 $ m Inclusive of Labour Escalation",0.60380573327015963,0.60693004427738473,0.61003319761223274,0.61372256970468309,0.61799729420650718]
[]
[null,null,null,"Total Infrastructure","June 2025 $ m Inclusive of Labour Escalation",3.2177240991462583,3.2343737767946137,3.2509107036879841,3.2705716324246166,3.2933519461726082]
[null,null,null,"Regional LED Installations","June 2025 $ m Inclusive of Labour Escalation",0.23145886442022781,0.23265651697299752,0.23384605908468922,0.23526031838679515,0.23689896277916109]
[null,null,null,"Total IT","June 2025 $ m Inclusive of Labour Escalation",0.15095143331753991,0.15173251106934618,0.15250829940305818,0.15343064242617077,0.15449932355162679]
[null,null,null,"Total Capital Contributions","June 2025 $ m Inclusive of Labour Escalation",0.60380573327015963,0.60693004427738473,0.61003319761223274,0.61372256970468309,0.61799729420650718]
[]
[null,"Current Revenue",null,null,null,"2020/21","2021/22","2022/23","2023/24","2024/25"]
[null,null,null,"Nominal Smoothed - Expected Revenue","Nominal",3.8245782675533002,3.8574920220072872,3.9924384152686341,4.3051190825815118,4.4795619811876426]
[null,null,null,null,"CPI December Index Lagged",116.2,117.2,121.3,130.80000000000001,136.1]
[null,null,null,null,"CPI December (Percentage Year on Year Change)",null,1.0086058519793459,1.0349829351535835,1.0783182192910141,1.0405198776758409]
[]
[null,"PTRM Outputs"]
[]
[null,"Building Block Components ($m Real 2024-25)"]
[]
[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",3.6552236789967885,3.6281018319740421,3.6177340858487956,3.635877630583173,3.6516877627611493]
[null,null,null,"Return of Capital (regulatory depreciation)","June 2025 $ Inclusive of Labour Escalation",2.5916393075621067,2.6096399389144271,2.5163055045627791,2.5500124658828951,2.6381307482404006]
[null,null,null,"Operating Expenditure","June 2025 $ Inclusive of Labour Escalation",3.161601593922727E-2,3.1278635310705294E-2,3.0951238332966778E-2,3.0690100528690308E-2,3.0431174813230738E-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",6.2784790024981225,6.2690204061991741,6.1649908287445419,6.2165801969947587,6.3202496858147805]
[]
[null,null,"Revenue Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,6.2496798196188177,6.2496798196188186,6.2496798196188186,6.2496798196188177,6.2496798196188186]
[null,null,null,"X-Factor",null,-0.39515422397657574,0,0,0,0]
[]
[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",3.759384493090006,3.8378238955225177,3.9359085888574397,4.0683696612147084,4.2024985496645986]
[null,null,null,"Return of Capital (regulatory depreciation)","June 2025 $ Inclusive of Labour Escalation",2.6654917674437799,2.7604899145916164,2.7376109499972339,2.8533395251405329,3.0360593138233849]
[null,null,null,"Operating Expenditure","June 2025 $ Inclusive of Labour Escalation",3.2516959423900114E-2,3.3086693696644298E-2,3.3673355171961392E-2,3.4340725012388974E-2,3.5021331593940254E-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",6.4573932199576864,6.6314005038107782,6.707192894026635,6.9560499113676304,7.2735791950819237]
[]
[null,null,"Weighted Average Price Cap"]
[null,null,null,"Expected Revenue (smoothed)",null,6.4277733632708758,6.6109419365574089,6.799330159689025,6.9930867740355804,7.1923647595644926]
[null,null,null,"X-Factor",null,-0.39515422397657574,0,0,0,0]
[]
[]
[null,"Cost of Capital Parameters",null,null,null,null,"Comments"]
[]
[null,null,null,"Nominal Vanilla WACC",6.0214821860545664E-2]
[null,null,null,"Real Vanilla WACC",3.0839577279505061E-2]
[null,null,null,"Post-tax Nominal WACC ",5.6816275012594418E-2]
[null,null,null,"Post-tax Real WACC ",2.7535193560403126E-2]
[null,null,null,"Pre-tax Nominal WACC ",6.0334671218561328E-2]
[null,null,null,"Pre-tax Real WACC ",3.09561059857697E-2]
[null,null,null,"Nominal Tax Allowance",3.5183962059669102E-3]
[null,null,null,"Real Tax Allowance",3.4209124253665735E-3]
[null,null,null,"Nominal Pre-tax Return on Debt",4.6538503404949659E-2]
[null,null,null,"Real Pre-tax Return on Debt",1.7542186934814241E-2]

{"sheet":"Cable Replacement","index":12,"n_rows":41,"n_cols":19,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Public Lighting Model"]
["Cable Replacement"]
[]
[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,"Transferred to Total Expenditure"]
[null,null,null,null,null,"Total Cable Replacements Cost","Nominal",null,null,2016186.1545676943,2087923.8505823542,2158409.2052900991,2229549.5116397822,2301205.8287341953]
[]
[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,1953668.7544260602,1963777.7488552243,1973818.2856975151,1985755.5870236133,1999586.8496844743]
[]
[null,null,null,null,null,"Total Cable Replacements Cost","June 2025 $",null,null,1941354.9558516042,1941354.9558516042,1941354.9558516042,1941354.9558516042,1941354.9558516042]
[]
["Calculations"]
[null,null,null,null,null,null,null,null,null,"2025/26","2026/27","2027/28","2028/29","2029/30",null,null,null,null,"Notes"]
[]
[]
[]
[null,null,null,null,null,"Planned cable replacements","inc. On Cost & OH",null,null,1941354.9558516042,1941354.9558516042,1941354.9558516042,1941354.9558516042,1941354.9558516042]
[]
[null,null,null,null,null,"Total Cable Replacements","$",null,null,1941354.9558516042,1941354.9558516042,1941354.9558516042,1941354.9558516042,1941354.9558516042]
[]
[null,null,null,"Cable Replacements"]
[null,null,null,null,null,"Metro Cable Replacements","km",null,null,4,4,4,4,4,null,null,null,null,"from Asset Management Plan see AMP tab"]
[null,null,null,null,null,"Regional Cable Replacements","km",null,null,0.5,0.5,0.5,0.5,0.5,null,null,null,null,"from Asset Management Plan see AMP tab"]
[]
[null,null,null,null,null,"Total Cable Replacements","km",null,null,4.5,4.5,4.5,4.5,4.5]
[]
[">","OPEN TO SHOW DETAILED WORKINGS"]
["Assumptions"]
[]
[null,null,null,null,null,"Planned Cable Replacements",null,"June 2025 $"]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Average cable planned replacement costs","per km",431412.21241146763,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","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"Labour Escalation",null,0.99809866448674545,1,1.0063428887835992,1.0115500737956413,1.0167219960203879,1.022870949507805,1.0299954903441786]

{"sheet":"Column Replacement","index":13,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Public Lighting Model"]
["Column Replacement"]
[]
[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,"Planned","Nominal",null,null,1118781.6971696136,1158588.9446881486,1197701.2680154764,1237177.0240089153,1276939.1143646054]
[null,null,null,null,null,"Unplanned","Nominal",null,null,100002.83326655763,103561.02298888477,107057.09658238893,110585.65577733319,114139.80910521609]
[null,null,null,null,null,"Total Column Replacements Cost",null,null,null,1218784.5304361712,1262149.9676770333,1304758.3645978654,1347762.6797862486,1391078.9234698215]
[]
[null,"Transferred to PTRM Integration"]
[null,null,null,null,null,"Planned","June 2025 $ Inclusive of Labour Escalation",null,null,1084090.791831021,1089700.2728397641,1095271.7667335514,1101895.7752394031,1109570.7428899151]
[null,null,null,null,null,"Unplanned","June 2025 $ Inclusive of Labour Escalation",null,null,96901.970219532581,97403.376343219119,97901.386970596752,98493.477116371214,99179.507744349918]
[null,null,null,null,null,"Real Input Cost Escalation for Column Replacements",null,null,null,1180992.7620505535,1187103.6491829832,1193173.1537041483,1200389.2523557744,1208750.2506342651]
[]
[null,null,null,null,null,"Planned","June 2025 $",null,null,1077257.8650020554,1077257.8650020554,1077257.8650020554,1077257.8650020554,1077257.8650020554]
[null,null,null,null,null,"Unplanned","June 2025 $",null,null,96291.205810239568,96291.205810239568,96291.205810239568,96291.205810239568,96291.205810239568]
[null,null,null,null,null,"Total Column Replacement Cost",null,null,null,1173549.070812295,1173549.070812295,1173549.070812295,1173549.070812295,1173549.070812295]
[]
["Calculations"]
[null,null,null,null,null,null,null,null,null,"2025/26","2026/27","2027/28","2028/29","2029/30",null,null,null,null,"Notes"]
[]
[null,"Total CAPEX"]
[null,null,null,"Planned"]
[]
[null,null,null,null,null,"Columns","inc. On costs + FS O/H",null,null,1077257.8650020554,1077257.8650020554,1077257.8650020554,1077257.8650020554,1077257.8650020554]
[]
[null,null,null,null,null,"Total Planned Column Replacement",null,null,null,1077257.8650020554,1077257.8650020554,1077257.8650020554,1077257.8650020554,1077257.8650020554]
[]
[null,null,null,"Unplanned"]
[null,null,null,null,null,"Metro Column Replacements","inc. On costs + FS O/H",null,null,78236.604720819654,78236.604720819654,78236.604720819654,78236.604720819654,78236.604720819654]
[null,null,null,null,null,"Regional Column Replacements","inc. On costs + FS O/H",null,null,18054.601089419921,18054.601089419921,18054.601089419921,18054.601089419921,18054.601089419921]
[]
[null,null,null,null,null,"Total Unplanned Column Replacement","$",null,null,96291.205810239568,96291.205810239568,96291.205810239568,96291.205810239568,96291.205810239568]
[]
[null,"Column Replacements"]
[null,null,null,"Planned"]
[null,null,null,null,null,"Column Replacements",null,null,null,179,179,179,179,179,null,null,null,null,"From column data tab"]
[]
[null,null,null,"Unplanned"]
[null,null,null,null,null,"Metro Column Replacements","#",null,null,13,13,13,13,13,null,null,null,null,"From Asset Management Plan see AMP tab"]
[null,null,null,null,null,"Regional Column Replacements","#",null,null,3,3,3,3,3,null,null,null,null,"From Asset Management Plan see AMP tab"]
[]
[null,null,null,null,null,"Subtotal Unplanned",null,null,null,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,195,195,195,195,195]
[]
[">","OPEN TO SHOW DETAILED WORKINGS"]
["Assumptions"]
[]
[null,null,null,null,null,"Planned Column Replacements",null,"June 2025 $"]
[null,null,null,null,null,"Average column unplanned replacement costs","per. Column",6018.2003631399739,"inc. On costs + FS O/H"]
[]
[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 Esclation",null,0.99809866448674545,1,1.0063428887835992,1.0115500737956413,1.0167219960203879,1.022870949507805,1.0299954903441786]

{"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,27689.715385973723,28674.940078937332,29642.965479922863,30619.985796638641,31604.092855134353]
[null,null,null,null,null,"Unplanned - Labour","Nominal",null,null,58030.869929100038,60095.659877691214,62124.404317625471,64171.999900573988,66234.447560718661]
[null,null,null,null,null,"Total Brackets on Stobie Pole Replacement Cost",null,null,null,85720.585315073753,88770.599956628546,91767.369797548337,94791.985697212629,97838.540415853015]
[]
[null,"Transferred to PTRM Integration"]
[null,null,null,null,null,"Unplanned - Materials","June 2025 $ Inclusive of Labour Escalation",null,null,26831.119560052055,26969.95355509155,27107.847373504876,27271.79080474381,27461.745351173086]
[null,null,null,null,null,"Unplanned - Labour","June 2025 $ Inclusive of Labour Escalation",null,null,56231.46310959306,56522.425201314501,56811.416912815592,57155.002240484806,57553.100502695983]
[null,null,null,null,null,"Real Input Cost Escalation for Brackets on Stobie Pole Replacements",null,null,null,83062.582669645111,83492.378756406048,83919.264286320467,84426.793045228609,85014.845853869076]
[]
[null,null,null,null,null,"Unplanned - Materials","June 2025 $",null,null,26662.005424894232,26662.005424894232,26662.005424894232,26662.005424894232,26662.005424894232]
[null,null,null,null,null,"Unplanned - Labour","June 2025 $",null,null,55877.041251378978,55877.041251378978,55877.041251378978,55877.041251378978,55877.041251378978]
[null,null,null,null,null,"Total Cost Brackets on Stobie Pole Replacements",null,null,null,82539.04667627321,82539.04667627321,82539.04667627321,82539.04667627321,82539.04667627321]
[]
["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,26662.005424894232,26662.005424894232,26662.005424894232,26662.005424894232,26662.005424894232]
[null,null,null,null,null,"Labour","inc. OH",null,null,55877.041251378978,55877.041251378978,55877.041251378978,55877.041251378978,55877.041251378978]
[]
[]
[]
[]
[]
[">","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,5161.298991293942,13623.652538184218,18081.525830964849,44488.090168295363]
[]
[]
[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,0.99809866448674545,1,1.0063428887835992,1.0115500737956413,1.0167219960203879,1.022870949507805,1.0299954903441786]

{"sheet":"Column Inspections","index":15,"n_rows":91,"n_cols":19,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
["Public Lighting Model"]
["Column Inspections"]
[]
[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,null,null,null,null,null,null,-2,-1,0,1,2,3,4]
[]
["Output"]
[null,null,null,null,null,"Total Nominal Column Inspection/Repair Cost","Nominal ",null,null,1220646.1851760168,1264077.8617477606,1306751.34164438,1349821.3445611559,1393203.7524340109]
[]
[null,null,null,null,null,"Real Input Cost Escalation for Column Inspections/Repairs","June 2025 $ Inclusive of Labour Escalation",null,null,1182796.6910620318,1188916.9123808667,1194995.6878778094,1202222.8088914058,1210596.578329758]
[]
[null,null,null,null,null,"Total Column Inspections/Repairs Cost","June 2025 $",null,null,1175341.6298213408,1175341.6298213408,1175341.6298213408,1175341.6298213408,1175341.6298213408,null,null,null,null,"Excludes Replacement Columns included on \"Column Replacement\" Sheet"]
[]
["Calculations"]
[null,null,null,null,null,null,null,null,null,"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,457735.85904643271,457735.85904643271,457735.85904643271,457735.85904643271,457735.85904643271,null,null,null,null,"Initial Inspection of Column Cost"]
[null,null,null,null,null,"Re-inspection","Inc. FS OH",null,null,0,0,0,0,0]
[]
[null,null,null,null,"Repair Cost",null,"All inclusive"]
[null,null,null,null,null,"Fix wiring",943.71421465008541,null,null,114798.75736677559,114798.75736677559,114798.75736677559,114798.75736677559,114798.75736677559,null,null,null,null,"Repair to Column (all inclusive)"]
[null,null,null,null,null,"Replace Panel",345.12976992917413,null,null,83967.091102555874,83967.091102555874,83967.091102555874,83967.091102555874,83967.091102555874,null,null,null,null,"Repair to Column (all inclusive)"]
[null,null,null,null,null,"Fix column",4022.9188807369355,null,null,263507.301524968,263507.301524968,263507.301524968,263507.301524968,263507.301524968,null,null,null,null,"Repair to Column (all inclusive)"]
[null,null,null,null,null,"Fix Earthing",506.90934958347447,null,null,23716.666357092101,23716.666357092101,23716.666357092101,23716.666357092101,23716.666357092101,null,null,null,null,"Repair to Column (all inclusive)"]
[null,null,null,null,null,"Retest",825.07585623693183,null,null,231615.95442351644,231615.95442351644,231615.95442351644,231615.95442351644,231615.95442351644,null,null,null,null,"Repair to Column (all inclusive)"]
[]
[null,null,null,null,null,"Total Cost Column Inspections/Repairs",null,null,null,1175341.6298213408,1175341.6298213408,1175341.6298213408,1175341.6298213408,1175341.6298213408]
[]
[null,null,null,null,"Failure Rate for Repair/Replace"]
[null,null,null,null,null,"Fix wiring",1.2999999999999999E-2,null,null,121.64567999999998,121.64567999999998,121.64567999999998,121.64567999999998,121.64567999999998]
[null,null,null,null,null,"Replace Panel",2.5999999999999999E-2,null,null,243.29135999999997,243.29135999999997,243.29135999999997,243.29135999999997,243.29135999999997]
[null,null,null,null,null,"Fix column",7.0000000000000001E-3,null,null,65.501519999999999,65.501519999999999,65.501519999999999,65.501519999999999,65.501519999999999]
[null,null,null,null,null,"Fix Earthing",5.0000000000000001E-3,null,null,46.786799999999992,46.786799999999992,46.786799999999992,46.786799999999992,46.786799999999992]
[null,null,null,null,null,"Retest",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","2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,"Opening Inspection Pool","#",24540,15540,77500,68142.64,58785.279999999999,49427.92,40070.559999999998]
[null,null,null,null,null,"Return to Inspection Pool","#",0,0,null,0,0,0,0]
[null,null,null,null,null,"Inspections","#",-9000,-9000,-9357.3599999999988,-9357.3599999999988,-9357.3599999999988,-9357.3599999999988,-9357.3599999999988,null,null,null,null,"Annual Column Inspection forecast"]
[null,null,null,null,null,"Increase in Inspection Pool","#",0,0,0,0,0,0,0]
[null,null,null,null,null,"Remaining Assets to be Inspected over a 7.5 year cycle","#",15540,6540,68142.64,58785.279999999999,49427.92,40070.559999999998,30713.199999999997]
[]
[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,0,0,0,0,0]
[]
[]
[">","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,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,84040]
[null,null,null,null,null,"Year on Year growth in Columns","# pa.",null,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",9000,9357.3599999999988,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,1.2999999999999999E-2]
[null,null,null,null,null,"Replace Panel",null,null,2.5999999999999999E-2]
[null,null,null,null,null,"Fix column",null,null,7.0000000000000001E-3]
[null,null,null,null,null,"Fix Earthing",null,null,5.0000000000000001E-3]
[null,null,null,null,null,"Retest",null,null,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 $",null,38.946816005976274,null,null,null,null,null,null,null,null,null,"Average cost has been updated to reflect the latest costs."]
[null,null,null,null,null,null,"$ inc FS OH",null,48.917200903506199]
[null,null,null,null,null,"Average Column Re-Inspection Cost","June 2025 $",null,38.946816005976274]
[null,null,null,null,null,null,"$ inc FS OH",null,48.917200903506199]
[]
[]
[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,0.99809866448674545,1,1.0063428887835992,1.0115500737956413,1.0167219960203879,1.022870949507805,1.0299954903441786]
[]
[]
["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",943.71421465008541,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",345.12976992917413,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",4022.9188807369355,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",6018.2003631399739,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",6018.2003631399739,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",506.90934958347447,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",825.07585623693183,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":[]}
["Public Lighting Model"]
["Cable Faults",null,null,null,null,"Single Light Out (Cable Faults)"]
[]
[null,null,null,null,null,null,"Units",null,null,"2025/26","2026/27","2027/28","2028/29","2029/30",null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,-2,-1,0,1,2,3,4]
[]
["Output"]
[null,null,null,null,null,"Nominal Cost Escalation","Nominal",null,null,2056913.0669273508,2130099.862694955,2202009.0198910357,2274586.3587366408,2347690.1317317449]
[]
[null,null,null,null,null,"Real Input Cost Escalation","June 2025 $ Inclusive of Labour Escalation",null,null,1993132.8167900685,2003446.0126662212,2013689.3681138742,2025867.8026427857,2039978.4564803671]
[]
[null,null,null,null,null,"Total Cost Cable Faults","June 2025 $",null,null,1980570.279777339,1980570.279777339,1980570.279777339,1980570.279777339,1980570.279777339]
[]
["Calculations"]
[null,null,null,null,null,null,null,null,null,"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,1980570.279777339,1980570.279777339,1980570.279777339,1980570.279777339,1980570.279777339,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,741,741,741,741,741,null,null,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,2672.8343856644251]
[]
[null,null,null,null,null,"Cable Faults","Average",null,null,741]
[]
[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 Esclation",null,0.99809866448674545,1,1.0063428887835992,1.0115500737956413,1.0167219960203879,1.022870949507805,1.0299954903441786]

{"sheet":"GSL","index":17,"n_rows":12,"n_cols":19,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Public Lighting Model"]
["GSL",null,null,null,null,"Guaranteed Service Level"]
[]
[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,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6]
[]
["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",0,0,0,7382,488,401,8271,null,7783]
[null,null,"F-40",0,0,0,3417,157,205,3779,null,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,62]
[null,null,"LED-P",64858,1969,46937,0,3143,0,116907,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,71949,2615,53771,73153,18603,18321,238412,null,91474]
[]
[null,null,"SLUOS HIDs to be converted to LED-P",null,null,null,47928]
[null,null,"SLUOS HIDs to be converted to LED-V",null,null,null,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)",35256,32782,29207,11658,19357,9921,138181]
[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",238412,7.4999999999999997E-3,242002]
[]
[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",201488,3034,204522]
[null,null,"Column Inspections/Repairs",201488,3034,204522]
[null,null,"Cable Repairs (SLO fault)",201488,3034,204522]
[null,null,"SAP Maintenance",238412,3590,242002]
[null,null,"GSL",201488,3034,204522]
[null,null,"SLO reporting Tool",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",201488,3034,204522]
[null,null,"Margin",36924,556,37480]
[null,null,"Use of Pole Charge",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",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"cf-42",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"F-40",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"F-40",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP50 PT",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"S-HP50 PT",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP Other",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"S-HP Other",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-LP18",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"S-LP18",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"MV-80",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"MV-80",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"MV-80+",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"MV-80+",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP100",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"S-HP100",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP150",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"S-HP150",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP250",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"S-HP250",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-LP90",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"S-LP90",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP360f",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"S-HP360f",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"cf-42 PT",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"cf-42 PT",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"MV-80 PT",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"MV-80 PT",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[null,null,"S-HP50",0.17121188785107283,9.1218689116339416E-2,1.1108743182825981E-2,4.8650677329789282E-2,2.023377822211813E-2,null,null,"S-HP50",0.20545426542128739,0.1094624269396073,1.3330491819391176E-2,5.8380812795747139E-2,2.4280533866541755E-2]
[]
[null,"LED Current Populations"]
[null,null,null,"Including Energy Tariff","Excluding Energy Tariff"]
[null,null,"LED-P",116907,113764]
[null,null,"LED-V",21274,14592]
[null,null,"Total",138181,128356]
[]
[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,6552,6552,6552,6552,6552,6552,6552]
[null,null,"LED-V",null,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",7382,6017,4753,3596,2585,1805,1025,null,823,671,530,401,288,201,114,"No lamp stocks available",null,null,null,null,"LED-P",541.54381572358534,592.88739849187937,627.46370110849466,610.29351632414841,491.88789134438304,578.54242204496006,665.17349425554141,null,6017.4561842764142,4753.1126015081209,3595.5362988915058,2584.7064836758518,1805.1121086556168,1025.4575779550401,245.82650574445859,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"F-40","LED-P",3417,3166,2854,2477,1781,1244,706,null,0,0,0,276,198,139,79,"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,312,289,260,0,0,0,0,null,69,64,58,0,0,0,0]
[null,null,"S-HP50 PT","LED-P",1048,854,675,511,367,256,145,null,117,95,75,57,41,29,16,"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,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,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",17278,16010,14432,12527,10401,7263,4126,null,0,0,0,0,1159,809,460,"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,1576,1460,1316,1143,0,0,0,null,350,324,292,253,0,0,0]
[null,null,"MV-80+","LED-P",2949,2404,1899,1436,1032,721,410,null,329,268,212,160,115,80,46,"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",12153,10493,8832,7171,5510,3848,2187,null,1354,1169,984,799,614,429,244,"No lamp stocks available",null,null,null,null,"LED-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,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,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,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,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",779,635,501,379,273,191,109,null,87,71,56,42,30,21,12,"No lamp stocks available",null,null,null,null,"LED-P",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",4028,3284,2594,1963,1411,986,560,null,449,366,289,219,157,110,62,"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",9177,7481,5910,4471,3214,2244,1275,null,1023,834,659,498,358,250,142,"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,73153,63153,53151,43153,33154,23156,13156,null,5848,4901,3997,3413,3693,2580,1466,null,null,null,null,null,null,4152,5099,6003,6587,6306.9999999999991,7420.0000000000009,8534,null,63153,53152.999999999985,43151,33153,23154,13156,3156.0000000000005,null,1888,1749,1576,1143,0,0,0,null,419,388,350,253,0,0,0]
[null,null,"Check difference in population year on year should match total new LEDs",null,null,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",401,347,301,261,226,196,170,null,54,46,40,35,30,26,23,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,347,301,261,226,196,170,147,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"F-40","LED-P",205,205,205,205,205,178,154,null,0,0,0,0,27,24,21,"Lamp stocks predicted to be exhausted by 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,205,205,205,205,178,154,133,null,22,22,22,0,0,0,0,null,5,5,5,0,0,0,0]
[null,null,"S-HP50 PT","LED-P",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,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,85,73,63,55,48,41,36,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,547,474,411,356,308,267,231,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,24,21,18,16,14,12,10,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,158,137,119,103,89,77,67,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,1676,1676,1676,1676,1676,1672,1667,null,183,183,183,183,0,0,0,null,41,41,41,41,0,0,0]
[null,null,"MV-80+","LED-P",279,242,210,182,158,137,119,null,37,32,28,24,21,18,16,"No lamp stocks available",null,null,null,null,null,null,null,null,null,null,null,null,null,242,210,182,158,137,119,103,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,2178,1887,1635,1416,1227,1063,921,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,3280,2841,2461,2132,1847,1600,1386,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,6947,6018,5213,4516,3912,3389,2936,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,127,110,95,82,71,62,54,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,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"cf-42 PT","LED-P",8,7,6,5,4,3,3,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,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"MV-80 PT","LED-P",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",309,268,232,201,174,151,131,null,41,36,31,27,23,20,18,"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,3036,2475,1955,1754,2419,1690,960]
[null,null,"LED-V",null,2812,2426,2042,1659,1274,890,506]
[]
[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,3516,4077,4597,4798,4133,4862,5592]
[null,null,"LED-V",null,636,1022,1406,1789,2174,2558,2942]
[]
[null,null,"Total New LEDs (LEDs and LED-Vs)",null,10000,10000,10000,10000,10000,10000,10000]
[]
[]
[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,102948.49370647495,83912.366111062001,66284.772498899416,50149.388156120825,36050.102442595198,25172.315245216374,14294.528047837553,null,13969.637242729181,11386.522255418788,8994.5388532500419,6805.0413878155177,4891.8331444669384,3415.7674374324274,1939.7017303979155,null,54906.664384463424,44753.91487419622,35352.394448571482,26746.73057796403,19227.001819810073,13425.430671085951,7623.8595223618286,null,22835.638290101422,18613.117798908192,14703.032889847205,11123.944092550082,7996.4948496223478,5583.6259975119301,3170.7571454015115,null,194660.43362376897,158665.9210395852,125334.73869056813,94825.104214450461,68165.432256494561,47597.139351246682,27028.84644599881,null,26.369606288779323,26.369606288779327,26.369606288779327,26.369606288779327,26.369606288779327,26.369606288779327,26.369606288779327,null,26.369606288779327]
[null,null,"F-40",null,59105.275690032337,54748.156007754311,49254.396408360291,34543.947292188896,24837.61410068164,17348.675991716991,9845.7920017300621,null,6466.303231970418,5991.312857014439,5400.8865742006356,4687.454815800621,3370.3500310621339,2354.135563526836,1336.0287040594424,null,25415.344378449139,23548.428534436633,21227.800074946983,18423.707353063655,13246.920789586749,9252.7621910420639,5251.1656807682448,null,38812.999585321471,36000.463383486574,32625.419941284708,7662.4053162532127,5509.3838789854553,3848.2164769555902,2183.9556533204554,null,129799.92288577335,120288.36078269195,108508.50299879262,65317.514777306387,46964.268800315978,32803.790223241485,18616.942039878206,null,37.986515330925769,37.993796835973448,38.019797827187325,26.369606288779323,26.369606288779327,26.36960628877933,26.369606288779327,null,30.038735250445228]
[null,null,"S-HP50 PT",null,14615.283311350006,11909.782393027581,9413.4696900393647,7126.3452023853552,5118.1383351769582,3570.1455417038183,2022.1527482306783,null,1983.2267448361129,1616.1027100095803,1277.3645541644808,967.01227730081462,694.5078390790585,484.45233461645495,274.39683015385145,null,7794.9314921318983,6351.9766166800009,5020.5904171651055,3800.7728935872137,2729.713604591991,1904.1054026581737,1078.4972007243562,null,3241.9058423227161,2641.7820509003814,2088.059583557093,1580.738440292851,1135.2857291340047,791.91593094906034,448.54613276411629,null,27635.347390640731,22519.643770617542,17799.484244926043,13474.868813566234,9677.6455079820116,6750.6192099275077,3823.5929118730023,null,26.369606288779323,26.369606288779323,26.369606288779323,26.369606288779323,26.369606288779323,26.369606288779327,26.369606288779327,null,26.369606288779323]
[null,null,"S-HP Other",null,4253.4937117955642,3472.5243745478547,2733.3926803669856,2063.9903912975201,1492.2092693840179,1045.9410766710405,599.67288395806315,null,577.17953928913585,471.20559109178629,370.90881869072331,280.07400595013803,202.48593673422144,141.92939490716458,81.372853080107674,null,2268.5630773857151,1852.0400205542392,1457.8306989101645,1100.8109359117566,795.85655501728354,557.84337968501177,319.83020435274011,null,943.49358960727909,770.26197971217198,606.31063463287444,457.82639757992553,330.99611176386509,232.00662039523255,133.0171290266,null,8042.7299180776945,6566.0319659060515,5168.4428326007474,3902.7017307393403,2821.547872899388,1977.7204716584495,1133.8930704175109,null,26.369606288779327,26.369606288779323,26.369606288779323,26.369606288779327,26.369606288779327,26.369606288779327,26.369606288779323,null,26.369606288779323]
[null,null,"S-LP18",null,21825.303799869045,17794.944184429969,14057.448070458784,10640.707220000051,7656.2886812320166,5355.2183125557285,3040.2020628571572,null,2961.5933737294999,2414.6921053538927,1907.5310675522915,1443.8950441888874,1038.9231707204444,726.67850192468256,412.54144119682496,null,11640.331856093915,9490.7753663743351,7497.4150229665584,5675.126649328854,4083.4135392942862,2856.1581039872603,1621.464756951101,null,4841.2048122471861,3947.2059683242228,3118.1689781119253,2360.2806848208324,1698.2884612931023,1187.8738964235906,674.3659099488093,null,41268.433841939652,33647.617624482424,26580.563139089558,20120.009598338624,14476.91385253985,10125.928814891262,5748.5741709538925,null,26.36960628877933,26.36960628877933,26.369606288779323,26.369606288779323,26.369606288779327,26.369606288779327,26.369606288779323,null,26.36960628877933]
[null,null,"MV-80",null,298557.41822913772,276582.37983156159,249303.02182077745,216529.90421059923,145051.10851273988,101288.93386482356,57540.705097929509,null,32696.747802746519,30297.194832849389,27311.000364002648,23705.993733360669,19682.768485725581,13744.442602809817,7808.0091118261453,null,128512.23885596846,119080.96678342718,107343.94207485454,93174.720230855237,77361.719894717433,54021.552888696548,30688.823794404783,null,196877.53412844223,182252.34587890081,164252.11418715751,142314.33181284537,32174.678116410851,22467.521119074318,12763.45754334306,null,656643.9390162949,608212.88732673891,548210.07844679209,475724.94998766051,274270.27500959375,191522.45047540424,108800.99554750349,null,38.004626635970304,37.989561981682634,37.985731599694574,37.975967908330844,26.369606288779323,26.369606288779327,26.369606288779323,null,32.791005958418715]
[null,null,"MV-80+",null,41126.40313470531,33525.897977562418,26483.228061310747,20026.285147994855,14392.149214993517,10054.980217064269,5717.811219135021,null,5580.66380774971,4549.3102047576476,3593.6522790494064,2717.4748144891773,1952.9484739225843,1364.4145830408752,775.8806921591663,null,21934.401689214665,17880.739796836911,14124.594373624499,10680.841243035693,7675.9249044657627,5362.7343567052467,3049.5438089447312,null,9122.5003139405435,7436.585539068521,5874.4076284072889,4442.1534251673856,3192.4110966383992,2230.3569773995023,1268.3028581606045,null,77763.968945610235,63392.533518225493,50075.882342391938,37866.754630687115,27213.433690020265,19012.486134209896,10811.538578399523,null,26.369606288779327,26.369606288779323,26.369606288779327,26.369606288779327,26.369606288779327,26.369606288779327,26.369606288779323,null,26.369606288779327]
[null,null,"S-HP100",null,169484.29206377539,146334.12956678969,123170.02118878173,100005.91281077375,76841.804432765784,53663.75017373552,30499.641795727544,null,22998.239150756945,19856.868543478369,16713.605544267699,13570.342545057027,10427.079545846354,7281.9241547035899,4138.6611554929186,null,90392.941244159316,78046.007773797726,65691.636391706998,53337.265009616262,40982.893627525533,28621.084333705676,16266.712951614947,null,37594.352768843477,32459.272904095666,27321.09961774258,22182.926331389499,17044.753045036417,11903.486337078066,6765.3130507249807,null,320469.8252275351,276696.27878816146,232896.36274249901,189096.44669683653,145296.53065117411,101470.24499922285,57670.328953560391,null,26.369606288779323,26.369606288779327,26.369606288779327,26.369606288779323,26.36960628877933,26.369606288779327,26.369606288779327,null,26.369606288779327]
[null,null,"S-HP150",null,102195.41613127178,88221.643346946701,74247.870562621596,60288.04365931877,46314.270874993665,32354.443971690853,18380.671187365751,null,13867.448078396024,11971.271362436306,10075.094646476588,8180.8103224489641,6284.6336064892457,4390.3492824616233,2494.1725665019048,null,54505.017151090222,47052.229598498459,39599.442045906704,32154.092405044077,24701.304852452322,17255.955211589699,9803.1676589979415,null,22668.593523416854,19568.985074936547,16469.37662645624,13372.861599581203,10273.253151100898,7176.7381242258607,4077.129675745553,null,193236.47488417488,166814.12938281804,140391.78388146113,113995.80798639302,87573.462485036129,61177.486589968037,34755.141088611155,null,26.369606288779323,26.36960628877933,26.369606288779327,26.369606288779323,26.369606288779323,26.369606288779327,26.36960628877933,null,26.369606288779327]
[null,null,"S-HP250",null,30485.695914705262,26315.877489043382,22146.059063381497,17976.240637719617,13806.422212057734,9650.549667418134,5480.7312417562525,null,4136.7687635608227,3570.9435758642603,3005.1183881676975,2439.2932004711347,1873.4680127745721,1309.5352170101048,743.71002931354224,null,16259.275039885812,14035.339432874898,11811.403825863983,9587.4682188530696,7363.5326118421563,5147.0349165603757,2923.0993095494619,null,6762.2196291197115,5837.2865691440502,4912.3535091683907,3987.4204491927298,3062.4873892170699,2140.6477508466792,1215.7146908710185,null,57643.959347271608,49759.447066926594,41874.934786581565,33990.422506236551,26105.910225891534,18247.767551835292,10363.255271490274,null,26.369606288779327,26.36960628877933,26.369606288779323,26.369606288779327,26.369606288779327,26.369606288779323,26.369606288779323,null,26.369606288779323]
[null,null,"S-LP90",null,48768.745934915052,42102.614806264944,35436.483677614851,28770.352548964755,22104.221420314658,15438.090291664557,8771.9591630144587,null,6617.6945865380594,5713.1312429963973,4808.5678994547361,3904.0045559130726,2999.4412123714105,2094.8778688297489,1190.3145252880865,null,26010.377316779817,22455.055510254009,18899.733703728201,15344.411897202392,11789.090090676582,8233.768284150774,4678.4464776249661,null,10817.695353628376,9339.0398263094266,7860.3842989904779,6381.72877167153,4903.0732443525812,3424.417717033632,1945.7621897146835,null,92214.513191861304,79609.84138582478,67005.169579788271,54400.497773751747,41795.825967715224,29191.154161678714,16586.482355642194,null,26.369606288779327,26.369606288779323,26.369606288779327,26.369606288779323,26.36960628877932,26.369606288779327,26.369606288779323,null,26.369606288779327]
[null,null,"S-HP360f",null,850.698742359113,725.18581315858808,613.61876498034371,502.05171680209946,390.4846686238551,278.91762044561079,167.35057226736652,null,115.43590785782716,98.404380468967432,83.265245012203209,68.126109555438987,52.986974098674764,37.847838641910549,22.70870318514633,null,453.71261547714295,386.77140991494144,327.26811608187359,267.76482224880567,208.26152841573773,148.75823458266981,89.254940749601886,null,188.6987179214558,160.85792347402787,136.11055063186976,111.36317778971161,86.615804947553471,61.86843210539535,37.121059263237207,null,1608.5459836155387,1371.2195270165248,1160.2626767062902,949.30582639605575,738.34897608582105,527.39212577558646,316.43527546535194,null,26.369606288779323,26.369606288779323,26.369606288779323,26.369606288779327,26.369606288779323,26.369606288779323,26.369606288779327,null,26.369606288779323]
[null,null,"cf-42 PT",null,10863.84131635654,8855.6344491481432,6986.8863921625507,5285.4889074443245,3807.2255190825877,2663.6632752555834,1520.1010314285786,null,1474.1733151024159,1201.66887688066,948.08835797985921,717.2165422642048,516.62299746207896,361.44685903024572,206.27072059841248,null,5794.1332369949887,4723.0739479997674,3726.393776295879,2818.9685453415932,2030.5499020534432,1420.6411402644967,810.73237847555049,null,2409.7754305051485,1964.3227193463022,1549.8042242401534,1172.4067883972418,844.50409823864641,590.84352660652553,337.18295497440465,null,20541.923298959096,16744.699993374874,13211.172750678443,9994.0807834473635,7198.9025168367561,5036.5948011568516,2874.2870854769462,null,26.369606288779327,26.36960628877933,26.369606288779327,26.369606288779323,26.369606288779327,26.369606288779327,26.369606288779323,null,26.36960628877932]
[null,null,"MV-80 PT",null,56174.008757746014,45798.273277169297,36175.615371795728,27375.764446736699,19677.638122437842,13750.638687968612,7809.6933724771025,null,7622.5547024807847,6214.6151050017115,4908.8646718557984,3714.7653627035202,2670.1650161867892,1865.8984450461899,1059.7394819734952,null,29959.908444949699,24426.102118474388,19293.943025372275,14600.620724289043,10494.893449807356,7333.7809649256224,4165.2305683147551,null,12460.302226026621,10158.796551705915,8024.3356440697762,6072.3866111445541,4364.8178850356417,3050.1137027959903,1732.3160989510695,null,106216.77413120311,86597.787052351312,68402.758713093586,51763.537144873815,37207.514473467629,26000.431800736413,14766.979521716421,null,26.369606288779323,26.369606288779327,26.36960628877933,26.369606288779327,26.369606288779327,26.369606288779323,26.369606288779323,null,26.369606288779327]
[null,null,"S-HP50",null,127981.35014146852,104329.13592768072,82420.156841677977,62352.03405061629,44822.061605609655,31294.557013997535,17780.998303407687,null,17366.480760840655,14156.98404400664,11184.036318684568,8460.8843283991027,6082.1476697550252,4246.5274956223639,2412.7997134217976,null,68257.715938258043,55643.017645647647,43958.058319178926,33254.90334095584,23905.448297435036,16690.673920175555,9483.3374546452014,null,28388.330071560653,23141.887029023128,18282.121687144325,13830.687997161129,9942.2570393370315,6941.6380822253568,3944.1125467189531,null,241993.87691212786,197271.02464635816,155844.37316668581,117898.50971713236,84751.914612136738,59173.396512020809,33621.248018193641,null,26.369606288779323,26.36960628877933,26.369606288779323,26.369606288779323,26.36960628877932,26.369606288779327,26.369606288779327,null,26.369606288779323]
[null,null,"Total ",null,1089235.7205859625,944628.54555614747,798726.44109322934,643636.456398963,462361.73941268894,322930.82095192809,183472.01072912282,null,138434.14700858411,119510.22768762885,100582.52358280936,81662.389045718272,62740.36211669512,43820.227579604019,24896.308258648754,null,544105.55672130222,469726.43942996726,395332.44631517417,320968.20484729746,246596.52546769177,172232.28399981512,97853.166708480217,null,397965.24428300507,354292.21119733597,307823.10000144236,237053.46189583722,102559.29990111386,71631.270691626734,40697.054638929061,null,2169740.6685988544,1888157.4238710797,1602464.5109926551,1283320.512187816,874257.9268981897,610614.60322297423,346918.54033518082]
[]
[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,6710.7579479213955,5807.0648576776175,5037.2522252477311,4367.8499361782651,3782.1229332424823,3280.0712164403826,2844.9597285452301,null,910.61899772436777,787.99200052457763,683.53196587290438,592.69715313231916,513.21669198430698,445.09058242886806,386.04795414748753,null,3579.1231240590364,3097.1464440111858,2686.5737165630167,2329.5539535646094,2017.1616609410025,1749.3968386921972,1517.3339927432321,null,1488.5544764558117,1288.1007564343311,1117.3438838234397,968.85964677049105,838.93593934916078,727.5727615594493,631.05800747503258,null,12689.054546160613,10980.304058647711,9524.7017915070919,8258.9606896456844,7151.4372255169519,6202.1313991208972,5379.3996829109819,null,36.567880536485916,36.479415477234923,36.493110312287712,36.54407384798975,36.48692461998445,36.483125877181749,36.594555666061105,null,31.643527546535189]
[null,null,"F-40",null,4234.9177147892979,4234.9177147892979,4234.9177147892979,3430.6867314810129,3430.6867314810129,2978.840186359123,2577.1988129174438,null,465.52841529549977,465.52841529549977,465.52841529549977,465.52841529549977,465.52841529549977,404.21491669560464,349.71402905125342,null,1829.7262853668387,1829.7262853668387,1829.7262853668387,1829.7262853668387,1829.7262853668387,1588.7379453429135,1374.5260875438694,null,2809.0977547349476,2809.0977547349476,2809.0977547349476,760.98171489636275,760.98171489636275,660.75485488562219,571.6643126538529,null,9339.2701701865844,9339.2701701865844,9339.2701701865844,6486.9231470397144,6486.9231470397144,5632.5479032832636,4873.1032421664195,null,45.557415464324805,45.557415464324805,45.557415464324805,31.643527546535193,36.443388466515252,36.574986384956254,36.639874001251272,null,34.65550961955195]
[null,null,"S-HP50 PT",null,16.735057226736647,16.735057226736647,16.735057226736647,16.735057226736647,16.735057226736647,16.735057226736647,16.735057226736647,null,2.2708703185146328,2.2708703185146328,2.2708703185146328,2.2708703185146328,2.2708703185146328,2.2708703185146328,2.2708703185146328,null,8.9254940749601896,8.9254940749601896,8.9254940749601896,8.9254940749601896,8.9254940749601896,8.9254940749601896,8.9254940749601896,null,3.7121059263237202,3.7121059263237202,3.7121059263237202,3.7121059263237202,3.7121059263237202,3.7121059263237202,3.7121059263237202,null,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,null,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,null,31.643527546535189]
[null,null,"S-HP Other",null,10576.556167297562,9154.0763030249454,7932.4171254731709,6878.1085201887627,5957.680372718246,5154.3976258348875,4468.2602795386847,null,1435.1900413012479,1242.166064227504,1076.3925309759359,933.32770090951396,808.42983339120929,699.42805810250684,606.32237504340696,null,5640.9122553748393,4882.2452590032235,4230.6841915311297,3668.3780648086381,3177.4758906858269,2749.0521750877388,2383.1069180143704,null,2346.0509454365911,2030.5219416990749,1759.5382090774438,1525.6755357190491,1321.5097097712444,1143.3286253077058,991.13228232843335,null,19998.709409410243,17309.009567954745,14999.032057057681,13005.489821625963,11265.095806566527,9746.206484332839,8448.8218549248959,null,36.560711900201539,36.516897822689337,36.493995272646423,36.532274779848208,36.574986384956254,36.502646008737223,36.574986384956262,null,31.643527546535193]
[null,null,"S-LP18",null,3045.7804152660701,2644.1390418243905,2292.7028400629206,1991.471809981661,1723.7108943538749,1489.4200931795615,1288.5994064587219,null,413.29839796966314,358.79751032531198,311.10923363650465,270.23356790324129,233.89964280700715,202.10745834780232,174.85701452562671,null,1624.4399216427544,1410.2280638437098,1222.7926882695458,1062.1337949202625,919.32588972089945,794.36897267145673,687.26304377193469,null,675.60327859091717,586.51273635914777,508.55851190634974,441.74060523252268,382.34691041134317,330.3774274428111,285.83215632692645,null,5759.1220134694049,4999.6773523525608,4335.1632738753206,3765.5797780376874,3259.283337293125,2816.2739516416318,2436.5516210832097,null,36.450139325755728,36.49399527264643,36.429943477943873,36.559026971239682,36.621161093181179,36.574986384956254,36.36644210571955,null,31.643527546535189]
[null,null,"MV-80",null,34737.695454984081,34737.695454984081,34737.695454984081,34737.695454984081,28047.955912010621,28047.955912010621,27981.015683103677,null,3805.9786538305248,3805.9786538305248,3805.9786538305248,3805.9786538305248,3805.9786538305248,3805.9786538305248,3796.8951725564662,null,14959.128069633276,14959.128069633276,14959.128069633276,14959.128069633276,14959.128069633276,14959.128069633276,14923.426093333435,null,23016.041059194951,23016.041059194951,23016.041059194951,23016.041059194951,6221.4895325185562,6221.4895325185562,6206.6411088132609,null,76518.843237642839,76518.843237642839,76518.843237642839,76518.843237642839,53034.552167992973,53034.552167992973,52907.978057806838,null,45.655634390001694,45.655634390001694,45.655634390001694,45.655634390001694,31.643527546535186,31.719229765546036,31.738439146854731,null,37.251046904140217]
[null,null,"MV-80+",null,4669.0809662595238,4049.8838488702686,3514.362017614696,3045.7804152660701,2644.1390418243905,2292.7028400629206,1991.471809981661,null,633.57281886558246,549.55061708054109,476.88276688807281,413.29839796966314,358.79751032531198,311.10923363650465,270.23356790324129,null,2490.2128469138925,2159.9695661403657,1874.3537557416396,1624.4399216427544,1410.2280638437098,1222.7926882695458,1062.1337949202625,null,1035.6775534443179,898.32963417034034,779.54224452798121,675.60327859091717,586.51273635914777,508.55851190634974,441.74060523252268,null,8828.5441854833171,7657.7336662615162,6645.1407847723895,5759.1220134694049,4999.6773523525608,4335.1632738753206,3765.5797780376874,null,36.481587543319492,36.465398410769126,36.511762553694446,36.450139325755728,36.49399527264643,36.429943477943873,36.559026971239682,null,31.643527546535189]
[null,null,"S-HP100",null,42071.933868015934,36448.954639832416,31579.05298685205,27361.81856571442,23696.841033059092,20533.915217205868,17789.365832021056,null,5708.9679807457869,4945.9555537248698,4285.1322910371127,3712.8729707714247,3215.5523710167199,2786.3578808174548,2413.9351485810544,null,22438.692104449914,19439.726095263293,16842.407319449874,14593.182812559908,12638.499610143628,10951.581229976153,9487.8002016826813,null,9332.234298777832,8084.9667075330635,7004.7438829728608,6069.293189539284,5256.3419916743878,4554.7539715992052,3945.9685996821145,null,79551.828251989471,68919.602996353642,59711.336480311904,51737.167538585032,44807.235005893825,38826.60829959868,33637.069781966908,null,36.525173669416652,36.523372017145547,36.520695094991993,36.537547696740845,36.517713941233758,36.525501692943251,36.522334182374493,null,31.643527546535189]
[null,null,"S-HP150",null,63358.92666042495,54890.987703696206,47544.297581158811,41184.975834998892,35679.14200740253,30909.650697782588,26776.091562778638,null,8597.5150258963986,7448.4546447279963,6451.5425749000724,5588.6118538645105,4841.4955190731971,4194.2974782965266,3633.3925096234125,null,33791.92056779928,29275.62056586942,25357.328666961897,21965.640918477024,19029.153367815121,16485.387556451467,14280.790519936303,null,14054.033037061607,12175.707438341804,10546.092936685689,9135.4926846826766,7914.2098349221724,6856.2596459199112,5939.3694821179524,null,119802.39529118221,103790.77035263543,89899.261759706467,77874.721292023096,67464.000729213032,58445.595378450496,50629.644074456308,null,36.525120515604335,36.533182102300401,36.529565932428468,36.526604733594326,36.52625919286033,36.528497111531557,36.529324729044959,null,31.643527546535189]
[null,null,"S-HP250",null,134215.15895842793,116258.44255413947,100711.57439050115,87239.853322978146,75575.518435942708,65467.543870993773,56715.108941410494,null,18212.379954487355,15775.736102721154,13666.097576821059,11838.046970416783,10255.250358412082,8883.6446860292453,7695.9795094460906,null,71582.462481180715,62005.407338748439,53713.623343110419,46528.60061276747,40307.531242520214,34916.532821244262,30248.499420040083,null,29771.089529116238,25787.999870170886,22339.453464616152,19351.208193925555,16763.870363277922,14521.758383778395,12580.326984311088,null,253781.09092321224,219827.58586577995,190430.74877504876,164957.70910008796,142902.17040015291,123789.47976204567,107239.91485520777,null,36.531033672551061,36.528345939810563,36.529972909082822,36.52739351197696,36.529184662615776,36.526845606977183,36.525856558313272,null,31.643527546535193]
[null,null,"S-LP90",null,2460.0534123302873,2125.3522677955543,1840.8562949410311,1589.8304365399815,1372.2746925924052,1188.1890630983021,1037.573548057672,null,333.81793682165102,288.40053045135835,249.79573503660956,215.7326802588901,186.21136611819989,161.23179261453893,140.79395974790722,null,1312.047629019148,1133.5377475199441,981.80434824562076,847.92193712121809,731.89051414673554,633.71007932217356,553.38063264753168,null,545.67957116958689,471.43745264311252,408.33165189560924,352.65006300075339,304.39268595854509,263.55952076898416,230.15056743207066,null,4651.5985493406733,4018.7279984099691,3480.7880301188711,3006.1351169208433,2594.7692588158857,2246.6904558039987,1961.8987078851815,null,36.626760231028925,36.53389089463608,36.639874001251272,36.660184352693214,36.546045898815294,36.236942835548369,36.331457553429289,null,31.643527546535189]
[null,null,"S-HP360f",null,16.735057226736647,16.735057226736647,16.735057226736647,16.735057226736647,16.735057226736647,16.735057226736647,16.735057226736647,null,2.2708703185146328,2.2708703185146328,2.2708703185146328,2.2708703185146328,2.2708703185146328,2.2708703185146328,2.2708703185146328,null,8.9254940749601896,8.9254940749601896,8.9254940749601896,8.9254940749601896,8.9254940749601896,8.9254940749601896,8.9254940749601896,null,3.7121059263237202,3.7121059263237202,3.7121059263237202,3.7121059263237202,3.7121059263237202,3.7121059263237202,3.7121059263237202,null,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,null,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,31.643527546535186,null,31.643527546535189]
[null,null,"cf-42 PT",null,133.88045781389317,117.14540058715654,100.41034336041989,83.675286133683258,66.940228906946587,50.205171680209943,50.205171680209943,null,18.166962548117063,15.896092229602429,13.625221911087793,11.354351592573165,9.0834812740585313,6.8126109555438967,6.8126109555438967,null,71.403952599681517,62.478458524721326,53.552964449761134,44.627470374800943,35.701976299840759,26.776482224880567,26.776482224880567,null,29.696847410589761,25.984741484266046,22.272635557942326,18.560529631618603,14.848423705294881,11.136317778971163,11.136317778971163,null,253.14822037228149,221.50469282574633,189.86116527921112,158.21763773267597,126.57411018614074,94.930582639605561,94.930582639605561,null,36.164031481754499,36.917448804291055,37.972233055842224,39.554409433168992,42.191370062046914,31.643527546535186,31.643527546535186,null,31.643527546535182]
[null,null,"MV-80 PT",null,2326.1729545163939,2008.2068672083976,1740.4459515806111,1506.1551504062984,1305.3344636854586,1137.9838914180921,987.36837637746225,null,315.65097427353396,272.50443822175595,236.17051312552178,204.37832866631695,177.12788484414136,154.419181658995,133.98134879236332,null,1240.6436764194664,1071.0592889952227,928.25138379585962,803.29446674641702,696.18853784689475,606.93359709729282,526.60415042265117,null,515.98272375899717,445.45271115884645,386.05901633766689,334.08953336913481,289.54426225325017,252.42320299001301,219.01424965309948,null,4398.4503289683917,3797.2233055842225,3290.9268648396592,2847.9174791881669,2468.1951486297448,2151.759873164393,1866.9681252455764,null,36.653752741403267,36.511762553694446,36.56585405377399,36.511762553694446,36.296987479849186,36.470506324820221,36.607218142070124,null,31.643527546535186]
[null,null,"S-HP50",null,5171.1326830616235,4484.9953367654216,3882.5332766029023,3363.7465025740662,2911.8999574521763,2526.9936412372335,2192.292496702501,null,701.69892842102149,608.5932453619215,526.84191389539478,456.44493402144116,395.13143542154609,342.90141809570952,297.48401172541691,null,2757.9776691626985,2392.0324120893306,2070.714625390764,1794.0243090669981,1553.035969043073,1347.7496053189884,1169.2397238197848,null,1147.0407312340296,994.84438825475695,861.20857490710318,746.13329119106777,645.90643118032744,560.52799487488176,486.28587634840738,null,9777.8500118793727,8480.4653824714296,7341.2983907961643,6360.3490368535731,5505.9737930971232,4778.1726595268137,4145.30210859611,null,36.484514969699148,36.55373009685961,36.523872591025693,36.553730096859617,36.463402603292209,36.474600454403159,36.684089456602742,null,31.643527546535189]
[null,null,"Total ",null,313745.51777556242,276995.3321056487,245181.98831762234,216815.11808187881,186227.71681912543,165091.33954175704,146732.98176402692,null,41556.926828817777,36570.09560935964,32253.171133863329,28513.047719269733,25270.244904430834,22402.135692146858,19910.990952736305,null,163336.54157177149,143736.15658315888,126768.79234665958,112068.50360520015,99322.898066157009,88049.99904948227,78258.732049250946,null,86774.206018239071,78622.421404032168,71565.708038090772,63403.753537597026,41308.314748130368,36619.924963183497,32547.744762006379,null,605413.19219439058,535924.00570219941,475769.6598362361,420800.4229439458,352129.17453784362,312163.39924656966,277450.44952802057]

{"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,69.215325343670443,0,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816,4.1332477562616816]
[null,null,"LED-P Fitting Failures (Warrantee)",null,null,null,null,null,null,15.44104816689398,0,1.6969673269180181,1.6969673269180181,1.6969673269180181,1.6969673269180181,1.6969673269180181,1.6969673269180181,1.6969673269180181,1.6969673269180181,1.6969673269180181,1.6969673269180181,0,0,0,0,0,0,0,0,0,0]
[null,null,"LED-V Fitting Failures (Warrantee)",null,null,null,null,null,null,21.17422944325002,0,2.3270425135322035,2.3270425135322035,2.3270425135322035,2.3270425135322035,2.3270425135322035,2.3270425135322035,2.3270425135322035,2.3270425135322035,2.3270425135322035,2.3270425135322035,0,0,0,0,0,0,0,0,0,0]
[null,null,"PE Cell LED-P",null,null,null,null,null,null,21.096853621275901,0,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759,1.2598152571176759]
[null,null,"PE Cell LED-V",null,null,null,null,null,null,23.859766957236058,0,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866,1.4248048066126866]
[null,null,"PE Cell Bulk Replacement",null,null,null,null,null,null,29.25113448634065,0,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268,1.7467545718158268]
[null,null,"Fuse Failure LED-P",null,null,null,null,null,null,14.056358397744386,0,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692,0.83938653065942692]
[null,null,"Fuse Failure LED-V",null,null,null,null,null,null,13.148116318910338,0,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449,0.78515013841762449]
[null,null,"Testing",null,null,null,null,null,null,5.421061786978485,0,0.28095799199230354,0.28095799199230354,0.28095799199230354,0.28095799199230354,0.28095799199230354,0.28095799199230354,0.28095799199230354,0.28095799199230354,0.28095799199230354,0.28095799199230354,0.37461065598973803,0.37461065598973803,0.37461065598973803,0.37461065598973803,0.37461065598973803,0.37461065598973803,0.37461065598973803,0.37461065598973803,0.37461065598973803,0.37461065598973803]
[]
[]
[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,17.969230142700237,0,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401,1.0730467537397401]
[null,null,"LED-V Working when attended faults",null,null,null,null,null,null,45.531848006088822,0,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982,2.7189702233599982]
[]
[]
[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,27.236090721179441,0,0,0,0,0,0,0,0,0,0,0,3.5617687123109971,3.5617687123109971,3.5617687123109971,3.5617687123109971,3.5617687123109971,3.5617687123109971,3.5617687123109971,3.5617687123109971,3.5617687123109971,3.5617687123109971]
[null,null,"LED17","LED-P",null,null,0,7.4379204227793365E-3,null,32.880863722750625,0,0,0,0,0,0,0,0,0,0,0,4.2999574660097668,4.2999574660097668,4.2999574660097668,4.2999574660097668,4.2999574660097668,4.2999574660097668,4.2999574660097668,4.2999574660097668,4.2999574660097668,4.2999574660097668]
[null,null,"LED22","LED-P",null,null,0,7.4379204227793365E-3,null,40.717400542005819,0,0,0,0,0,0,0,0,0,0,0,5.3247716341455531,5.3247716341455531,5.3247716341455531,5.3247716341455531,5.3247716341455531,5.3247716341455531,5.3247716341455531,5.3247716341455531,5.3247716341455531,5.3247716341455531]
[null,null,"LED46","LED-P",null,null,0,7.4379204227793365E-3,null,33.304460307575233,0,0,0,0,0,0,0,0,0,0,0,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389]
[null,null,"LED43","LED-P",null,null,0,7.4379204227793365E-3,null,33.304460307575233,0,0,0,0,0,0,0,0,0,0,0,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389]
[null,null,"LED17 PT","LED-P",null,null,0,7.4379204227793365E-3,null,107.71575081301279,0,0,0,0,0,0,0,0,0,0,0,14.086404506302172,14.086404506302172,14.086404506302172,14.086404506302172,14.086404506302172,14.086404506302172,14.086404506302172,14.086404506302172,14.086404506302172,14.086404506302172]
[null,null,"LED35","LED-P",null,null,0,7.4379204227793365E-3,null,83.818353047909369,0,0,0,0,0,0,0,0,0,0,0,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369]
[null,null,"LED39","LED-P",null,null,0,7.4379204227793365E-3,null,33.304460307575233,0,0,0,0,0,0,0,0,0,0,0,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389]
[null,null,"LED26","LED-P",null,null,0,7.4379204227793365E-3,null,33.304460307575233,0,0,0,0,0,0,0,0,0,0,0,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389,4.3553528264495389]
[null,null,"LED20","LED-P",null,null,0,7.4379204227793365E-3,null,83.818353047909369,0,0,0,0,0,0,0,0,0,0,0,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369]
[null,null,"LED28","LED-P",null,null,0,7.4379204227793365E-3,null,83.818353047909369,0,0,0,0,0,0,0,0,0,0,0,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369,10.961249558892369]
[null,null,"LED200","LED-V",null,null,0,1.0199581784236154E-2,null,85.895883539355424,0,0,0,0,0,0,0,0,0,0,0,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549]
[null,null,"LED105","LED-V",null,null,0,1.0199581784236154E-2,null,154.72966638937783,0,0,0,0,0,0,0,0,0,0,0,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026]
[null,null,"LED198","LED-V",null,null,0,1.0199581784236154E-2,null,154.72966638937783,0,0,0,0,0,0,0,0,0,0,0,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026]
[null,null,"LED88","LED-V",null,null,0,1.0199581784236154E-2,null,85.895883539355424,0,0,0,0,0,0,0,0,0,0,0,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549]
[null,null,"LED70","LED-V",null,null,0,1.0199581784236154E-2,null,85.895883539355424,0,0,0,0,0,0,0,0,0,0,0,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549]
[null,null,"LED150","LED-V",null,null,0,1.0199581784236154E-2,null,72.826177934920779,0,0,0,0,0,0,0,0,0,0,0,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032]
[null,null,"LED90","LED-V",null,null,0,1.0199581784236154E-2,null,85.895883539355424,0,0,0,0,0,0,0,0,0,0,0,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549]
[null,null,"LED72","LED-V",null,null,0,1.0199581784236154E-2,null,85.895883539355424,0,0,0,0,0,0,0,0,0,0,0,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549]
[null,null,"LED117","LED-V",null,null,0,1.0199581784236154E-2,null,114.93967377143238,0,0,0,0,0,0,0,0,0,0,0,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637]
[null,null,"LED158","LED-V",null,null,0,1.0199581784236154E-2,null,114.93967377143238,0,0,0,0,0,0,0,0,0,0,0,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637]
[null,null,"LED298","LED-V",null,null,0,1.0199581784236154E-2,null,154.72966638937783,0,0,0,0,0,0,0,0,0,0,0,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026,20.234595715436026]
[null,null,"LED178","LED-V",null,null,0,1.0199581784236154E-2,null,85.895883539355424,0,0,0,0,0,0,0,0,0,0,0,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549,11.232936240327549]
[null,null,"LED175","LED-V",null,null,0,1.0199581784236154E-2,null,93.156831097374678,0,0,0,0,0,0,0,0,0,0,0,12.182478379052069,12.182478379052069,12.182478379052069,12.182478379052069,12.182478379052069,12.182478379052069,12.182478379052069,12.182478379052069,12.182478379052069,12.182478379052069]
[null,null,"LED79","LED-V",null,null,0,1.0199581784236154E-2,null,114.93967377143238,0,0,0,0,0,0,0,0,0,0,0,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637,15.031104795225637]
[null,null,"LED80","LED-V",null,null,0,1.0199581784236154E-2,null,72.826177934920779,0,0,0,0,0,0,0,0,0,0,0,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032,9.5237603906234032]
[null,null,"LED60","LED-V",null,null,0,1.0199581784236154E-2,null,69.195704155911173,0,0,0,0,0,0,0,0,0,0,0,9.048989321261141,9.048989321261141,9.048989321261141,9.048989321261141,9.048989321261141,9.048989321261141,9.048989321261141,9.048989321261141,9.048989321261141,9.048989321261141]
[null,null,"LED23 PT","LED-P",null,null,0,7.4379204227793365E-3,null,78.572551317359142,0,0,0,0,0,0,0,0,0,0,0,10.275235818295913,10.275235818295913,10.275235818295913,10.275235818295913,10.275235818295913,10.275235818295913,10.275235818295913,10.275235818295913,10.275235818295913,10.275235818295913]
[null,null,"LED155 TM","LED-V",null,null,0,1.0199581784236154E-2,null,134.16373028600873,0,0,0,0,0,0,0,0,0,0,0,17.545108868654257,17.545108868654257,17.545108868654257,17.545108868654257,17.545108868654257,17.545108868654257,17.545108868654257,17.545108868654257,17.545108868654257,17.545108868654257]
[null,null,"LED81 TM","LED-V",null,null,0,1.0199581784236154E-2,null,128.74495626662505,0,0,0,0,0,0,0,0,0,0,0,16.836474874190575,16.836474874190575,16.836474874190575,16.836474874190575,16.836474874190575,16.836474874190575,16.836474874190575,16.836474874190575,16.836474874190575,16.836474874190575]
[null,null,"LED101 TM","LED-V",null,null,0,1.0199581784236154E-2,null,131.45372959862496,0,0,0,0,0,0,0,0,0,0,0,17.190711618421908,17.190711618421908,17.190711618421908,17.190711618421908,17.190711618421908,17.190711618421908,17.190711618421908,17.190711618421908,17.190711618421908,17.190711618421908]
[null,null,"LED29","LED-P",null,null,0,7.4379204227793365E-3,null,34.892947500667496,0,0,0,0,0,0,0,0,0,0,0,4.5630854280986854,4.5630854280986854,4.5630854280986854,4.5630854280986854,4.5630854280986854,4.5630854280986854,4.5630854280986854,4.5630854280986854,4.5630854280986854,4.5630854280986854]
[null,null,"LED24","LED-P",null,null,0,7.4379204227793365E-3,null,32.668946620525823,0,0,0,0,0,0,0,0,0,0,0,4.2722442485721057,4.2722442485721057,4.2722442485721057,4.2722442485721057,4.2722442485721057,4.2722442485721057,4.2722442485721057,4.2722442485721057,4.2722442485721057,4.2722442485721057]
[null,null,"LED58","LED-V",null,null,0,1.0199581784236154E-2,null,69.113894945728646,0,0,0,0,0,0,0,0,0,0,0,9.0382908150698569,9.0382908150698569,9.0382908150698569,9.0382908150698569,9.0382908150698569,9.0382908150698569,9.0382908150698569,9.0382908150698569,9.0382908150698569,9.0382908150698569]
[null,null,"LED78","LED-V",null,null,0,1.0199581784236154E-2,null,72.6314954756389,0,0,0,0,0,0,0,0,0,0,0,9.498301013967458,9.498301013967458,9.498301013967458,9.498301013967458,9.498301013967458,9.498301013967458,9.498301013967458,9.498301013967458,9.498301013967458,9.498301013967458]
[null,null,"LED151","LED-V",null,null,0,1.0199581784236154E-2,null,73.015657710761673,0,0,0,0,0,0,0,0,0,0,0,9.5485393922839084,9.5485393922839084,9.5485393922839084,9.5485393922839084,9.5485393922839084,9.5485393922839084,9.5485393922839084,9.5485393922839084,9.5485393922839084,9.5485393922839084]
[null,null,"LED18 PT","LED-P",null,null,0,7.4379204227793365E-3,null,68.69316689940436,0,0,0,0,0,0,0,0,0,0,0,8.9832705844820531,8.9832705844820531,8.9832705844820531,8.9832705844820531,8.9832705844820531,8.9832705844820531,8.9832705844820531,8.9832705844820531,8.9832705844820531,8.9832705844820531]
[null,null,"LED19 PT","LED-P",null,null,0,7.4379204227793365E-3,null,74.126917832671566,0,0,0,0,0,0,0,0,0,0,0,9.6938631677837339,9.6938631677837339,9.6938631677837339,9.6938631677837339,9.6938631677837339,9.6938631677837339,9.6938631677837339,9.6938631677837339,9.6938631677837339,9.6938631677837339]
[null,null,"LED32 PT","LED-P",null,null,0,7.4379204227793365E-3,null,74.814751881561904,0,0,0,0,0,0,0,0,0,0,0,9.7838138813306941,9.7838138813306941,9.7838138813306941,9.7838138813306941,9.7838138813306941,9.7838138813306941,9.7838138813306941,9.7838138813306941,9.7838138813306941,9.7838138813306941]
[null,null,"LED33 PT","LED-P",null,null,0,7.4379204227793365E-3,null,89.519071700060167,0,0,0,0,0,0,0,0,0,0,0,11.706754541262288,11.706754541262288,11.706754541262288,11.706754541262288,11.706754541262288,11.706754541262288,11.706754541262288,11.706754541262288,11.706754541262288,11.706754541262288]
[null,null,"LED180 F","LED-V",null,null,0,1.0199581784236154E-2,null,147.53282339419289,0,0,0,0,0,0,0,0,0,0,0,19.293436777830824,19.293436777830824,19.293436777830824,19.293436777830824,19.293436777830824,19.293436777830824,19.293436777830824,19.293436777830824,19.293436777830824,19.293436777830824]
[null,null,"LED360 F","LED-V",null,null,0,1.0199581784236154E-2,null,245.53346872278433,0,0,0,0,0,0,0,0,0,0,0,32.109359440558251,32.109359440558251,32.109359440558251,32.109359440558251,32.109359440558251,32.109359440558251,32.109359440558251,32.109359440558251,32.109359440558251,32.109359440558251]
[null,null,"LED100","LED-V",null,null,0,1.0199581784236154E-2,null,72.279244480494341,0,0,0,0,0,0,0,0,0,0,0,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926]
[null,null,"LED120","LED-V",null,null,0,1.0199581784236154E-2,null,72.279244480494341,0,0,0,0,0,0,0,0,0,0,0,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926,9.4522357916772926]
[]
[]
[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",532.90600934697784,null,null,null,null,376.35885476319851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532.90600934697784]
[null,null,"LED17","LED-P",624.72497275772844,null,null,null,null,441.20496140995976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,624.72497275772844]
[null,null,"LED22","LED-P",752.19558801079745,null,null,null,null,531.22964480843268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752.19558801079745]
[null,null,"LED46","LED-P",631.61527628492126,null,null,null,null,446.07116051257987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,631.61527628492126]
[null,null,"LED43","LED-P",631.61527628492126,null,null,null,null,446.07116051257987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,631.61527628492126]
[null,null,"LED17 PT","LED-P",1842.0036405935941,null,null,null,null,1300.8942824513465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1842.0036405935941]
[null,null,"LED35","LED-P",1453.283971902677,null,null,null,null,1026.3654035000341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1453.283971902677]
[null,null,"LED39","LED-P",631.61527628492126,null,null,null,null,446.07116051257987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,631.61527628492126]
[null,null,"LED26","LED-P",631.61527628492126,null,null,null,null,446.07116051257987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,631.61527628492126]
[null,null,"LED20","LED-P",1453.283971902677,null,null,null,null,1026.3654035000341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1453.283971902677]
[null,null,"LED28","LED-P",1453.283971902677,null,null,null,null,1026.3654035000341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1453.283971902677]
[null,null,"LED200","LED-V",1108.768795543031,null,null,null,null,783.05544836902607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1108.768795543031]
[null,null,"LED105","LED-V",1925.2697635153922,null,null,null,null,1359.7000420295151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1925.2697635153922]
[null,null,"LED198","LED-V",1925.2697635153922,null,null,null,null,1359.7000420295151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1925.2697635153922]
[null,null,"LED88","LED-V",1108.768795543031,null,null,null,null,783.05544836902607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1108.768795543031]
[null,null,"LED70","LED-V",1108.768795543031,null,null,null,null,783.05544836902607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1108.768795543031]
[null,null,"LED150","LED-V",953.73696618119038,null,null,null,null,673.56596856007241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953.73696618119038]
[null,null,"LED90","LED-V",1108.768795543031,null,null,null,null,783.05544836902607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1108.768795543031]
[null,null,"LED72","LED-V",1108.768795543031,null,null,null,null,783.05544836902607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1108.768795543031]
[null,null,"LED117","LED-V",1453.283971902677,null,null,null,null,1026.3654035000341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1453.283971902677]
[null,null,"LED158","LED-V",1453.283971902677,null,null,null,null,1026.3654035000341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1453.283971902677]
[null,null,"LED298","LED-V",1925.2697635153922,null,null,null,null,1359.7000420295151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1925.2697635153922]
[null,null,"LED178","LED-V",1108.768795543031,null,null,null,null,783.05544836902607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1108.768795543031]
[null,null,"LED175","LED-V",1194.8975896329425,null,null,null,null,843.88293715177804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1194.8975896329425]
[null,null,"LED79","LED-V",1453.283971902677,null,null,null,null,1026.3654035000341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1453.283971902677]
[null,null,"LED80","LED-V",953.73696618119038,null,null,null,null,673.56596856007241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,953.73696618119038]
[null,null,"LED60","LED-V",910.67256913623464,null,null,null,null,643.15222416869642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,910.67256913623464]
[null,null,"LED23 PT","LED-P",1367.9547519281311,null,null,null,null,966.10260491232418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1367.9547519281311]
[null,null,"LED155 TM","LED-V",1681.3182321540278,null,null,null,null,1187.4120262246277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1681.3182321540278]
[null,null,"LED81 TM","LED-V",1617.0411570194183,null,null,null,null,1142.0170673371615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1617.0411570194183]
[null,null,"LED101 TM","LED-V",1649.1724151897658,null,null,null,null,1164.7094057889485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1649.1724151897658]
[null,null,"LED29","LED-P",657.45391451189482,null,null,null,null,464.31940714740557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,657.45391451189482]
[null,null,"LED24","LED-P",621.27788841086897,null,null,null,null,438.7704969935312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,621.27788841086897]
[null,null,"LED58","LED-V",909.7021546604152,null,null,null,null,642.46687989717555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,909.7021546604152]
[null,null,"LED78","LED-V",951.42765802073018,null,null,null,null,671.93504573442988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,951.42765802073018]
[null,null,"LED151","LED-V",955.98456051611697,null,null,null,null,675.15330669292973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955.98456051611697]
[null,null,"LED18 PT","LED-P",1207.2547846946502,null,null,null,null,852.61006670171264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1207.2547846946502]
[null,null,"LED19 PT","LED-P",1295.6412225524564,null,null,null,null,915.03199091593842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1295.6412225524564]
[null,null,"LED32 PT","LED-P",1306.8296634959897,null,null,null,null,922.9337010603856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1306.8296634959897]
[null,null,"LED33 PT","LED-P",1546.0129580268526,null,null,null,null,1091.8542034177024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1546.0129580268526]
[null,null,"LED180 F","LED-V",1754.3292936208368,null,null,null,null,1238.9752643880811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1754.3292936208368]
[null,null,"LED360 F","LED-V",2973.9439688439325,null,null,null,null,2100.3143642826913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2973.9439688439325]
[null,null,"LED100","LED-V",947.2492841671326,null,null,null,null,668.98411635714717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,947.2492841671326]
[null,null,"LED120","LED-V",947.2492841671326,null,null,null,null,668.98411635714717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,947.2492841671326]

{"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,"2025-26","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,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[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",2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2]
[null,"Value of Imputation Credits (gamma)",null,null,"γ","Constant",0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
[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",8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2,8.0729299543939662E-2]
[null,"Post-tax Real Return on Equity",null,null,"Rre","Constant",5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2,5.0785662796541287E-2]
[]
[null,"Corporate Tax Rate",null,null,"T","Varying",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Nominal Pre-tax Return on Debt",null,null,"Rd","Varying",4.6538503404949659E-2,4.6868303781807022E-2,4.7642591350021087E-2,4.9019097823547117E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2]
[null,"Real Pre-tax Return on Debt",null,null,"Rrd","Varying",1.7542186934814241E-2,1.7862849572287676E-2,1.8615684047955661E-2,1.9954051822141272E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2,2.1243307144205081E-2]
[]
[]
[null,"Nominal Vanilla WACC",null,null,null,"Varying",6.0214821860545664E-2,6.0412702086660081E-2,6.0877274627588518E-2,6.1703178511704135E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2]
[null,"Real Vanilla WACC",null,null,null,"Varying",3.0839577279505061E-2,3.1031974861989123E-2,3.1483675547389914E-2,3.2286696211901278E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2,3.3060249405139568E-2]
[null,"Post-tax Nominal WACC ",null,null,null,"Varying",5.6816275012594418E-2,5.6990071036281321E-2,5.7398100018790636E-2,5.812348236879504E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2,5.8822246246193102E-2]
[null,"Post-tax Real WACC ",null,null,null,"Varying",2.7535193560403126E-2,2.7704174238560197E-2,2.8100898011115705E-2,2.8806182279573989E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2,2.9485585590245611E-2]
[null,"Pre-tax Nominal WACC ",null,null,null,"Varying",6.0334671218561328E-2,6.0532551464813331E-2,6.0997124005741768E-2,6.1823027889857392E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2,6.2618624585061289E-2]
[null,"Pre-tax Real WACC ",null,null,null,"Varying",3.09561059857697E-2,3.1148503587833609E-2,3.1600204273234178E-2,3.2403224937745723E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2,3.3176778130983964E-2]
[null,"Nominal Tax Allowance",null,null,null,"Varying",3.5183962059669102E-3,3.5424804285320091E-3,3.5990239869511317E-3,3.6995455210623515E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3,3.7963783388681865E-3]
[null,"Real Tax Allowance",null,null,null,"Varying",3.4209124253665735E-3,3.4443293492734117E-3,3.4993062621184734E-3,3.5970426581717341E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3,3.6911925407383528E-3]
[]
[null,"Effective Tax Rate for Equity (from relevant cashflows)",null,null,null,"Te",8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3,8.5993825968190274E-3]
[null,"Effective Tax Rate for Debt (effective debt shield)",null,null,null,"Td",0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795,0.28304868648399795]
[]
[null,"Debt Raising Costs",null,null,null,"DRC",8.4400020412027724E-4]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[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,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2,2.84964268238177E-2]
[null,"Cumulative Inflation Index (CPI end period)",null,null,null,1,1.0284964268238177,1.0578048999893606,1.0879485599157832,1.1189512064415013,1.150837317615284,1.1836320690228266,1.2173613536640595,1.252051802396891,1.287730804963523,1.3244265316159418,1.3621679553576582,1.400984874819257,1.4409079377858194,1.481968665394791,1.5241994770234044,1.5676337158853031,1.6123056753565781,1.6582506260520029,1.7055048436728437,1.7541056376482336,1.8040913805927226,1.8555015386032634,1.9083767024195524,1.9627586194723297,2.0186902268449405]
[]
[null,"Time Varying WACC"]
[null,"Time Varying Return on Debt",null,null,null,null,4.6538503404949659E-2,4.6868303781807022E-2,4.7642591350021087E-2,4.9019097823547117E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2,5.0345092315553619E-2]
[null,"Time Varying Nominal Vanilla WACC",null,null,null,null,6.0214821860545664E-2,6.0412702086660081E-2,6.0877274627588518E-2,6.1703178511704135E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2,6.2498775206908039E-2]
[null,"Cumulative Discount Factor",null,null,null,1,1.0602148218605456,1.1242652640414681,1.1927074692747788,1.2663013111636834,1.3454435921543153,1.4295321687739426,1.5188761784411888,1.6138040792847121,1.7146648576639185,1.8218293111582406,1.9356914117416755,2.0566697541540608,2.1852090947937821,2.3217819867893894,2.4668905172611875,2.6210681531595474,2.7848817024658512,2.9589333979660957,3.1438631112577911,3.3403507051295818,3.5491185329617121,3.7709340943359568,4.0066128566179247,4.2570212528847957,4.523079867219872]
[null,"Inverse Cumulative Discount Factor",null,null,null,1,0.94320507446323376,0.88946980039678192,0.83842855499852464,0.78970146455983492,0.74324929401076312,0.69952955368445002,0.65838151535584188,0.61965390522697827,0.58320434779447972,0.54889884243010834,0.51661127075014024,0.48622293296247504,0.4576221114869421,0.430703660244527,0.40536861810560959,0.38152384507612186,0.35908167988412504,0.33795961770798139,0.31808000686134258,0.29936976331986886,0.28176010204018398,0.26518628408330619,0.24958737861289731,0.23490603889335626,0.2210882914642526]
[]
[]
[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,"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,"LED16",541.06091135712529,532.90600934697784,1,null,null,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,0,0,0,0]
[null,"LED17",634.28495302962324,624.72497275772844,1,null,null,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,-1.1368683772161603E-13,0,0,0]
[null,"LED22",763.70621315876679,752.19558801079745,1,null,null,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,2.2737367544323206E-13,0,0,0]
[null,"LED46",641.28069682038767,631.61527628492126,1,null,null,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,-2.2737367544323206E-13,0,0,0]
[null,"LED43",641.28069682038767,631.61527628492126,1,null,null,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,-2.2737367544323206E-13,0,0,0]
[null,"LED17 PT",1870.1912739246252,1842.0036405935941,1,null,null,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,4.5474735088646412E-13,0,0,0]
[null,"LED35",1475.523143869056,1453.283971902677,1,null,null,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0,0]
[null,"LED39",641.28069682038767,631.61527628492126,1,null,null,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,-2.2737367544323206E-13,0,0,0]
[null,"LED26",641.28069682038767,631.61527628492126,1,null,null,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,-2.2737367544323206E-13,0,0,0]
[null,"LED20",1475.523143869056,1453.283971902677,1,null,null,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0,0]
[null,"LED28",1475.523143869056,1453.283971902677,1,null,null,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0,0]
[null,"LED200",1125.7359543308303,1108.768795543031,1,null,null,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0,0]
[null,"LED105",1954.7315935364254,1925.2697635153922,1,null,null,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,-2.2737367544323206E-13,0,0,0]
[null,"LED198",1954.7315935364254,1925.2697635153922,1,null,null,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,-2.2737367544323206E-13,0,0,0]
[null,"LED88",1125.7359543308303,1108.768795543031,1,null,null,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0,0]
[null,"LED70",1125.7359543308303,1108.768795543031,1,null,null,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0,0]
[null,"LED150",968.33171903862876,953.73696618119038,1,null,null,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,0,0,0,0]
[null,"LED90",1125.7359543308303,1108.768795543031,1,null,null,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0,0]
[null,"LED72",1125.7359543308303,1108.768795543031,1,null,null,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0,0]
[null,"LED117",1475.523143869056,1453.283971902677,1,null,null,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0,0]
[null,"LED158",1475.523143869056,1453.283971902677,1,null,null,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0,0]
[null,"LED298",1954.7315935364254,1925.2697635153922,1,null,null,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,-2.2737367544323206E-13,0,0,0]
[null,"LED178",1125.7359543308303,1108.768795543031,1,null,null,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0,0]
[null,"LED175",1213.1827517153868,1194.8975896329425,1,null,null,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,0,0,0,0]
[null,"LED79",1475.523143869056,1453.283971902677,1,null,null,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0,0]
[null,"LED80",968.33171903862876,953.73696618119038,1,null,null,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,0,0,0,0]
[null,"LED60",924.60832034635064,910.67256913623464,1,null,null,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,-1.1368683772161603E-13,0,0,0]
[null,"LED23 PT",1388.8881562445122,1367.9547519281311,1,null,null,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,4.5474735088646412E-13,0,0,0]
[null,"LED155 TM",1707.0469445171925,1681.3182321540278,1,null,null,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,2.2737367544323206E-13,0,0,0]
[null,"LED81 TM",1641.7862564376587,1617.0411570194183,1,null,null,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,2.2737367544323206E-13,0,0,0]
[null,"LED101 TM",1674.409209686024,1649.1724151897658,1,null,null,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,4.5474735088646412E-13,0,0,0]
[null,"LED29",667.51473603575471,657.45391451189482,1,null,null,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,-2.2737367544323206E-13,0,0,0]
[null,"LED24",630.7851189772316,621.27788841086897,1,null,null,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,-2.2737367544323206E-13,0,0,0]
[null,"LED58",923.62305590670871,909.7021546604152,1,null,null,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,-4.5474735088646412E-13,0,0,0]
[null,"LED78",965.98707222289079,951.42765802073018,1,null,null,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,3.4106051316484809E-13,0,0,0]
[null,"LED151",970.61370764053379,955.98456051611697,1,null,null,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,-3.4106051316484809E-13,0,0,0]
[null,"LED18 PT",1225.7290452542761,1207.2547846946502,1,null,null,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,0,0,0,0]
[null,"LED19 PT",1315.4680344571866,1295.6412225524564,1,null,null,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,0,0,0,0]
[null,"LED32 PT",1326.8276887815798,1306.8296634959897,1,null,null,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,-4.5474735088646412E-13,0,0,0]
[null,"LED33 PT",1569.6711340616405,1546.0129580268526,1,null,null,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,-4.5474735088646412E-13,0,0,0]
[null,"LED180 F",1781.1752725215815,1754.3292936208368,1,null,null,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,-2.2737367544323206E-13,0,0,0]
[null,"LED360 F",3019.4533480294099,2973.9439688439325,1,null,null,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,0,0,0,0]
[null,"LED100",961.7447579581509,947.2492841671326,1,null,null,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,-2.2737367544323206E-13,0,0,0]
[null,"LED120",961.7447579581509,947.2492841671326,1,null,null,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,-2.2737367544323206E-13,0,0,0]
[]
[]
[null,"Real Straight Line Depreciation Subtotals"]
[]
[null,"Light ",null,null,null,null,"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,null,0,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,27.053045567856266,0,0,0]
[null,"LED17",null,null,null,null,0,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,31.714247651481163,-1.1368683772161603E-13,0,0]
[null,"LED22",null,null,null,null,0,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,38.185310657938338,2.2737367544323206E-13,0,0]
[null,"LED46",null,null,null,null,0,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,-2.2737367544323206E-13,0,0]
[null,"LED43",null,null,null,null,0,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,-2.2737367544323206E-13,0,0]
[null,"LED17 PT",null,null,null,null,0,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,93.509563696231254,4.5474735088646412E-13,0,0]
[null,"LED35",null,null,null,null,0,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0]
[null,"LED39",null,null,null,null,0,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,-2.2737367544323206E-13,0,0]
[null,"LED26",null,null,null,null,0,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,32.064034841019385,-2.2737367544323206E-13,0,0]
[null,"LED20",null,null,null,null,0,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0]
[null,"LED28",null,null,null,null,0,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0]
[null,"LED200",null,null,null,null,0,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0]
[null,"LED105",null,null,null,null,0,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,-2.2737367544323206E-13,0,0]
[null,"LED198",null,null,null,null,0,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,-2.2737367544323206E-13,0,0]
[null,"LED88",null,null,null,null,0,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0]
[null,"LED70",null,null,null,null,0,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0]
[null,"LED150",null,null,null,null,0,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,0,0,0]
[null,"LED90",null,null,null,null,0,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0]
[null,"LED72",null,null,null,null,0,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0]
[null,"LED117",null,null,null,null,0,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0]
[null,"LED158",null,null,null,null,0,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0]
[null,"LED298",null,null,null,null,0,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,97.736579676821265,-2.2737367544323206E-13,0,0]
[null,"LED178",null,null,null,null,0,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,56.286797716541514,0,0,0]
[null,"LED175",null,null,null,null,0,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,60.659137585769336,0,0,0]
[null,"LED79",null,null,null,null,0,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,73.776157193452804,2.2737367544323206E-13,0,0]
[null,"LED80",null,null,null,null,0,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,48.416585951931438,0,0,0]
[null,"LED60",null,null,null,null,0,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,46.23041601731753,-1.1368683772161603E-13,0,0]
[null,"LED23 PT",null,null,null,null,0,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,69.444407812225606,4.5474735088646412E-13,0,0]
[null,"LED155 TM",null,null,null,null,0,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,85.352347225859631,2.2737367544323206E-13,0,0]
[null,"LED81 TM",null,null,null,null,0,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,82.089312821882942,2.2737367544323206E-13,0,0]
[null,"LED101 TM",null,null,null,null,0,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,83.720460484301199,4.5474735088646412E-13,0,0]
[null,"LED29",null,null,null,null,0,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,33.375736801787738,-2.2737367544323206E-13,0,0]
[null,"LED24",null,null,null,null,0,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,31.53925594886158,-2.2737367544323206E-13,0,0]
[null,"LED58",null,null,null,null,0,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,46.181152795335436,-4.5474735088646412E-13,0,0]
[null,"LED78",null,null,null,null,0,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,48.299353611144539,3.4106051316484809E-13,0,0]
[null,"LED151",null,null,null,null,0,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,48.530685382026689,-3.4106051316484809E-13,0,0]
[null,"LED18 PT",null,null,null,null,0,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,61.286452262713809,0,0,0]
[null,"LED19 PT",null,null,null,null,0,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,65.773401722859333,0,0,0]
[null,"LED32 PT",null,null,null,null,0,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,66.341384439078993,-4.5474735088646412E-13,0,0]
[null,"LED33 PT",null,null,null,null,0,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,78.48355670308203,-4.5474735088646412E-13,0,0]
[null,"LED180 F",null,null,null,null,0,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,89.05876362607907,-2.2737367544323206E-13,0,0]
[null,"LED360 F",null,null,null,null,0,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,150.97266740147049,0,0,0]
[null,"LED100",null,null,null,null,0,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,-2.2737367544323206E-13,0,0]
[null,"LED120",null,null,null,null,0,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,48.087237897907542,-2.2737367544323206E-13,0,0]
[]
[]
[null,"Real Residual RAB (End Period)"]
[]
[null,"Light ","Real net capital expenditure",null,null,null,"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",541.06091135712529,null,null,null,541.06091135712529,514.00786578926898,486.95482022141272,459.90177465355646,432.8487290857002,405.79568351784394,378.74263794998768,351.68959238213142,324.63654681427516,297.5835012464189,270.53045567856265,243.47741011070639,216.42436454285013,189.37131897499387,162.31827340713761,135.26522783928135,108.21218227142509,81.159136703568834,54.106091135712568,27.053045567856302,3.5527136788005009E-14]
[null,"LED17",634.28495302962324,null,null,null,634.28495302962324,602.57070537814207,570.85645772666089,539.14221007517972,507.42796242369855,475.71371477221737,443.9994671207362,412.28521946925503,380.57097181777385,348.85672416629268,317.14247651481151,285.42822886333033,253.71398121184916,221.99973356036799,190.28548590888681,158.57123825740564,126.85699060592448,95.142742954443321,63.428495302962162,31.714247651480999,-1.6342482922482304E-13]
[null,"LED22",763.70621315876679,null,null,null,763.70621315876679,725.52090250082847,687.33559184289015,649.15028118495184,610.96497052701352,572.7796598690752,534.59434921113689,496.40903855319857,458.22372789526025,420.03841723732194,381.85310657938362,343.6677959214453,305.48248526350699,267.29717460556867,229.11186394763033,190.92655328969198,152.74124263175364,114.55593197381529,76.370621315876946,38.185310657938608,2.7000623958883807E-13]
[null,"LED46",641.28069682038767,null,null,null,641.28069682038767,609.21666197936827,577.15262713834886,545.08859229732946,513.02455745631005,480.96052261529064,448.89648777427124,416.83245293325183,384.76841809223242,352.70438325121302,320.64034841019361,288.5763135691742,256.5122787281548,224.44824388713542,192.38420904611604,160.32017420509666,128.25613936407728,96.192104523057907,64.128069682038529,32.064034841019144,-2.4158453015843406E-13]
[null,"LED43",641.28069682038767,null,null,null,641.28069682038767,609.21666197936827,577.15262713834886,545.08859229732946,513.02455745631005,480.96052261529064,448.89648777427124,416.83245293325183,384.76841809223242,352.70438325121302,320.64034841019361,288.5763135691742,256.5122787281548,224.44824388713542,192.38420904611604,160.32017420509666,128.25613936407728,96.192104523057907,64.128069682038529,32.064034841019144,-2.4158453015843406E-13]
[null,"LED17 PT",1870.1912739246252,null,null,null,1870.1912739246252,1776.681710228394,1683.1721465321627,1589.6625828359315,1496.1530191397003,1402.6434554434691,1309.1338917472378,1215.6243280510066,1122.1147643547754,1028.6052006585442,935.09563696231294,841.58607326608171,748.07650956985049,654.56694587361926,561.05738217738804,467.54781848115681,374.03825478492558,280.52869108869436,187.0191273924631,93.509563696231851,5.9685589803848416E-13]
[null,"LED35",1475.523143869056,null,null,null,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13]
[null,"LED39",641.28069682038767,null,null,null,641.28069682038767,609.21666197936827,577.15262713834886,545.08859229732946,513.02455745631005,480.96052261529064,448.89648777427124,416.83245293325183,384.76841809223242,352.70438325121302,320.64034841019361,288.5763135691742,256.5122787281548,224.44824388713542,192.38420904611604,160.32017420509666,128.25613936407728,96.192104523057907,64.128069682038529,32.064034841019144,-2.4158453015843406E-13]
[null,"LED26",641.28069682038767,null,null,null,641.28069682038767,609.21666197936827,577.15262713834886,545.08859229732946,513.02455745631005,480.96052261529064,448.89648777427124,416.83245293325183,384.76841809223242,352.70438325121302,320.64034841019361,288.5763135691742,256.5122787281548,224.44824388713542,192.38420904611604,160.32017420509666,128.25613936407728,96.192104523057907,64.128069682038529,32.064034841019144,-2.4158453015843406E-13]
[null,"LED20",1475.523143869056,null,null,null,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13]
[null,"LED28",1475.523143869056,null,null,null,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13]
[null,"LED200",1125.7359543308303,null,null,null,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0]
[null,"LED105",1954.7315935364254,null,null,null,1954.7315935364254,1856.9950138596041,1759.2584341827828,1661.5218545059615,1563.7852748291402,1466.0486951523189,1368.3121154754976,1270.5755357986764,1172.8389561218551,1075.1023764450338,977.36579676821248,879.62921709139118,781.89263741456989,684.1560577377486,586.4194780609273,488.68289838410601,390.94631870728472,293.20973903046342,195.47315935364216,97.736579676820895,-3.694822225952521E-13]
[null,"LED198",1954.7315935364254,null,null,null,1954.7315935364254,1856.9950138596041,1759.2584341827828,1661.5218545059615,1563.7852748291402,1466.0486951523189,1368.3121154754976,1270.5755357986764,1172.8389561218551,1075.1023764450338,977.36579676821248,879.62921709139118,781.89263741456989,684.1560577377486,586.4194780609273,488.68289838410601,390.94631870728472,293.20973903046342,195.47315935364216,97.736579676820895,-3.694822225952521E-13]
[null,"LED88",1125.7359543308303,null,null,null,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0]
[null,"LED70",1125.7359543308303,null,null,null,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0]
[null,"LED150",968.33171903862876,null,null,null,968.33171903862876,919.91513308669732,871.49854713476589,823.08196118283445,774.66537523090301,726.24878927897157,677.83220332704013,629.4156173751087,580.99903142317726,532.58244547124582,484.16585951931438,435.74927356738294,387.3326876154515,338.91610166352007,290.49951571158863,242.08292975965719,193.66634380772575,145.24975785579431,96.833171903862876,48.416585951931438,0]
[null,"LED90",1125.7359543308303,null,null,null,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0]
[null,"LED72",1125.7359543308303,null,null,null,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0]
[null,"LED117",1475.523143869056,null,null,null,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13]
[null,"LED158",1475.523143869056,null,null,null,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13]
[null,"LED298",1954.7315935364254,null,null,null,1954.7315935364254,1856.9950138596041,1759.2584341827828,1661.5218545059615,1563.7852748291402,1466.0486951523189,1368.3121154754976,1270.5755357986764,1172.8389561218551,1075.1023764450338,977.36579676821248,879.62921709139118,781.89263741456989,684.1560577377486,586.4194780609273,488.68289838410601,390.94631870728472,293.20973903046342,195.47315935364216,97.736579676820895,-3.694822225952521E-13]
[null,"LED178",1125.7359543308303,null,null,null,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0]
[null,"LED175",1213.1827517153868,null,null,null,1213.1827517153868,1152.5236141296175,1091.8644765438482,1031.205338958079,970.54620137230961,909.88706378654024,849.22792620077087,788.56878861500149,727.90965102923212,667.25051344346275,606.59137585769338,545.93223827192401,485.27310068615469,424.61396310038538,363.95482551461606,303.29568792884675,242.6365503430774,181.97741275730806,121.31827517153872,60.659137585769379,0]
[null,"LED79",1475.523143869056,null,null,null,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13]
[null,"LED80",968.33171903862876,null,null,null,968.33171903862876,919.91513308669732,871.49854713476589,823.08196118283445,774.66537523090301,726.24878927897157,677.83220332704013,629.4156173751087,580.99903142317726,532.58244547124582,484.16585951931438,435.74927356738294,387.3326876154515,338.91610166352007,290.49951571158863,242.08292975965719,193.66634380772575,145.24975785579431,96.833171903862876,48.416585951931438,0]
[null,"LED60",924.60832034635064,null,null,null,924.60832034635064,878.37790432903307,832.14748831171551,785.91707229439794,739.68665627708037,693.45624025976281,647.22582424244524,600.99540822512768,554.76499220781011,508.5345761904926,462.30416017317509,416.07374415585758,369.84332813854007,323.61291212122256,277.38249610390505,231.15208008658752,184.92166406926998,138.69124805195244,92.460832034634905,46.230416017317374,-1.5631940186722204E-13]
[null,"LED23 PT",1388.8881562445122,null,null,null,1388.8881562445122,1319.4437484322866,1249.999340620061,1180.5549328078355,1111.1105249956099,1041.6661171833844,972.22170937115879,902.77730155893323,833.33289374670767,763.88848593448211,694.44407812225654,624.99967031003098,555.55526249780542,486.1108546855798,416.66644687335418,347.22203906112856,277.77763124890294,208.33322343667732,138.88881562445169,69.444407812226089,4.8316906031686813E-13]
[null,"LED155 TM",1707.0469445171925,null,null,null,1707.0469445171925,1621.6945972913329,1536.3422500654733,1450.9899028396137,1365.6375556137541,1280.2852083878945,1194.9328611620349,1109.5805139361753,1024.2281667103157,938.87581948445609,853.52347225859648,768.17112503273688,682.81877780687728,597.46643058101768,512.11408335515807,426.76173612929847,341.40938890343887,256.05704167757926,170.70469445171963,85.352347225860001,3.694822225952521E-13]
[null,"LED81 TM",1641.7862564376587,null,null,null,1641.7862564376587,1559.6969436157758,1477.6076307938929,1395.51831797201,1313.4290051501271,1231.3396923282442,1149.2503795063612,1067.1610666844783,985.07175386259541,902.9824410407125,820.89312821882959,738.80381539694667,656.71450257506376,574.62518975318085,492.53587693129793,410.44656410941502,328.35725128753211,246.26793846564917,164.17862564376622,82.089312821883283,3.4106051316484809E-13]
[null,"LED101 TM",1674.409209686024,null,null,null,1674.409209686024,1590.6887492017229,1506.9682887174217,1423.2478282331206,1339.5273677488194,1255.8069072645183,1172.0864467802171,1088.3659862959159,1004.6455258116148,920.92506532731363,837.20460484301248,753.48414435871132,669.76368387441016,586.04322339010901,502.32276290580779,418.60230242150658,334.88184193720537,251.16138145290415,167.44092096860294,83.720460484301739,5.4001247917767614E-13]
[null,"LED29",667.51473603575471,null,null,null,667.51473603575471,634.13899923396696,600.7632624321792,567.38752563039145,534.0117888286037,500.63605202681595,467.26031522502819,433.88457842324044,400.50884162145269,367.13310481966494,333.75736801787718,300.38163121608943,267.00589441430168,233.63015761251393,200.25442081072617,166.87868400893842,133.50294720715067,100.12721040536293,66.751473603575192,33.375736801787454,-2.8421709430404007E-13]
[null,"LED24",630.7851189772316,null,null,null,630.7851189772316,599.24586302836997,567.70660707950833,536.16735113064669,504.62809518178511,473.08883923292353,441.54958328406195,410.01032733520037,378.47107138633879,346.93181543747721,315.39255948861563,283.85330353975405,252.31404759089247,220.77479164203089,189.23553569316931,157.69627974430773,126.15702379544615,94.61776784658457,63.07851189772299,31.53925594886141,-1.7053025658242404E-13]
[null,"LED58",923.62305590670871,null,null,null,923.62305590670871,877.44190311137322,831.26075031603773,785.07959752070224,738.89844472536674,692.71729193003125,646.53613913469576,600.35498633936027,554.17383354402477,507.99268074868934,461.8115279533539,415.63037515801847,369.44922236268303,323.2680695673476,277.08691677201216,230.90576397667672,184.72461118134129,138.54345838600585,92.362305590670417,46.181152795334981,-4.5474735088646412E-13]
[null,"LED78",965.98707222289079,null,null,null,965.98707222289079,917.68771861174628,869.38836500060177,821.08901138945726,772.78965777831274,724.49030416716823,676.19095055602372,627.89159694487921,579.5922433337347,531.29288972259019,482.99353611144568,434.69418250030117,386.39482888915666,338.09547527801215,289.79612166686763,241.49676805572309,193.19741444457856,144.89806083343402,96.598707222289477,48.299353611144937,3.979039320256561E-13]
[null,"LED151",970.61370764053379,null,null,null,970.61370764053379,922.08302225850707,873.55233687648035,825.02165149445364,776.49096611242692,727.9602807304002,679.42959534837348,630.89890996634676,582.36822458432005,533.83753920229333,485.30685382026661,436.77616843823989,388.24548305621317,339.71479767418646,291.18411229215974,242.65342691013305,194.12274152810636,145.59205614607967,97.061370764052981,48.530685382026292,-3.979039320256561E-13]
[null,"LED18 PT",1225.7290452542761,null,null,null,1225.7290452542761,1164.4425929915624,1103.1561407288486,1041.8696884661349,980.58323620342105,919.2967839407072,858.01033167799335,796.7238794152795,735.43742715256565,674.1509748898518,612.86452262713794,551.57807036442409,490.2916181017103,429.0051658389965,367.71871357628271,306.43226131356892,245.14580905085512,183.85935678814133,122.57290452542752,61.286452262713709,-9.9475983006414026E-14]
[null,"LED19 PT",1315.4680344571866,null,null,null,1315.4680344571866,1249.6946327343273,1183.9212310114681,1118.1478292886088,1052.3744275657496,986.60102584289018,920.8276241200308,855.05422239717143,789.28082067431205,723.50741895145268,657.7340172285933,591.96061550573393,526.18721378287455,460.41381206001523,394.64041033715591,328.86700861429659,263.09360689143728,197.32020516857796,131.54680344571864,65.773401722859305,0]
[null,"LED32 PT",1326.8276887815798,null,null,null,1326.8276887815798,1260.4863043425007,1194.1449199034216,1127.8035354643425,1061.4621510252634,995.12076658618446,928.77938214710548,862.4379977080265,796.09661326894752,729.75522882986854,663.41384439078956,597.07245995171058,530.73107551263161,464.38969107355263,398.04830663447365,331.70692219539467,265.36553775631569,199.02415331723671,132.68276887815773,66.341384439078738,-2.5579538487363607E-13]
[null,"LED33 PT",1569.6711340616405,null,null,null,1569.6711340616405,1491.1875773585584,1412.7040206554764,1334.2204639523943,1255.7369072493123,1177.2533505462302,1098.7697938431481,1020.2862371400661,941.80268043698402,863.31912373390196,784.8355670308199,706.35201032773784,627.86845362465579,549.38489692157373,470.90134021849167,392.41778351540961,313.93422681232755,235.45067010924552,156.96711340616349,78.483556703081462,-5.6843418860808015E-13]
[null,"LED180 F",1781.1752725215815,null,null,null,1781.1752725215815,1692.1165088955024,1603.0577452694233,1513.9989816433442,1424.9402180172651,1335.881454391186,1246.8226907651069,1157.7639271390278,1068.7051635129487,979.64639988686963,890.58763626079053,801.52887263471143,712.47010900863233,623.41134538255324,534.35258175647414,445.29381813039504,356.23505450431594,267.17629087823684,178.11752725215777,89.058763626078701,-3.694822225952521E-13]
[null,"LED360 F",3019.4533480294099,null,null,null,3019.4533480294099,2868.4806806279394,2717.5080132264688,2566.5353458249983,2415.5626784235278,2264.5900110220573,2113.6173436205868,1962.6446762191163,1811.6720088176457,1660.6993414161752,1509.7266740147047,1358.7540066132342,1207.7813392117637,1056.8086718102932,905.83600440882265,754.86333700735213,603.89066960588161,452.9180022044111,301.94533480294058,150.97266740147009,-3.979039320256561E-13]
[null,"LED100",961.7447579581509,null,null,null,961.7447579581509,913.65752006024331,865.57028216233573,817.48304426442814,769.39580636652056,721.30856846861298,673.22133057070539,625.13409267279781,577.04685477489022,528.95961687698264,480.87237897907511,432.78514108116758,384.69790318326005,336.61066528535252,288.523427387445,240.43618948953747,192.34895159162994,144.26171369372241,96.174475795814871,48.087237897907329,-2.1316282072803006E-13]
[null,"LED120",961.7447579581509,null,null,null,961.7447579581509,913.65752006024331,865.57028216233573,817.48304426442814,769.39580636652056,721.30856846861298,673.22133057070539,625.13409267279781,577.04685477489022,528.95961687698264,480.87237897907511,432.78514108116758,384.69790318326005,336.61066528535252,288.523427387445,240.43618948953747,192.34895159162994,144.26171369372241,96.174475795814871,48.087237897907329,-2.1316282072803006E-13]
[]
[null,"Real Residual RAB (Start Period)"]
[]
[null,"Light ",null,null,null,null,"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,null,0,541.06091135712529,514.00786578926898,486.95482022141272,459.90177465355646,432.8487290857002,405.79568351784394,378.74263794998768,351.68959238213142,324.63654681427516,297.5835012464189,270.53045567856265,243.47741011070639,216.42436454285013,189.37131897499387,162.31827340713761,135.26522783928135,108.21218227142509,81.159136703568834,54.106091135712568,27.053045567856302,3.5527136788005009E-14,0,0]
[null,"LED17",null,null,null,null,0,634.28495302962324,602.57070537814207,570.85645772666089,539.14221007517972,507.42796242369855,475.71371477221737,443.9994671207362,412.28521946925503,380.57097181777385,348.85672416629268,317.14247651481151,285.42822886333033,253.71398121184916,221.99973356036799,190.28548590888681,158.57123825740564,126.85699060592448,95.142742954443321,63.428495302962162,31.714247651480999,-1.6342482922482304E-13,0,0]
[null,"LED22",null,null,null,null,0,763.70621315876679,725.52090250082847,687.33559184289015,649.15028118495184,610.96497052701352,572.7796598690752,534.59434921113689,496.40903855319857,458.22372789526025,420.03841723732194,381.85310657938362,343.6677959214453,305.48248526350699,267.29717460556867,229.11186394763033,190.92655328969198,152.74124263175364,114.55593197381529,76.370621315876946,38.185310657938608,2.7000623958883807E-13,0,0]
[null,"LED46",null,null,null,null,0,641.28069682038767,609.21666197936827,577.15262713834886,545.08859229732946,513.02455745631005,480.96052261529064,448.89648777427124,416.83245293325183,384.76841809223242,352.70438325121302,320.64034841019361,288.5763135691742,256.5122787281548,224.44824388713542,192.38420904611604,160.32017420509666,128.25613936407728,96.192104523057907,64.128069682038529,32.064034841019144,-2.4158453015843406E-13,0,0]
[null,"LED43",null,null,null,null,0,641.28069682038767,609.21666197936827,577.15262713834886,545.08859229732946,513.02455745631005,480.96052261529064,448.89648777427124,416.83245293325183,384.76841809223242,352.70438325121302,320.64034841019361,288.5763135691742,256.5122787281548,224.44824388713542,192.38420904611604,160.32017420509666,128.25613936407728,96.192104523057907,64.128069682038529,32.064034841019144,-2.4158453015843406E-13,0,0]
[null,"LED17 PT",null,null,null,null,0,1870.1912739246252,1776.681710228394,1683.1721465321627,1589.6625828359315,1496.1530191397003,1402.6434554434691,1309.1338917472378,1215.6243280510066,1122.1147643547754,1028.6052006585442,935.09563696231294,841.58607326608171,748.07650956985049,654.56694587361926,561.05738217738804,467.54781848115681,374.03825478492558,280.52869108869436,187.0191273924631,93.509563696231851,5.9685589803848416E-13,0,0]
[null,"LED35",null,null,null,null,0,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13,0,0]
[null,"LED39",null,null,null,null,0,641.28069682038767,609.21666197936827,577.15262713834886,545.08859229732946,513.02455745631005,480.96052261529064,448.89648777427124,416.83245293325183,384.76841809223242,352.70438325121302,320.64034841019361,288.5763135691742,256.5122787281548,224.44824388713542,192.38420904611604,160.32017420509666,128.25613936407728,96.192104523057907,64.128069682038529,32.064034841019144,-2.4158453015843406E-13,0,0]
[null,"LED26",null,null,null,null,0,641.28069682038767,609.21666197936827,577.15262713834886,545.08859229732946,513.02455745631005,480.96052261529064,448.89648777427124,416.83245293325183,384.76841809223242,352.70438325121302,320.64034841019361,288.5763135691742,256.5122787281548,224.44824388713542,192.38420904611604,160.32017420509666,128.25613936407728,96.192104523057907,64.128069682038529,32.064034841019144,-2.4158453015843406E-13,0,0]
[null,"LED20",null,null,null,null,0,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13,0,0]
[null,"LED28",null,null,null,null,0,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13,0,0]
[null,"LED200",null,null,null,null,0,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0,0,0]
[null,"LED105",null,null,null,null,0,1954.7315935364254,1856.9950138596041,1759.2584341827828,1661.5218545059615,1563.7852748291402,1466.0486951523189,1368.3121154754976,1270.5755357986764,1172.8389561218551,1075.1023764450338,977.36579676821248,879.62921709139118,781.89263741456989,684.1560577377486,586.4194780609273,488.68289838410601,390.94631870728472,293.20973903046342,195.47315935364216,97.736579676820895,-3.694822225952521E-13,0,0]
[null,"LED198",null,null,null,null,0,1954.7315935364254,1856.9950138596041,1759.2584341827828,1661.5218545059615,1563.7852748291402,1466.0486951523189,1368.3121154754976,1270.5755357986764,1172.8389561218551,1075.1023764450338,977.36579676821248,879.62921709139118,781.89263741456989,684.1560577377486,586.4194780609273,488.68289838410601,390.94631870728472,293.20973903046342,195.47315935364216,97.736579676820895,-3.694822225952521E-13,0,0]
[null,"LED88",null,null,null,null,0,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0,0,0]
[null,"LED70",null,null,null,null,0,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0,0,0]
[null,"LED150",null,null,null,null,0,968.33171903862876,919.91513308669732,871.49854713476589,823.08196118283445,774.66537523090301,726.24878927897157,677.83220332704013,629.4156173751087,580.99903142317726,532.58244547124582,484.16585951931438,435.74927356738294,387.3326876154515,338.91610166352007,290.49951571158863,242.08292975965719,193.66634380772575,145.24975785579431,96.833171903862876,48.416585951931438,0,0,0]
[null,"LED90",null,null,null,null,0,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0,0,0]
[null,"LED72",null,null,null,null,0,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0,0,0]
[null,"LED117",null,null,null,null,0,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13,0,0]
[null,"LED158",null,null,null,null,0,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13,0,0]
[null,"LED298",null,null,null,null,0,1954.7315935364254,1856.9950138596041,1759.2584341827828,1661.5218545059615,1563.7852748291402,1466.0486951523189,1368.3121154754976,1270.5755357986764,1172.8389561218551,1075.1023764450338,977.36579676821248,879.62921709139118,781.89263741456989,684.1560577377486,586.4194780609273,488.68289838410601,390.94631870728472,293.20973903046342,195.47315935364216,97.736579676820895,-3.694822225952521E-13,0,0]
[null,"LED178",null,null,null,null,0,1125.7359543308303,1069.4491566142888,1013.1623588977473,956.87556118120574,900.58876346466423,844.30196574812271,788.0151680315812,731.72837031503968,675.44157259849817,619.15477488195666,562.86797716541514,506.58117944887363,450.29438173233211,394.0075840157906,337.72078629924908,281.43398858270757,225.14719086616606,168.86039314962454,112.57359543308303,56.286797716541514,0,0,0]
[null,"LED175",null,null,null,null,0,1213.1827517153868,1152.5236141296175,1091.8644765438482,1031.205338958079,970.54620137230961,909.88706378654024,849.22792620077087,788.56878861500149,727.90965102923212,667.25051344346275,606.59137585769338,545.93223827192401,485.27310068615469,424.61396310038538,363.95482551461606,303.29568792884675,242.6365503430774,181.97741275730806,121.31827517153872,60.659137585769379,0,0,0]
[null,"LED79",null,null,null,null,0,1475.523143869056,1401.7469866756032,1327.9708294821505,1254.1946722886978,1180.4185150952451,1106.6423579017924,1032.8662007083396,959.09004351488682,885.31388632143398,811.53772912798115,737.76157193452832,663.98541474107549,590.20925754762266,516.43310035416982,442.65694316071699,368.88078596726416,295.10462877381133,221.32847158035852,147.55231438690572,73.776157193452917,1.1368683772161603E-13,0,0]
[null,"LED80",null,null,null,null,0,968.33171903862876,919.91513308669732,871.49854713476589,823.08196118283445,774.66537523090301,726.24878927897157,677.83220332704013,629.4156173751087,580.99903142317726,532.58244547124582,484.16585951931438,435.74927356738294,387.3326876154515,338.91610166352007,290.49951571158863,242.08292975965719,193.66634380772575,145.24975785579431,96.833171903862876,48.416585951931438,0,0,0]
[null,"LED60",null,null,null,null,0,924.60832034635064,878.37790432903307,832.14748831171551,785.91707229439794,739.68665627708037,693.45624025976281,647.22582424244524,600.99540822512768,554.76499220781011,508.5345761904926,462.30416017317509,416.07374415585758,369.84332813854007,323.61291212122256,277.38249610390505,231.15208008658752,184.92166406926998,138.69124805195244,92.460832034634905,46.230416017317374,-1.5631940186722204E-13,0,0]
[null,"LED23 PT",null,null,null,null,0,1388.8881562445122,1319.4437484322866,1249.999340620061,1180.5549328078355,1111.1105249956099,1041.6661171833844,972.22170937115879,902.77730155893323,833.33289374670767,763.88848593448211,694.44407812225654,624.99967031003098,555.55526249780542,486.1108546855798,416.66644687335418,347.22203906112856,277.77763124890294,208.33322343667732,138.88881562445169,69.444407812226089,4.8316906031686813E-13,0,0]
[null,"LED155 TM",null,null,null,null,0,1707.0469445171925,1621.6945972913329,1536.3422500654733,1450.9899028396137,1365.6375556137541,1280.2852083878945,1194.9328611620349,1109.5805139361753,1024.2281667103157,938.87581948445609,853.52347225859648,768.17112503273688,682.81877780687728,597.46643058101768,512.11408335515807,426.76173612929847,341.40938890343887,256.05704167757926,170.70469445171963,85.352347225860001,3.694822225952521E-13,0,0]
[null,"LED81 TM",null,null,null,null,0,1641.7862564376587,1559.6969436157758,1477.6076307938929,1395.51831797201,1313.4290051501271,1231.3396923282442,1149.2503795063612,1067.1610666844783,985.07175386259541,902.9824410407125,820.89312821882959,738.80381539694667,656.71450257506376,574.62518975318085,492.53587693129793,410.44656410941502,328.35725128753211,246.26793846564917,164.17862564376622,82.089312821883283,3.4106051316484809E-13,0,0]
[null,"LED101 TM",null,null,null,null,0,1674.409209686024,1590.6887492017229,1506.9682887174217,1423.2478282331206,1339.5273677488194,1255.8069072645183,1172.0864467802171,1088.3659862959159,1004.6455258116148,920.92506532731363,837.20460484301248,753.48414435871132,669.76368387441016,586.04322339010901,502.32276290580779,418.60230242150658,334.88184193720537,251.16138145290415,167.44092096860294,83.720460484301739,5.4001247917767614E-13,0,0]
[null,"LED29",null,null,null,null,0,667.51473603575471,634.13899923396696,600.7632624321792,567.38752563039145,534.0117888286037,500.63605202681595,467.26031522502819,433.88457842324044,400.50884162145269,367.13310481966494,333.75736801787718,300.38163121608943,267.00589441430168,233.63015761251393,200.25442081072617,166.87868400893842,133.50294720715067,100.12721040536293,66.751473603575192,33.375736801787454,-2.8421709430404007E-13,0,0]
[null,"LED24",null,null,null,null,0,630.7851189772316,599.24586302836997,567.70660707950833,536.16735113064669,504.62809518178511,473.08883923292353,441.54958328406195,410.01032733520037,378.47107138633879,346.93181543747721,315.39255948861563,283.85330353975405,252.31404759089247,220.77479164203089,189.23553569316931,157.69627974430773,126.15702379544615,94.61776784658457,63.07851189772299,31.53925594886141,-1.7053025658242404E-13,0,0]
[null,"LED58",null,null,null,null,0,923.62305590670871,877.44190311137322,831.26075031603773,785.07959752070224,738.89844472536674,692.71729193003125,646.53613913469576,600.35498633936027,554.17383354402477,507.99268074868934,461.8115279533539,415.63037515801847,369.44922236268303,323.2680695673476,277.08691677201216,230.90576397667672,184.72461118134129,138.54345838600585,92.362305590670417,46.181152795334981,-4.5474735088646412E-13,0,0]
[null,"LED78",null,null,null,null,0,965.98707222289079,917.68771861174628,869.38836500060177,821.08901138945726,772.78965777831274,724.49030416716823,676.19095055602372,627.89159694487921,579.5922433337347,531.29288972259019,482.99353611144568,434.69418250030117,386.39482888915666,338.09547527801215,289.79612166686763,241.49676805572309,193.19741444457856,144.89806083343402,96.598707222289477,48.299353611144937,3.979039320256561E-13,0,0]
[null,"LED151",null,null,null,null,0,970.61370764053379,922.08302225850707,873.55233687648035,825.02165149445364,776.49096611242692,727.9602807304002,679.42959534837348,630.89890996634676,582.36822458432005,533.83753920229333,485.30685382026661,436.77616843823989,388.24548305621317,339.71479767418646,291.18411229215974,242.65342691013305,194.12274152810636,145.59205614607967,97.061370764052981,48.530685382026292,-3.979039320256561E-13,0,0]
[null,"LED18 PT",null,null,null,null,0,1225.7290452542761,1164.4425929915624,1103.1561407288486,1041.8696884661349,980.58323620342105,919.2967839407072,858.01033167799335,796.7238794152795,735.43742715256565,674.1509748898518,612.86452262713794,551.57807036442409,490.2916181017103,429.0051658389965,367.71871357628271,306.43226131356892,245.14580905085512,183.85935678814133,122.57290452542752,61.286452262713709,-9.9475983006414026E-14,0,0]
[null,"LED19 PT",null,null,null,null,0,1315.4680344571866,1249.6946327343273,1183.9212310114681,1118.1478292886088,1052.3744275657496,986.60102584289018,920.8276241200308,855.05422239717143,789.28082067431205,723.50741895145268,657.7340172285933,591.96061550573393,526.18721378287455,460.41381206001523,394.64041033715591,328.86700861429659,263.09360689143728,197.32020516857796,131.54680344571864,65.773401722859305,0,0,0]
[null,"LED32 PT",null,null,null,null,0,1326.8276887815798,1260.4863043425007,1194.1449199034216,1127.8035354643425,1061.4621510252634,995.12076658618446,928.77938214710548,862.4379977080265,796.09661326894752,729.75522882986854,663.41384439078956,597.07245995171058,530.73107551263161,464.38969107355263,398.04830663447365,331.70692219539467,265.36553775631569,199.02415331723671,132.68276887815773,66.341384439078738,-2.5579538487363607E-13,0,0]
[null,"LED33 PT",null,null,null,null,0,1569.6711340616405,1491.1875773585584,1412.7040206554764,1334.2204639523943,1255.7369072493123,1177.2533505462302,1098.7697938431481,1020.2862371400661,941.80268043698402,863.31912373390196,784.8355670308199,706.35201032773784,627.86845362465579,549.38489692157373,470.90134021849167,392.41778351540961,313.93422681232755,235.45067010924552,156.96711340616349,78.483556703081462,-5.6843418860808015E-13,0,0]
[null,"LED180 F",null,null,null,null,0,1781.1752725215815,1692.1165088955024,1603.0577452694233,1513.9989816433442,1424.9402180172651,1335.881454391186,1246.8226907651069,1157.7639271390278,1068.7051635129487,979.64639988686963,890.58763626079053,801.52887263471143,712.47010900863233,623.41134538255324,534.35258175647414,445.29381813039504,356.23505450431594,267.17629087823684,178.11752725215777,89.058763626078701,-3.694822225952521E-13,0,0]
[null,"LED360 F",null,null,null,null,0,3019.4533480294099,2868.4806806279394,2717.5080132264688,2566.5353458249983,2415.5626784235278,2264.5900110220573,2113.6173436205868,1962.6446762191163,1811.6720088176457,1660.6993414161752,1509.7266740147047,1358.7540066132342,1207.7813392117637,1056.8086718102932,905.83600440882265,754.86333700735213,603.89066960588161,452.9180022044111,301.94533480294058,150.97266740147009,-3.979039320256561E-13,0,0]
[null,"LED100",null,null,null,null,0,961.7447579581509,913.65752006024331,865.57028216233573,817.48304426442814,769.39580636652056,721.30856846861298,673.22133057070539,625.13409267279781,577.04685477489022,528.95961687698264,480.87237897907511,432.78514108116758,384.69790318326005,336.61066528535252,288.523427387445,240.43618948953747,192.34895159162994,144.26171369372241,96.174475795814871,48.087237897907329,-2.1316282072803006E-13,0,0]
[null,"LED120",null,null,null,null,0,961.7447579581509,913.65752006024331,865.57028216233573,817.48304426442814,769.39580636652056,721.30856846861298,673.22133057070539,625.13409267279781,577.04685477489022,528.95961687698264,480.87237897907511,432.78514108116758,384.69790318326005,336.61066528535252,288.523427387445,240.43618948953747,192.34895159162994,144.26171369372241,96.174475795814871,48.087237897907329,-2.1316282072803006E-13,0,0]
[]
[null,"Opex Debt Raising Costs"]
[]
[null,"Light ",null,null,null,null,"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,null,0,0.27399331177615016,0.26029364618734263,0.24659398059853516,0.23289431500972763,0.2191946494209201,0.20549498383211262,0.19179531824330512,0.17809565265449762,0.16439598706569011,0.15069632147688261,0.13699665588807511,0.12329699029926759,0.10959732471046008,9.5897659121652559E-2,8.2197993532845071E-2,6.8498327944037568E-2,5.4798662355230059E-2,4.1098996766422556E-2,2.7399331177615036E-2,1.369966558880753E-2,1.7990946420531143E-17,0,0]
[null,"LED17",null,null,null,null,0,0.32120197789645344,0.30514187900163087,0.28908178010680813,0.27302168121198545,0.25696158231716276,0.24090148342234013,0.22484138452751742,0.20878128563269474,0.19272118673787209,0.17666108784304937,0.16060098894822669,0.14454089005340401,0.12848079115858133,0.11242069226375864,9.6360593368935973E-2,8.030049447411329E-2,6.4240395579290607E-2,4.8180296684467945E-2,3.2120197789645269E-2,1.6060098894822593E-2,-8.2758353534443253E-17,0,0]
[null,"LED22",null,null,null,null,0,0.38674091987635389,0.3674038738825362,0.34806682788871857,0.32872978189490087,0.30939273590108313,0.29005568990726549,0.2707186439134478,0.25138159791963011,0.23204455192581241,0.21270750593199475,0.19337045993817709,0.17403341394435939,0.1546963679505417,0.13535932195672401,0.11602227596290632,9.6685229969088612E-2,7.734818397527092E-2,5.8011137981453222E-2,3.8674091987635523E-2,1.9337045993817831E-2,1.3673119279603668E-16,0,0]
[null,"LED46",null,null,null,null,0,0.3247446234088805,0.30850739223843648,0.29227016106799242,0.27603292989754841,0.25979569872710434,0.24355846755666033,0.22732123638621632,0.21108400521577222,0.19484677404532821,0.17860954287488418,0.16237231170444014,0.1461350805339961,0.12989784936355209,0.11366061819310805,9.742338702266401E-2,8.1186155852219985E-2,6.4948924681775974E-2,4.8711693511331956E-2,3.2474462340887932E-2,1.6237231170443903E-2,-1.2233843565961178E-16,0,0]
[null,"LED43",null,null,null,null,0,0.3247446234088805,0.30850739223843648,0.29227016106799242,0.27603292989754841,0.25979569872710434,0.24355846755666033,0.22732123638621632,0.21108400521577222,0.19484677404532821,0.17860954287488418,0.16237231170444014,0.1461350805339961,0.12989784936355209,0.11366061819310805,9.742338702266401E-2,8.1186155852219985E-2,6.4948924681775974E-2,4.8711693511331956E-2,3.2474462340887932E-2,1.6237231170443903E-2,-1.2233843565961178E-16,0,0]
[null,"LED17 PT",null,null,null,null,0,0.94706509016180707,0.89971183565371671,0.85235858114562635,0.8050053266375361,0.75765207212944563,0.71029881762135538,0.66294556311326502,0.61559230860517467,0.56823905409708431,0.52088579958899395,0.4735325450809037,0.42617929057281334,0.37882603606472304,0.33147278155663262,0.28411952704854232,0.23676627254045199,0.18941301803236169,0.14205976352427135,9.4706509016180995E-2,4.735325450809065E-2,3.0224789986492316E-16,0,0]
[null,"LED35",null,null,null,null,0,0.74720510076580593,0.70984484572751561,0.67248459068922539,0.63512433565093518,0.59776408061264497,0.56040382557435464,0.52304357053606443,0.48568331549777399,0.44832306045948367,0.41096280542119346,0.37360255038290313,0.33624229534461281,0.29888204030632248,0.26152178526803216,0.22416153022974183,0.18680127519145154,0.14944102015316124,0.11208076511487096,7.4720510076580662E-2,3.7360255038290352E-2,5.757102854569966E-17,0,0]
[null,"LED39",null,null,null,null,0,0.3247446234088805,0.30850739223843648,0.29227016106799242,0.27603292989754841,0.25979569872710434,0.24355846755666033,0.22732123638621632,0.21108400521577222,0.19484677404532821,0.17860954287488418,0.16237231170444014,0.1461350805339961,0.12989784936355209,0.11366061819310805,9.742338702266401E-2,8.1186155852219985E-2,6.4948924681775974E-2,4.8711693511331956E-2,3.2474462340887932E-2,1.6237231170443903E-2,-1.2233843565961178E-16,0,0]
[null,"LED26",null,null,null,null,0,0.3247446234088805,0.30850739223843648,0.29227016106799242,0.27603292989754841,0.25979569872710434,0.24355846755666033,0.22732123638621632,0.21108400521577222,0.19484677404532821,0.17860954287488418,0.16237231170444014,0.1461350805339961,0.12989784936355209,0.11366061819310805,9.742338702266401E-2,8.1186155852219985E-2,6.4948924681775974E-2,4.8711693511331956E-2,3.2474462340887932E-2,1.6237231170443903E-2,-1.2233843565961178E-16,0,0]
[null,"LED20",null,null,null,null,0,0.74720510076580593,0.70984484572751561,0.67248459068922539,0.63512433565093518,0.59776408061264497,0.56040382557435464,0.52304357053606443,0.48568331549777399,0.44832306045948367,0.41096280542119346,0.37360255038290313,0.33624229534461281,0.29888204030632248,0.26152178526803216,0.22416153022974183,0.18680127519145154,0.14944102015316124,0.11208076511487096,7.4720510076580662E-2,3.7360255038290352E-2,5.757102854569966E-17,0,0]
[null,"LED28",null,null,null,null,0,0.74720510076580593,0.70984484572751561,0.67248459068922539,0.63512433565093518,0.59776408061264497,0.56040382557435464,0.52304357053606443,0.48568331549777399,0.44832306045948367,0.41096280542119346,0.37360255038290313,0.33624229534461281,0.29888204030632248,0.26152178526803216,0.22416153022974183,0.18680127519145154,0.14944102015316124,0.11208076511487096,7.4720510076580662E-2,3.7360255038290352E-2,5.757102854569966E-17,0,0]
[null,"LED200",null,null,null,null,0,0.57007282514445345,0.54156918388723074,0.51306554263000825,0.48456190137278549,0.45605826011556272,0.42755461885834012,0.39905097760111746,0.37054733634389481,0.34204369508667215,0.31354005382944944,0.28503641257222678,0.25653277131500407,0.22802913005778142,0.19952548880055873,0.1710218475433361,0.14251820628611336,0.11401456502889072,8.5510923771668038E-2,5.7007282514445354E-2,2.8503641257222673E-2,0,0,0]
[null,"LED105",null,null,null,null,0,0.98987631836705881,0.9403825024487058,0.89088868653035291,0.84139487061199991,0.79190105469364691,0.74240723877529402,0.69291342285694102,0.64341960693858813,0.59392579102023513,0.54443197510188213,0.49493815918352924,0.44544434326517629,0.3959505273468234,0.3464567114284704,0.29696289551011745,0.24746907959176451,0.19797526367341156,0.14848144775505862,9.8987631836705683E-2,4.9493815918352738E-2,-1.8710584277352389E-16,0,0]
[null,"LED198",null,null,null,null,0,0.98987631836705881,0.9403825024487058,0.89088868653035291,0.84139487061199991,0.79190105469364691,0.74240723877529402,0.69291342285694102,0.64341960693858813,0.59392579102023513,0.54443197510188213,0.49493815918352924,0.44544434326517629,0.3959505273468234,0.3464567114284704,0.29696289551011745,0.24746907959176451,0.19797526367341156,0.14848144775505862,9.8987631836705683E-2,4.9493815918352738E-2,-1.8710584277352389E-16,0,0]
[null,"LED88",null,null,null,null,0,0.57007282514445345,0.54156918388723074,0.51306554263000825,0.48456190137278549,0.45605826011556272,0.42755461885834012,0.39905097760111746,0.37054733634389481,0.34204369508667215,0.31354005382944944,0.28503641257222678,0.25653277131500407,0.22802913005778142,0.19952548880055873,0.1710218475433361,0.14251820628611336,0.11401456502889072,8.5510923771668038E-2,5.7007282514445354E-2,2.8503641257222673E-2,0,0,0]
[null,"LED70",null,null,null,null,0,0.57007282514445345,0.54156918388723074,0.51306554263000825,0.48456190137278549,0.45605826011556272,0.42755461885834012,0.39905097760111746,0.37054733634389481,0.34204369508667215,0.31354005382944944,0.28503641257222678,0.25653277131500407,0.22802913005778142,0.19952548880055873,0.1710218475433361,0.14251820628611336,0.11401456502889072,8.5510923771668038E-2,5.7007282514445354E-2,2.8503641257222673E-2,0,0,0]
[null,"LED150",null,null,null,null,0,0.490363301114845,0.46584513605910277,0.44132697100336049,0.41680880594761821,0.39229064089187599,0.36777247583613376,0.34325431078039148,0.31873614572464926,0.29421798066890698,0.26969981561316475,0.24518165055742247,0.22066348550168025,0.19614532044593802,0.17162715539019574,0.14710899033445349,0.12259082527871125,9.8072660222968983E-2,7.3554495167226758E-2,4.9036330111484498E-2,2.4518165055742249E-2,0,0,0]
[null,"LED90",null,null,null,null,0,0.57007282514445345,0.54156918388723074,0.51306554263000825,0.48456190137278549,0.45605826011556272,0.42755461885834012,0.39905097760111746,0.37054733634389481,0.34204369508667215,0.31354005382944944,0.28503641257222678,0.25653277131500407,0.22802913005778142,0.19952548880055873,0.1710218475433361,0.14251820628611336,0.11401456502889072,8.5510923771668038E-2,5.7007282514445354E-2,2.8503641257222673E-2,0,0,0]
[null,"LED72",null,null,null,null,0,0.57007282514445345,0.54156918388723074,0.51306554263000825,0.48456190137278549,0.45605826011556272,0.42755461885834012,0.39905097760111746,0.37054733634389481,0.34204369508667215,0.31354005382944944,0.28503641257222678,0.25653277131500407,0.22802913005778142,0.19952548880055873,0.1710218475433361,0.14251820628611336,0.11401456502889072,8.5510923771668038E-2,5.7007282514445354E-2,2.8503641257222673E-2,0,0,0]
[null,"LED117",null,null,null,null,0,0.74720510076580593,0.70984484572751561,0.67248459068922539,0.63512433565093518,0.59776408061264497,0.56040382557435464,0.52304357053606443,0.48568331549777399,0.44832306045948367,0.41096280542119346,0.37360255038290313,0.33624229534461281,0.29888204030632248,0.26152178526803216,0.22416153022974183,0.18680127519145154,0.14944102015316124,0.11208076511487096,7.4720510076580662E-2,3.7360255038290352E-2,5.757102854569966E-17,0,0]
[null,"LED158",null,null,null,null,0,0.74720510076580593,0.70984484572751561,0.67248459068922539,0.63512433565093518,0.59776408061264497,0.56040382557435464,0.52304357053606443,0.48568331549777399,0.44832306045948367,0.41096280542119346,0.37360255038290313,0.33624229534461281,0.29888204030632248,0.26152178526803216,0.22416153022974183,0.18680127519145154,0.14944102015316124,0.11208076511487096,7.4720510076580662E-2,3.7360255038290352E-2,5.757102854569966E-17,0,0]
[null,"LED298",null,null,null,null,0,0.98987631836705881,0.9403825024487058,0.89088868653035291,0.84139487061199991,0.79190105469364691,0.74240723877529402,0.69291342285694102,0.64341960693858813,0.59392579102023513,0.54443197510188213,0.49493815918352924,0.44544434326517629,0.3959505273468234,0.3464567114284704,0.29696289551011745,0.24746907959176451,0.19797526367341156,0.14848144775505862,9.8987631836705683E-2,4.9493815918352738E-2,-1.8710584277352389E-16,0,0]
[null,"LED178",null,null,null,null,0,0.57007282514445345,0.54156918388723074,0.51306554263000825,0.48456190137278549,0.45605826011556272,0.42755461885834012,0.39905097760111746,0.37054733634389481,0.34204369508667215,0.31354005382944944,0.28503641257222678,0.25653277131500407,0.22802913005778142,0.19952548880055873,0.1710218475433361,0.14251820628611336,0.11401456502889072,8.5510923771668038E-2,5.7007282514445354E-2,2.8503641257222673E-2,0,0,0]
[null,"LED175",null,null,null,null,0,0.61435589404979163,0.58363809934730204,0.55292030464481257,0.52220250994232309,0.49148471523983339,0.46076692053734375,0.43004912583485422,0.39933133113236463,0.36861353642987504,0.3378957417273854,0.30717794702489581,0.27646015232240623,0.24574235761991664,0.21502456291742708,0.18430676821493752,0.15358897351244793,0.12287117880995836,9.2153384107468775E-2,6.1435589404979181E-2,3.0717794702489604E-2,0,0,0]
[null,"LED79",null,null,null,null,0,0.74720510076580593,0.70984484572751561,0.67248459068922539,0.63512433565093518,0.59776408061264497,0.56040382557435464,0.52304357053606443,0.48568331549777399,0.44832306045948367,0.41096280542119346,0.37360255038290313,0.33624229534461281,0.29888204030632248,0.26152178526803216,0.22416153022974183,0.18680127519145154,0.14944102015316124,0.11208076511487096,7.4720510076580662E-2,3.7360255038290352E-2,5.757102854569966E-17,0,0]
[null,"LED80",null,null,null,null,0,0.490363301114845,0.46584513605910277,0.44132697100336049,0.41680880594761821,0.39229064089187599,0.36777247583613376,0.34325431078039148,0.31873614572464926,0.29421798066890698,0.26969981561316475,0.24518165055742247,0.22066348550168025,0.19614532044593802,0.17162715539019574,0.14710899033445349,0.12259082527871125,9.8072660222968983E-2,7.3554495167226758E-2,4.9036330111484498E-2,2.4518165055742249E-2,0,0,0]
[null,"LED60",null,null,null,null,0,0.46822176666217602,0.44481067832906712,0.42139958999595833,0.39798850166284955,0.3745774133297407,0.35116632499663192,0.32775523666352313,0.30434414833041429,0.28093305999730545,0.25752197166419666,0.2341108833310879,0.21069979499797911,0.18728870666487032,0.16387761833176151,0.14046652999865272,0.11705544166554392,9.3644353332435135E-2,7.023326499932632E-2,4.6822176666217519E-2,2.3411088333108718E-2,-7.9160164250337022E-17,0,0]
[null,"LED23 PT",null,null,null,null,0,0.70333313242236239,0.66816647580124411,0.63299981918012616,0.59783316255900809,0.56266650593788992,0.52749984931677185,0.49233319269565368,0.45716653607453567,0.4219998794534176,0.38683322283229943,0.35166656621118136,0.3164999095900633,0.28133325296894518,0.24616659634782709,0.21099993972670897,0.17583328310559082,0.14066662648447273,0.1054999698633546,7.0333313242236475E-2,3.5166656621118356E-2,2.4467687131922357E-16,0,0]
[null,"LED155 TM",null,null,null,null,0,0.86444878176924367,0.82122634268078143,0.7780039035923193,0.73478146450385728,0.69155902541539505,0.64833658632693281,0.60511414723847068,0.56189170815000844,0.51866926906154631,0.47544682997308413,0.43222439088462195,0.38900195179615982,0.34577951270769758,0.30255707361923545,0.25933463453077327,0.21611219544231108,0.17288975635384893,0.12966731726538674,8.6444878176924547E-2,4.3222439088462371E-2,1.8710584277352389E-16,0,0]
[null,"LED81 TM",null,null,null,null,0,0.83140076133315,0.78983072326649251,0.74826068519983491,0.70669064713317753,0.66512060906651993,0.62355057099986244,0.58198053293320495,0.54041049486654757,0.49884045679989003,0.45727041873323254,0.41570038066657511,0.37413034259991762,0.33256030453326013,0.29099026646660264,0.2494202283999451,0.20785019033328767,0.16628015226663018,0.12471011419997267,8.3140076133315158E-2,4.1570038066657669E-2,1.7271308563709897E-16,0,0]
[null,"LED101 TM",null,null,null,null,0,0.84792102885352583,0.80552497741084961,0.76312892596817328,0.72073287452549706,0.67833682308282084,0.63594077164014451,0.59354472019746829,0.55114866875479196,0.50875261731211563,0.46635656586943941,0.42396051442676314,0.38156446298408692,0.33916841154141064,0.29677236009873431,0.25437630865605804,0.21198025721338176,0.16958420577070546,0.12718815432802916,8.4792102885352855E-2,4.2396051442676566E-2,2.7346238559207336E-16,0,0]
[null,"LED29",null,null,null,null,0,0.33802954408048197,0.3211280668764579,0.30422658967243382,0.28732511246840969,0.27042363526438556,0.25352215806036144,0.23662068085633736,0.21971920365231321,0.20281772644828913,0.185916249244265,0.1690147720402409,0.1521132948362168,0.1352118176321927,0.11831034042816858,0.10140886322414447,8.4507386020120367E-2,6.7605908816096252E-2,5.0704431612072158E-2,3.3802954408048057E-2,1.6901477204023956E-2,-1.4392757136424914E-16,0,0]
[null,"LED24",null,null,null,null,0,0.31942966150369012,0.30345817842850559,0.28748669535332105,0.27151521227813646,0.25554372920295199,0.23957224612776751,0.223600763052583,0.20762927997739847,0.19165779690221396,0.17568631382702948,0.15971483075184498,0.14374334767666047,0.12777186460147597,0.11180038152629145,9.5828898451106953E-2,7.9857415375922433E-2,6.3885932300737941E-2,4.7914449225553435E-2,3.1942966150368929E-2,1.5971483075184419E-2,-8.6356542818549484E-17,0,0]
[null,"LED58",null,null,null,null,0,0.46772282862927383,0.44433668719781011,0.42095054576634638,0.39756440433488266,0.37417826290341899,0.35079212147195521,0.32740598004049154,0.30401983860902781,0.28063369717756409,0.25724755574610036,0.2338614143146367,0.21047527288317297,0.1870891314517093,0.1637029900202456,0.14031684858878193,0.11693070715731824,9.3544565725854553E-2,7.0158424294390842E-2,4.6772282862927159E-2,2.3386141431463465E-2,-2.3028411418279864E-16,0,0]
[null,"LED78",null,null,null,null,0,0.48917597168020133,0.46471717309619126,0.44025837451218119,0.41579957592817118,0.39134077734416112,0.36688197876015105,0.34242318017614098,0.31796438159213092,0.29350558300812091,0.26904678442411084,0.24458798584010077,0.22012918725609074,0.1956703886720807,0.17121159008807066,0.14675279150406059,0.12229399292005051,9.783519433604046E-2,7.3376395752030393E-2,4.8917597168020334E-2,2.4458798584010268E-2,2.0149859990994882E-16,0,0]
[null,"LED151",null,null,null,null,0,0.49151890042232976,0.46694295540121328,0.44236701038009679,0.41779106535898025,0.39321512033786377,0.36863917531674728,0.34406323029563074,0.31948728527451431,0.29491134025339771,0.27033539523228123,0.24575945021116474,0.22118350519004826,0.19660756016893174,0.17203161514781523,0.14745567012669875,0.12287972510558223,9.8303780084465761E-2,7.3727835063349262E-2,4.9151890042232776E-2,2.4575945021116288E-2,-2.0149859990994882E-16,0,0]
[null,"LED18 PT",null,null,null,null,0,0.6207093386344571,0.58967387170273422,0.55863840477101134,0.52760293783928858,0.4965674709075657,0.46553200397584282,0.43449653704411989,0.40346107011239707,0.37242560318067414,0.34139013624895131,0.31035466931722844,0.27931920238550556,0.24828373545378271,0.21724826852205983,0.18621280159033701,0.15517733465861419,0.12414186772689134,9.3106400795168506E-2,6.207093386344565E-2,3.1035466931722801E-2,-5.0374649977487204E-17,0,0]
[null,"LED19 PT",null,null,null,null,0,0.66615317375733929,0.63284551506947229,0.59953785638160528,0.56623019769373839,0.5329225390058715,0.4996148803180045,0.46630722163013755,0.4329995629422706,0.3996919042544036,0.36638424556653659,0.33307658687866964,0.29976892819080264,0.26646126950293564,0.23315361081506872,0.19984595212720174,0.16653829343933477,0.13323063475146782,9.9922976063600871E-2,6.661531737573391E-2,3.3307658687866948E-2,0,0,0]
[null,"LED32 PT",null,null,null,null,0,0.67190570409845352,0.6383104188935308,0.60471513368860796,0.57111984848368524,0.53752456327876252,0.5039292780738398,0.47033399286891719,0.43673870766399453,0.40314342245907198,0.3695481372541492,0.33595285204922659,0.30235756684430387,0.26876228163938121,0.23516699643445857,0.20157171122953588,0.16797642602461321,0.13438114081969055,0.1007858556147679,6.7190570409845218E-2,3.3595285204922547E-2,-1.2953481422782424E-16,0,0]
[null,"LED33 PT",null,null,null,null,0,0.79488165452983894,0.75513757180334706,0.71539348907685518,0.67564940635036308,0.63590532362387109,0.59616124089737921,0.55641715817088722,0.51667307544439522,0.47692899271790323,0.4371849099914113,0.39744082726491931,0.35769674453842731,0.31795266181193538,0.27820857908544339,0.23846449635895145,0.19872041363245949,0.15897633090596752,0.11923224817947557,7.9488165452983622E-2,3.9744082726491665E-2,-2.8785514272849829E-16,0,0]
[null,"LED180 F",null,null,null,null,0,0.90198737614932312,0.85688800734185699,0.81178863853439087,0.76668926972692464,0.72158990091945852,0.67649053211199228,0.63139116330452616,0.58629179449706004,0.5411924256895938,0.49609305688212763,0.4509936880746615,0.40589431926719527,0.36079495045972915,0.31569558165226297,0.27059621284479679,0.22549684403733064,0.18039747522986446,0.13529810642239828,9.019873761493212E-2,4.509936880746597E-2,-1.8710584277352389E-16,0,0]
[null,"LED360 F",null,null,null,null,0,1.5290515452410858,1.4525989679790317,1.3761463907169773,1.2996938134549232,1.2232412361928686,1.1467886589308143,1.0703360816687602,0.99388350440670592,0.91743092714465146,0.84097834988259701,0.76452577262054289,0.68807319535848854,0.6116206180964342,0.53516804083437985,0.45871546357232562,0.38226288631027133,0.30581030904821704,0.2293577317861627,0.15290515452410838,7.6452577262054081E-2,-2.0149859990994882E-16,0,0]
[null,"LED100",null,null,null,null,0,0.48702766321697161,0.46267628005612293,0.43832489689527443,0.41397351373442581,0.3896221305735772,0.36527074741272858,0.34091936425188002,0.3165679810910314,0.29221659793018279,0.26786521476933423,0.24351383160848561,0.21916244844763708,0.19481106528678846,0.17045968212593993,0.14610829896509134,0.12175691580424278,9.7405532643394202E-2,7.3054149482545641E-2,4.8702766321697052E-2,2.4351383160848471E-2,-1.0794567852318687E-16,0,0]
[null,"LED120",null,null,null,null,0,0.48702766321697161,0.46267628005612293,0.43832489689527443,0.41397351373442581,0.3896221305735772,0.36527074741272858,0.34091936425188002,0.3165679810910314,0.29221659793018279,0.26786521476933423,0.24351383160848561,0.21916244844763708,0.19481106528678846,0.17045968212593993,0.14610829896509134,0.12175691580424278,9.7405532643394202E-2,7.3054149482545641E-2,4.8702766321697052E-2,2.4351383160848471E-2,-1.0794567852318687E-16,0,0]
[]
[]
[]
[null,"Nominal Asset Values"]
[]
[null,"Inflation on Opening RAB"]
[null,"Light ",null,null,null,null,"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,null,0,15.857669201434492,15.494078305857999,15.096888165318997,14.664479115623292,14.195166467436287,13.687198115557027,13.138752064741421,12.54793386925985,11.912773983281832,11.231225019084675,10.501158909984412,9.7203639747852577,8.8865418804387559,7.9973044994950353,7.0501706588165867,6.0425627759091514,4.9718033791049372,3.8351115077100086,2.6295989881004327,1.3522665816204118,1.8264557159334332E-15,0,0]
[null,"LED17",null,null,null,null,0,18.589923525176349,18.163686424543307,17.698060975823125,17.191148448936126,16.640973884921053,16.04548329329041,15.402540751556417,14.709925403628015,13.965328353670445,13.166349451907116,12.310493968727455,11.395169153345108,10.417680673127494,9.3752289295902731,8.2649052469190405,7.0836879287447108,5.8284381787591544,4.4958958806129816,3.082675232388246,1.5852602307847923,-8.401696293293794E-15,0,0]
[null,"LED22",null,null,null,null,0,22.383063054722101,21.869855354496192,21.309222398450277,20.698878034355722,20.03644432714999,19.319448184432613,18.545317864170382,17.711379360638926,16.814852664496843,15.852847892753628,14.822361284253271,13.720271056151564,12.543333116716562,11.288176629628365,9.9512994247962023,8.52906325054734,7.0176888618738227,5.4132509392489014,3.7116728323454513,1.9087211228031744,1.3881063441094093E-14,0,0]
[null,"LED46",null,null,null,null,0,18.794958094340984,18.364019880216436,17.893258890559729,17.380755453553398,16.824512827744236,16.222454368487281,15.572420595481491,14.872166158061031,14.11935669479619,13.311565583844759,12.44627058037749,11.520850337280585,10.532580805213382,9.4786315079707038,8.356061688966447,7.1618163245178197,5.8927219994680504,4.5454826405392419,3.1166751026561976,1.6027446033263213,-1.2419898868347346E-14,0,0]
[null,"LED43",null,null,null,null,0,18.794958094340984,18.364019880216436,17.893258890559729,17.380755453553398,16.824512827744236,16.222454368487281,15.572420595481491,14.872166158061031,14.11935669479619,13.311565583844759,12.44627058037749,11.520850337280585,10.532580805213382,9.4786315079707038,8.356061688966447,7.1618163245178197,5.8927219994680504,4.5454826405392419,3.1166751026561976,1.6027446033263213,-1.2419898868347346E-14,0,0]
[null,"LED17 PT",null,null,null,null,0,54.812450766252361,53.555689270619631,52.182791100870595,50.688157845109181,49.065966330330774,47.310160358815274,45.414442156069782,43.372263520592242,41.176816665406285,38.821024740987305,36.297532028858605,33.598693794783742,30.716565790117919,27.642893389505623,24.369100352724232,20.886277198073262,17.18516917429611,13.256163817594784,9.0892780798582855,4.6741450137711631,3.0684456027681679E-14,0,0]
[null,"LED35",null,null,null,null,0,43.245330467223717,42.25378446923704,41.170610222899597,39.991390754163469,38.71153175940912,37.326255085714706,35.830591983547137,34.219376124198902,32.487236374041998,30.628589317409372,28.637631519645176,26.508331521586978,24.23442155645634,21.809388979837767,19.226467403120477,16.478627520461682,13.558567619004371,10.458703761746337,7.1711596321099549,3.6877560289041487,5.8446582909869866E-15,0,0]
[null,"LED39",null,null,null,null,0,18.794958094340984,18.364019880216436,17.893258890559729,17.380755453553398,16.824512827744236,16.222454368487281,15.572420595481491,14.872166158061031,14.11935669479619,13.311565583844759,12.44627058037749,11.520850337280585,10.532580805213382,9.4786315079707038,8.356061688966447,7.1618163245178197,5.8927219994680504,4.5454826405392419,3.1166751026561976,1.6027446033263213,-1.2419898868347346E-14,0,0]
[null,"LED26",null,null,null,null,0,18.794958094340984,18.364019880216436,17.893258890559729,17.380755453553398,16.824512827744236,16.222454368487281,15.572420595481491,14.872166158061031,14.11935669479619,13.311565583844759,12.44627058037749,11.520850337280585,10.532580805213382,9.4786315079707038,8.356061688966447,7.1618163245178197,5.8927219994680504,4.5454826405392419,3.1166751026561976,1.6027446033263213,-1.2419898868347346E-14,0,0]
[null,"LED20",null,null,null,null,0,43.245330467223717,42.25378446923704,41.170610222899597,39.991390754163469,38.71153175940912,37.326255085714706,35.830591983547137,34.219376124198902,32.487236374041998,30.628589317409372,28.637631519645176,26.508331521586978,24.23442155645634,21.809388979837767,19.226467403120477,16.478627520461682,13.558567619004371,10.458703761746337,7.1711596321099549,3.6877560289041487,5.8446582909869866E-15,0,0]
[null,"LED28",null,null,null,null,0,43.245330467223717,42.25378446923704,41.170610222899597,39.991390754163469,38.71153175940912,37.326255085714706,35.830591983547137,34.219376124198902,32.487236374041998,30.628589317409372,28.637631519645176,26.508331521586978,24.23442155645634,21.809388979837767,19.226467403120477,16.478627520461682,13.558567619004371,10.458703761746337,7.1711596321099549,3.6877560289041487,5.8446582909869866E-15,0,0]
[null,"LED200",null,null,null,null,0,32.993602008991964,32.237111685580601,31.410714486069459,30.511040523299709,29.534584618249838,28.477701325870918,27.336599787293192,26.107338402547796,24.785819317754441,23.367782720526929,21.848800937142997,20.224272324812805,18.489414952161599,16.639260060815936,14.668645300749814,12.572207731805973,10.344376583559374,7.9793657654330907,5.471166118712155,2.8135374018274928,0,0,0]
[null,"LED105",null,null,null,null,0,57.290198455001232,55.976626182846353,54.541667382356877,52.979470570446814,51.283949342797321,49.448773736700673,47.467361292415006,45.332867802860882,43.038177741155913,40.575894355138288,37.938329417673124,35.117492621167557,32.105080604340102,28.89246559889764,25.47068368336825,21.830422630919966,17.962009337563988,13.855396816695455,9.500150745464909,4.8854355479991343,-1.8995139445707707E-14,0,0]
[null,"LED198",null,null,null,null,0,57.290198455001232,55.976626182846353,54.541667382356877,52.979470570446814,51.283949342797321,49.448773736700673,47.467361292415006,45.332867802860882,43.038177741155913,40.575894355138288,37.938329417673124,35.117492621167557,32.105080604340102,28.89246559889764,25.47068368336825,21.830422630919966,17.962009337563988,13.855396816695455,9.500150745464909,4.8854355479991343,-1.8995139445707707E-14,0,0]
[null,"LED88",null,null,null,null,0,32.993602008991964,32.237111685580601,31.410714486069459,30.511040523299709,29.534584618249838,28.477701325870918,27.336599787293192,26.107338402547796,24.785819317754441,23.367782720526929,21.848800937142997,20.224272324812805,18.489414952161599,16.639260060815936,14.668645300749814,12.572207731805973,10.344376583559374,7.9793657654330907,5.471166118712155,2.8135374018274928,0,0,0]
[null,"LED70",null,null,null,null,0,32.993602008991964,32.237111685580601,31.410714486069459,30.511040523299709,29.534584618249838,28.477701325870918,27.336599787293192,26.107338402547796,24.785819317754441,23.367782720526929,21.848800937142997,20.224272324812805,18.489414952161599,16.639260060815936,14.668645300749814,12.572207731805973,10.344376583559374,7.9793657654330907,5.471166118712155,2.8135374018274928,0,0,0]
[null,"LED150",null,null,null,null,0,28.380324202787676,27.729608932935204,27.018761404495901,26.244882919411015,25.404958404728163,24.49585213394122,23.514303298978923,22.456921427804808,21.320181642425052,20.100419751929838,18.793827175017025,17.396445686264435,15.904161980228968,14.312702047256119,12.617625354683021,10.814318826910911,8.8979906176091283,6.8636636670921343,4.7061690376831473,2.4201390196430008,0,0,0]
[null,"LED90",null,null,null,null,0,32.993602008991964,32.237111685580601,31.410714486069459,30.511040523299709,29.534584618249838,28.477701325870918,27.336599787293192,26.107338402547796,24.785819317754441,23.367782720526929,21.848800937142997,20.224272324812805,18.489414952161599,16.639260060815936,14.668645300749814,12.572207731805973,10.344376583559374,7.9793657654330907,5.471166118712155,2.8135374018274928,0,0,0]
[null,"LED72",null,null,null,null,0,32.993602008991964,32.237111685580601,31.410714486069459,30.511040523299709,29.534584618249838,28.477701325870918,27.336599787293192,26.107338402547796,24.785819317754441,23.367782720526929,21.848800937142997,20.224272324812805,18.489414952161599,16.639260060815936,14.668645300749814,12.572207731805973,10.344376583559374,7.9793657654330907,5.471166118712155,2.8135374018274928,0,0,0]
[null,"LED117",null,null,null,null,0,43.245330467223717,42.25378446923704,41.170610222899597,39.991390754163469,38.71153175940912,37.326255085714706,35.830591983547137,34.219376124198902,32.487236374041998,30.628589317409372,28.637631519645176,26.508331521586978,24.23442155645634,21.809388979837767,19.226467403120477,16.478627520461682,13.558567619004371,10.458703761746337,7.1711596321099549,3.6877560289041487,5.8446582909869866E-15,0,0]
[null,"LED158",null,null,null,null,0,43.245330467223717,42.25378446923704,41.170610222899597,39.991390754163469,38.71153175940912,37.326255085714706,35.830591983547137,34.219376124198902,32.487236374041998,30.628589317409372,28.637631519645176,26.508331521586978,24.23442155645634,21.809388979837767,19.226467403120477,16.478627520461682,13.558567619004371,10.458703761746337,7.1711596321099549,3.6877560289041487,5.8446582909869866E-15,0,0]
[null,"LED298",null,null,null,null,0,57.290198455001232,55.976626182846353,54.541667382356877,52.979470570446814,51.283949342797321,49.448773736700673,47.467361292415006,45.332867802860882,43.038177741155913,40.575894355138288,37.938329417673124,35.117492621167557,32.105080604340102,28.89246559889764,25.47068368336825,21.830422630919966,17.962009337563988,13.855396816695455,9.500150745464909,4.8854355479991343,-1.8995139445707707E-14,0,0]
[null,"LED178",null,null,null,null,0,32.993602008991964,32.237111685580601,31.410714486069459,30.511040523299709,29.534584618249838,28.477701325870918,27.336599787293192,26.107338402547796,24.785819317754441,23.367782720526929,21.848800937142997,20.224272324812805,18.489414952161599,16.639260060815936,14.668645300749814,12.572207731805973,10.344376583559374,7.9793657654330907,5.471166118712155,2.8135374018274928,0,0,0]
[null,"LED175",null,null,null,null,0,35.556534123549902,34.741279881494712,33.850688420276995,32.881128081015653,31.82882140353966,30.68983976583187,29.460097836356685,28.135347832960573,26.71117358182633,25.18298436974754,23.54600858276854,21.795287124006347,19.925666603235282,17.931792290571394,15.80810082634248,13.548812678969901,11.147924342420627,8.5992002645114027,5.8961644970616058,3.0320920585966578,0,0,0]
[null,"LED79",null,null,null,null,0,43.245330467223717,42.25378446923704,41.170610222899597,39.991390754163469,38.71153175940912,37.326255085714706,35.830591983547137,34.219376124198902,32.487236374041998,30.628589317409372,28.637631519645176,26.508331521586978,24.23442155645634,21.809388979837767,19.226467403120477,16.478627520461682,13.558567619004371,10.458703761746337,7.1711596321099549,3.6877560289041487,5.8446582909869866E-15,0,0]
[null,"LED80",null,null,null,null,0,28.380324202787676,27.729608932935204,27.018761404495901,26.244882919411015,25.404958404728163,24.49585213394122,23.514303298978923,22.456921427804808,21.320181642425052,20.100419751929838,18.793827175017025,17.396445686264435,15.904161980228968,14.312702047256119,12.617625354683021,10.814318826910911,8.8979906176091283,6.8636636670921343,4.7061690376831473,2.4201390196430008,0,0,0]
[null,"LED60",null,null,null,null,0,27.098858145508711,26.477524834978151,25.798774437392137,25.059839140553045,24.257840012083253,23.38978291396074,22.452554274447177,21.442916712598414,20.357504510389099,19.192818927319529,17.945223352204245,16.610938286667661,15.18603615469212,13.666435932378384,12.047897591886684,10.326016353328942,8.4962167381785001,6.553746417552972,4.4936698485084152,2.3108616912584119,-8.0364051501071068E-15,0,0]
[null,"LED23 PT",null,null,null,null,0,40.706191257232639,39.772863644787158,38.753287714624278,37.64330583426829,36.438593453535162,35.134652967606257,33.726807365886017,32.210193659418344,30.579756079398422,28.830239039071429,26.956179851055914,24.951901191868082,22.811503305153142,20.528855934851002,18.09758997923587,15.511088856472188,12.762479572022709,9.844623477927998,6.750106713649882,3.4712303178341952,2.4839797736694692E-14,0,0]
[null,"LED155 TM",null,null,null,null,0,50.030939565704131,48.883810445266811,47.630675721306062,46.266425353980189,44.785744149157182,43.183104215675499,41.452757159317265,39.588726004613726,37.584796835309874,35.434510144014062,33.131151881246169,30.667744193777001,28.037035841819137,25.231492284287004,22.243285420990212,19.064282980258962,15.686037540123577,12.099775170781031,8.2963836856798991,4.2664004881406052,1.8995139445707707E-14,0,0]
[null,"LED81 TM",null,null,null,null,0,48.118248440360247,47.014974256634694,45.809747081206631,44.497652231905846,43.073577715354389,41.53220697258751,39.868011371452603,38.075242437245308,36.147923812760673,34.079842938646948,31.864542444650276,29.495311242028816,26.965175307096018,24.266888145522834,21.39292092668871,18.335452277019851,15.086357720890843,11.637198757291614,7.9792115600753366,4.103295289204401,1.7533974872960959E-14,0,0]
[null,"LED101 TM",null,null,null,null,0,49.074377390220725,47.94918070472329,46.720005180572322,45.381838478886174,43.92946702892241,42.357468629551335,40.660204792475795,38.831812818487023,36.866197597758664,34.757023124885968,32.497703719070934,30.081394939539198,27.500984185948568,24.749080973213122,21.81800686981974,18.699785088355927,15.38612971659791,11.868434577126539,8.137761703044605,4.1848294169625539,2.7762126882188185E-14,0,0]
[null,"LED29",null,null,null,null,0,19.563837728708368,19.115270338990669,18.625251070821989,18.091781720868184,17.512783863331183,16.886095900475567,16.20947001020054,15.480568987184867,14.696962974017758,13.856126078610945,12.955432874065158,11.992154777038651,10.963456300535492,9.8663911768973431,8.6978983466442497,7.4547978086669993,6.1337863271264252,4.7314329902627348,3.2441746161610308,1.6683110003570683,-1.4611645727467465E-14,0,0]
[null,"LED24",null,null,null,null,0,18.487348732767977,18.063463507442808,17.600407269600652,17.096291765904425,16.549152934748381,15.956948119077758,15.317553181918878,14.628759521338266,13.888270981441208,13.093700655908762,12.242567580457127,11.332293310484339,10.36019838004675,9.3234986381809879,8.2193014584564636,7.0446018175085543,5.7962782381632945,4.4710885926207,3.0656657610154112,1.5765131405202313,-8.7669874364804795E-15,0,0]
[null,"LED58",null,null,null,null,0,27.069981549118499,26.449310332582293,25.771283212751214,25.033135326813746,24.231990810188247,23.364858715412065,22.428628788574997,21.420067098492392,20.335811513654622,19.172367021826727,17.926100887003262,16.593237638249509,15.169853884780531,13.651872951444162,12.035059328582607,10.315012930049885,8.4871631529582245,6.5467627325162203,4.4888813851041691,2.3083992325077829,-2.3378633163947946E-14,0,0]
[null,"LED78",null,null,null,null,0,28.311606184505941,27.662466508487089,26.953340173685529,26.181335500735621,25.343444717159677,24.436539689067832,23.457367503868362,22.402545898963051,21.268558531236987,20.051750081981258,18.74832119171084,17.354323219157873,15.86565281853288,14.278046328952263,12.587073969730573,10.788133835029152,8.8764456811396943,6.8470444994609183,4.6947738679994933,2.4142790739916657,2.0456304018454453E-14,0,0]
[null,"LED151",null,null,null,null,0,28.447205804490682,27.794957046888413,27.082434321896422,26.306732100330017,25.464828203859618,24.55357951626749,23.569717545001225,22.509843827974656,21.370425180400705,20.147788776268875,18.838117058903229,17.437442474853697,15.941642025184795,14.346431628031095,12.647360286087585,10.839804052495445,8.91895978836952,6.8798387049925198,4.7172596834726654,2.4258423644258351,-2.0456304018454453E-14,0,0]
[null,"LED18 PT",null,null,null,null,0,35.924246831061467,35.100561526979391,34.200759893691675,33.221172715025602,32.157983465694812,31.007222895306114,29.764763423315209,28.426313338554813,26.987410796748783,25.443417609209089,23.789512815688859,22.020686034133867,20.131730579836287,18.117236346248731,15.97158243946236,13.688929558090891,11.263212110031537,8.6881300572946412,5.9571404798054317,3.0634488487837022,-5.1140760046136132E-15,0,0]
[null,"LED19 PT",null,null,null,null,0,38.554359588017917,37.670370021019167,36.704691439341424,35.653385993420464,34.512357739673689,33.277346827987238,31.943923486310993,30.507481795518263,28.96323324746141,27.306200078922288,25.531208373916201,23.632880926560428,21.605629856462354,19.443648968318332,17.140905847141727,14.691133680257293,12.087822796908535,9.3242119160249359,6.3932790923864733,3.2877323511034535,0,0,0]
[null,"LED32 PT",null,null,null,null,0,38.887293711954229,37.995670500013581,37.02165285224757,35.961268914001288,34.810387371388941,33.564711588587322,32.219773540485107,30.770927533785692,29.213343709433737,27.542001319001258,25.751681767426973,23.836961414252421,21.79220412524074,19.611553565997188,17.288925228936005,14.817998184654028,12.192206548478786,9.4047306526562853,6.4484879143316096,3.3161233891533106,-1.3150481154720718E-14,0,0]
[null,"LED33 PT",null,null,null,null,0,46.004664311372871,44.949851218402401,43.797563397842303,42.543102043922076,41.18157970651756,39.707913355418953,38.116817202499604,36.402795273619788,34.560133721830994,32.582892873168461,30.464898996033629,28.199735784872182,25.78073554854825,23.200970093500192,20.453241291438168,17.530071321007931,14.423692572498666,11.126037204315082,7.6287263395646043,3.9230588907294544,-2.9223291454934931E-14,0,0]
[null,"LED180 F",null,null,null,null,0,52.203527677827331,51.006584600031488,49.699032636902352,48.275539845673578,46.730560220485742,45.058325822104528,43.252838632917999,41.307862127947388,39.216912552299803,36.973249895177268,34.569868550230829,31.999487651713327,29.254541075537805,26.327167093991079,23.209197672482926,19.892147396330294,16.367202015182727,12.625206592289263,8.6566532453880054,4.4516684655671748,-1.8995139445707707E-14,0,0]
[null,"LED360 F",null,null,null,null,0,88.495567425328616,86.466506142361879,84.249940364866305,81.836831368418913,79.217777548237336,76.383001077455759,73.322334099693521,70.025204440208597,66.480620819410959,62.67715755197716,58.602938714256346,54.245621762089037,49.592380580573241,44.629887946705651,39.344297385200683,33.721224397143814,27.745727040469241,21.402285840563692,14.674783008587822,7.5464809443737142,-2.0456304018454453E-14,0,0]
[null,"LED100",null,null,null,null,0,28.187270430718016,27.540981573914621,26.834969501044856,26.066355232097941,25.232144203795816,24.329222020038092,23.354350054011686,22.304160896961957,21.175153648457435,19.963689042810145,18.665984406138215,17.278108438376027,15.795975814350395,14.215341597847971,12.531795462399957,10.740755712304406,8.8374630971940711,6.8169744132385865,4.6741558838435147,2.4036763124752842,-1.0958734295600599E-14,0,0]
[null,"LED120",null,null,null,null,0,28.187270430718016,27.540981573914621,26.834969501044856,26.066355232097941,25.232144203795816,24.329222020038092,23.354350054011686,22.304160896961957,21.175153648457435,19.963689042810145,18.665984406138215,17.278108438376027,15.795975814350395,14.215341597847971,12.531795462399957,10.740755712304406,8.8374630971940711,6.8169744132385865,4.6741558838435147,2.4036763124752842,-1.0958734295600599E-14,0,0]
[]
[null,"Nominal Straight-line Depreciation"]
[null,"Light ",null,null,null,null,"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,null,0,28.616844161313811,29.432321966885286,30.271037976069678,31.133654394635752,32.020852298850521,32.93333217322099,33.871814463559659,34.83704014581042,35.829771311083903,36.850791767364328,37.900907658362769,38.980948100005577,40.091765835060414,41.234237906416851,42.409266349552951,43.617778904734777,44.860729749511016,46.139100252081022,47.453899746131235,48.806166327751647,0,0,0]
[null,"LED17",null,null,null,null,0,33.547486565212843,34.503470061241444,35.486695671009393,36.497939697417401,37.538000565224969,38.607699451444326,39.707880933698355,40.839413657054358,42.003191019860225,43.200131879124513,44.431181275997254,45.697311181924491,46.999521266065422,48.338839684578318,49.716323892398165,51.133061478147106,52.590171022836898,54.088802983041234,55.630140599235361,57.215400830020158,-2.1094610231139807E-13,0,0]
[null,"LED22",null,null,null,null,0,40.39260872158313,41.543653740240821,42.727499429043618,43.94508048988807,45.197358260334944,46.485321472630453,47.809987034356908,49.172400831329128,50.573638553370529,52.014806543620864,53.497042672046184,55.021517233840804,56.589433873430366,58.202030534805843,59.860580438938541,61.566393089048013,63.320815304516465,65.125232284266104,66.981068700438811,68.889789823241983,4.2189220462279613E-13,0,0]
[null,"LED46",null,null,null,null,0,33.917493168259881,34.884020530376539,35.878090468740972,36.900487848361756,37.95201990009577,39.033516857994925,40.145832614815028,41.289845396204342,42.466458454104021,43.676600779908092,44.921227837945843,46.201322319865902,47.517894920517577,48.871985135941962,50.264662084103044,51.697025349006609,53.170205848873628,54.685366729053378,56.243704280381486,57.846448883707822,-4.2189220462279613E-13,0,0]
[null,"LED43",null,null,null,null,0,33.917493168259881,34.884020530376539,35.878090468740972,36.900487848361756,37.95201990009577,39.033516857994925,40.145832614815028,41.289845396204342,42.466458454104021,43.676600779908092,44.921227837945843,46.201322319865902,47.517894920517577,48.871985135941962,50.264662084103044,51.697025349006609,53.170205848873628,54.685366729053378,56.243704280381486,57.846448883707822,-4.2189220462279613E-13,0,0]
[null,"LED17 PT",null,null,null,null,0,98.914874673740641,101.73359516166799,104.63263911171637,107.61429545554631,110.68091835119199,113.83492904177967,117.07881776721322,120.41514573033569,123.84654711911955,127.37573118648203,131.00548438936789,134.73867258878829,138.57824331255304,142.5272280824824,146.58874480793645,150.76600024755109,155.06229254112512,159.48101381365672,164.02565285358583,168.69979786735698,8.4378440924559226E-13,0,0]
[null,"LED35",null,null,null,null,0,78.040780581619686,80.264663974737431,82.551920098231861,84.904354848476757,87.323825583439827,89.812242589154152,92.371570587978937,95.00383028984038,97.711099987677215,100.4955171983508,103.3592803503153,106.30465051938053,109.33395321393756,112.44958021105724,115.65399144491066,118.94971694900299,122.33935885375409,125.82559344100287,129.41117325705784,133.09892928596199,4.2189220462279613E-13,0,0]
[null,"LED39",null,null,null,null,0,33.917493168259881,34.884020530376539,35.878090468740972,36.900487848361756,37.95201990009577,39.033516857994925,40.145832614815028,41.289845396204342,42.466458454104021,43.676600779908092,44.921227837945843,46.201322319865902,47.517894920517577,48.871985135941962,50.264662084103044,51.697025349006609,53.170205848873628,54.685366729053378,56.243704280381486,57.846448883707822,-4.2189220462279613E-13,0,0]
[null,"LED26",null,null,null,null,0,33.917493168259881,34.884020530376539,35.878090468740972,36.900487848361756,37.95201990009577,39.033516857994925,40.145832614815028,41.289845396204342,42.466458454104021,43.676600779908092,44.921227837945843,46.201322319865902,47.517894920517577,48.871985135941962,50.264662084103044,51.697025349006609,53.170205848873628,54.685366729053378,56.243704280381486,57.846448883707822,-4.2189220462279613E-13,0,0]
[null,"LED20",null,null,null,null,0,78.040780581619686,80.264663974737431,82.551920098231861,84.904354848476757,87.323825583439827,89.812242589154152,92.371570587978937,95.00383028984038,97.711099987677215,100.4955171983508,103.3592803503153,106.30465051938053,109.33395321393756,112.44958021105724,115.65399144491066,118.94971694900299,122.33935885375409,125.82559344100287,129.41117325705784,133.09892928596199,4.2189220462279613E-13,0,0]
[null,"LED28",null,null,null,null,0,78.040780581619686,80.264663974737431,82.551920098231861,84.904354848476757,87.323825583439827,89.812242589154152,92.371570587978937,95.00383028984038,97.711099987677215,100.4955171983508,103.3592803503153,106.30465051938053,109.33395321393756,112.44958021105724,115.65399144491066,118.94971694900299,122.33935885375409,125.82559344100287,129.41117325705784,133.09892928596199,4.2189220462279613E-13,0,0]
[null,"LED200",null,null,null,null,0,59.540450429267565,61.237140517982333,62.982180211652867,64.77694730125873,66.622858839899337,68.521372261624066,70.473986532145005,72.482243332340985,74.547728275487188,76.672072159171464,78.856952252885762,81.104093622309406,83.415270491329593,85.792307642874732,88.237081859666361,90.751523406027559,93.337617551917418,95.997406140395114,98.732989199751188,101.54652660157868,0,0,0]
[null,"LED105",null,null,null,null,0,103.38623289034209,106.33237111049191,109.36246374284507,112.47890318816546,115.68415002209029,118.98073493787034,122.3712607444714,125.85840442161455,129.44491923337753,133.13363690202647,136.92746984379377,140.82941346836796,144.84254854391045,148.97004362946726,153.2151575766953,157.58124210287932,162.07174443727033,166.69021004283547,171.44028541556796,176.32572096356711,-4.2189220462279613E-13,0,0]
[null,"LED198",null,null,null,null,0,103.38623289034209,106.33237111049191,109.36246374284507,112.47890318816546,115.68415002209029,118.98073493787034,122.3712607444714,125.85840442161455,129.44491923337753,133.13363690202647,136.92746984379377,140.82941346836796,144.84254854391045,148.97004362946726,153.2151575766953,157.58124210287932,162.07174443727033,166.69021004283547,171.44028541556796,176.32572096356711,-4.2189220462279613E-13,0,0]
[null,"LED88",null,null,null,null,0,59.540450429267565,61.237140517982333,62.982180211652867,64.77694730125873,66.622858839899337,68.521372261624066,70.473986532145005,72.482243332340985,74.547728275487188,76.672072159171464,78.856952252885762,81.104093622309406,83.415270491329593,85.792307642874732,88.237081859666361,90.751523406027559,93.337617551917418,95.997406140395114,98.732989199751188,101.54652660157868,0,0,0]
[null,"LED70",null,null,null,null,0,59.540450429267565,61.237140517982333,62.982180211652867,64.77694730125873,66.622858839899337,68.521372261624066,70.473986532145005,72.482243332340985,74.547728275487188,76.672072159171464,78.856952252885762,81.104093622309406,83.415270491329593,85.792307642874732,88.237081859666361,90.751523406027559,93.337617551917418,95.997406140395114,98.732989199751188,101.54652660157868,0,0,0]
[null,"LED150",null,null,null,null,0,51.215301860709111,52.674754962442549,54.175797262692328,55.719613905010618,57.307423805306129,58.94048061423554,60.620073707019749,62.347529201466273,64.124211005001683,65.951521891540764,67.830904609042463,69.763843018627398,71.751863266156022,73.796534987192601,75.899472546306441,78.062336311688625,80.28683396609091,82.574721855121624,84.927806373963207,87.34794539360621,0,0,0]
[null,"LED90",null,null,null,null,0,59.540450429267565,61.237140517982333,62.982180211652867,64.77694730125873,66.622858839899337,68.521372261624066,70.473986532145005,72.482243332340985,74.547728275487188,76.672072159171464,78.856952252885762,81.104093622309406,83.415270491329593,85.792307642874732,88.237081859666361,90.751523406027559,93.337617551917418,95.997406140395114,98.732989199751188,101.54652660157868,0,0,0]
[null,"LED72",null,null,null,null,0,59.540450429267565,61.237140517982333,62.982180211652867,64.77694730125873,66.622858839899337,68.521372261624066,70.473986532145005,72.482243332340985,74.547728275487188,76.672072159171464,78.856952252885762,81.104093622309406,83.415270491329593,85.792307642874732,88.237081859666361,90.751523406027559,93.337617551917418,95.997406140395114,98.732989199751188,101.54652660157868,0,0,0]
[null,"LED117",null,null,null,null,0,78.040780581619686,80.264663974737431,82.551920098231861,84.904354848476757,87.323825583439827,89.812242589154152,92.371570587978937,95.00383028984038,97.711099987677215,100.4955171983508,103.3592803503153,106.30465051938053,109.33395321393756,112.44958021105724,115.65399144491066,118.94971694900299,122.33935885375409,125.82559344100287,129.41117325705784,133.09892928596199,4.2189220462279613E-13,0,0]
[null,"LED158",null,null,null,null,0,78.040780581619686,80.264663974737431,82.551920098231861,84.904354848476757,87.323825583439827,89.812242589154152,92.371570587978937,95.00383028984038,97.711099987677215,100.4955171983508,103.3592803503153,106.30465051938053,109.33395321393756,112.44958021105724,115.65399144491066,118.94971694900299,122.33935885375409,125.82559344100287,129.41117325705784,133.09892928596199,4.2189220462279613E-13,0,0]
[null,"LED298",null,null,null,null,0,103.38623289034209,106.33237111049191,109.36246374284507,112.47890318816546,115.68415002209029,118.98073493787034,122.3712607444714,125.85840442161455,129.44491923337753,133.13363690202647,136.92746984379377,140.82941346836796,144.84254854391045,148.97004362946726,153.2151575766953,157.58124210287932,162.07174443727033,166.69021004283547,171.44028541556796,176.32572096356711,-4.2189220462279613E-13,0,0]
[null,"LED178",null,null,null,null,0,59.540450429267565,61.237140517982333,62.982180211652867,64.77694730125873,66.622858839899337,68.521372261624066,70.473986532145005,72.482243332340985,74.547728275487188,76.672072159171464,78.856952252885762,81.104093622309406,83.415270491329593,85.792307642874732,88.237081859666361,90.751523406027559,93.337617551917418,95.997406140395114,98.732989199751188,101.54652660157868,0,0,0]
[null,"LED175",null,null,null,null,0,64.165532967355588,65.994021382171113,67.874615183297607,69.808799188063233,71.798100525784463,73.844089843506595,75.948382546103488,78.112640071715845,80.338571203534698,82.627933418966293,84.982534277243147,87.404232846577187,89.894941171981586,92.456625784920362,95.091309255977436,97.80107179177142,100.58805287737658,103.45445296554705,106.40253521407786,109.4346272726745,0,0,0]
[null,"LED79",null,null,null,null,0,78.040780581619686,80.264663974737431,82.551920098231861,84.904354848476757,87.323825583439827,89.812242589154152,92.371570587978937,95.00383028984038,97.711099987677215,100.4955171983508,103.3592803503153,106.30465051938053,109.33395321393756,112.44958021105724,115.65399144491066,118.94971694900299,122.33935885375409,125.82559344100287,129.41117325705784,133.09892928596199,4.2189220462279613E-13,0,0]
[null,"LED80",null,null,null,null,0,51.215301860709111,52.674754962442549,54.175797262692328,55.719613905010618,57.307423805306129,58.94048061423554,60.620073707019749,62.347529201466273,64.124211005001683,65.951521891540764,67.830904609042463,69.763843018627398,71.751863266156022,73.796534987192601,75.899472546306441,78.062336311688625,80.28683396609091,82.574721855121624,84.927806373963207,87.34794539360621,0,0,0]
[null,"LED60",null,null,null,null,0,48.9027605916651,50.296314530348162,51.729579776869954,53.203687961608367,54.719802962363573,56.27912182329429,57.882875700040515,59.53233083177885,61.228789540977942,62.973591261643357,64.76811359686377,66.613773406493522,68.512027925830026,70.4643759161698,72.472358848150918,74.537562118816709,76.661616303361342,78.846198442545671,81.093033366799872,83.403895058058296,-2.1094610231139807E-13,0,0]
[null,"LED23 PT",null,null,null,null,0,73.458634860631676,75.551943473515209,77.704903902105457,79.919216010003581,82.196628100849537,84.538938298689956,86.947995967681805,89.42570317225244,91.974016178868979,94.594947000602744,97.290564985708329,100.06299845147144,102.91443636461558,105.84713006959429,108.86339506613359,111.96561283742804,115.15623273043371,118.43777388974304,121.81282724656796,125.28405756440215,8.4378440924559226E-13,0,0]
[null,"LED155 TM",null,null,null,null,0,90.28613112110763,92.858963249805882,95.505111900989561,98.226666333576617,101.02577534289895,103.90464895727732,106.86556018294283,109.91084679868234,113.04291320162483,116.26423230562611,119.57734749375072,122.98487462639261,126.48950410661999,130.09400300437528,133.80121724120698,137.61407383725876,141.53558322228966,145.56884161255002,149.71703345538995,153.98343394353054,4.2189220462279613E-13,0,0]
[null,"LED81 TM",null,null,null,null,0,86.834477339747224,89.308949669043784,91.85393561799971,94.471444572817703,97.163543180027347,99.932356978199849,102.78007207616075,105.70893687902577,108.72126386342248,111.81943140329949,115.0058856477645,118.28314245243438,121.65378936582137,125.12048767232463,128.6859744934394,132.35306494884338,136.1246543790661,140.00372063149663,143.9933264115343,148.09662170073867,4.2189220462279613E-13,0,0]
[null,"LED101 TM",null,null,null,null,0,88.559913329659437,91.083554419381727,93.67911026274686,96.348630173269569,99.094221862577228,101.91805310454731,104.822353446867,107.80941597136601,110.88159910451255,114.04132847950218,117.29109885140927,120.63347606691362,124.07109909015719,127.60668208633048,131.24301656463376,134.98297358230496,138.82950601145444,142.7856508704966,146.85453172201889,151.03936113898143,8.4378440924559226E-13,0,0]
[null,"LED29",null,null,null,null,0,35.305017929686301,36.311084789633178,37.345820960234406,38.41004341440312,39.504592405861317,40.630332132559687,41.788151419002581,42.978964418016801,44.203711332518282,45.463359157846547,46.758902445253064,48.091364087146246,49.461796124713182,50.871280578555663,52.320930302996373,53.811889864729778,55.345336446511389,56.922480776598974,58.544568084679497,60.212879085036576,-4.2189220462279613E-13,0,0]
[null,"LED24",null,null,null,null,0,33.362379484724372,34.313088090379253,35.290888494245962,36.296552715769749,37.330874774191521,38.394671315463377,39.488782257029008,40.614071450978102,41.771427366098202,42.961763789362635,44.186020547408347,45.445164248573278,46.740189046079117,48.072117422962116,49.44200099937153,50.850921362873244,52.299990922414075,53.790353786620976,55.323186667128688,56.899699807648929,-4.2189220462279613E-13,0,0]
[null,"LED58",null,null,null,null,0,48.850649714063181,50.242718678935937,51.674456635199896,53.146994007365407,54.661493433002171,56.219150680696309,57.82119559416595,59.468893063280753,61.163544022751964,62.906486479281675,64.699096567981996,66.542789638898611,68.439021374496178,70.389288938988201,72.39513216041864,74.458134746428627,76.579925534668192,78.762179778840277,81.006620471392367,83.315019703900177,-8.4378440924559226E-13,0,0]
[null,"LED78",null,null,null,null,0,51.091292916187513,52.547212206107886,54.044619993534866,55.584698552401662,57.168663847224138,58.797766493161994,60.473292743438307,62.196565504897002,63.968945382500074,65.791831753589278,67.666663872760367,69.594922008222341,71.578128610538954,73.617849514674987,75.715695176296748,77.873321943302571,80.092433363587503,82.374781530074472,84.722168464074201,87.136447538065852,6.3283830693419417E-13,0,0]
[null,"LED151",null,null,null,null,0,51.335996796949864,52.798889273101885,54.303468957651695,55.85092378708287,57.442475549824096,59.079380850908599,60.762932104122967,62.494458552428711,64.2753273174621,66.106944478941088,67.990756184831412,69.928249793148481,71.920955046296584,73.970445278872461,76.078338659887066,78.246299470386148,80.476039417478546,82.769318985809392,85.127948827545737,87.553791191971584,-6.3283830693419417E-13,0,0]
[null,"LED18 PT",null,null,null,null,0,64.8291095064627,66.676507481566887,68.576549697883095,70.530736328178705,72.540610294784642,74.607758487805043,76.733813018041843,78.920452505622976,81.169403405352043,83.482441369825594,85.861392651394482,88.308135544076023,90.824601866555554,93.412778487448222,96.074708894025292,98.812494805643468,101.62829783315136,104.52434118558291,107.50291142548564,110.56636027426934,0,0,0]
[null,"LED19 PT",null,null,null,null,0,69.575426631409258,71.558077685147111,73.597227209554973,75.694485209167937,77.851507567897542,80.069997356430022,82.351706176880796,84.698435545766813,87.112038316388592,89.594420141745175,92.147540979136792,94.773416637643507,97.474120369701296,100.25178450803249,103.10860214922278,106.04682888527424,109.06878458450137,112.17685522317636,115.3734947693696,118.66122712047306,0,0,0]
[null,"LED32 PT",null,null,null,null,0,70.17624153173567,72.176013663315345,74.232772155106872,76.348140914754012,78.523790125465823,80.761437564704977,83.062849960453903,85.42984438612973,87.864289695249198,90.36810799697659,92.943276173719283,95.591827441969556,98.315852957624656,101.11750346705283,103.99899100520882,106.96259064213963,110.01064227925934,113.14555249681145,116.36979645397726,119.68591984313058,-8.4378440924559226E-13,0,0]
[null,"LED33 PT",null,null,null,null,0,83.020290849112996,85.386072492186813,87.819270458733612,90.321805873081956,92.89565460473932,95.542848828433918,98.265478628612442,101.06569364966012,103.94570479314604,106.90778596343408,109.95427586303744,113.08757983913435,116.31017178270288,119.62459608177434,123.03346963034737,126.53948389454897,130.14540703767364,133.85408610577869,137.66844927556099,141.59150816629048,-8.4378440924559226E-13,0,0]
[null,"LED180 F",null,null,null,null,0,94.20679655066067,96.891353634872857,99.652411003589663,102.49214864157045,105.41280865535082,108.41669704349113,111.50618551727098,114.68371337326693,117.9517894192919,121.31299395521711,124.76998081024018,128.32547943820833,131.98229707265057,135.74332094322071,139.61152055530121,143.58995003456727,147.68175053836296,151.89015273579273,156.21847935848675,160.67014782405394,-4.2189220462279613E-13,0,0]
[null,"LED360 F",null,null,null,null,0,159.69962734173947,164.25049608607432,168.9310483285669,173.74497958553272,178.69609068229755,183.78829075412796,189.02560033267747,194.41215452038583,199.95220625533673,205.65012966915285,211.51042354057847,217.53771484747725,223.73676242004888,230.1124606981497,236.66984359568315,243.41408847511192,250.35052023522925,257.48461551541715,264.82200701971107,272.36848796408481,0,0,0]
[null,"LED100",null,null,null,null,0,50.866915875360675,52.316441221356186,53.807272860303122,55.34058787395594,56.917596886693183,58.539545021362386,60.207712882363218,61.923417566744909,63.688013704116358,65.502894526190005,67.369492966803833,69.289282793290056,71.263779770083858,73.294542855490704,75.383175432557366,77.531326575018255,79.740692349316788,82.013017153729649,84.350095095651412,86.75377140812671,-4.2189220462279613E-13,0,0]
[null,"LED120",null,null,null,null,0,50.866915875360675,52.316441221356186,53.807272860303122,55.34058787395594,56.917596886693183,58.539545021362386,60.207712882363218,61.923417566744909,63.688013704116358,65.502894526190005,67.369492966803833,69.289282793290056,71.263779770083858,73.294542855490704,75.383175432557366,77.531326575018255,79.740692349316788,82.013017153729649,84.350095095651412,86.75377140812671,-4.2189220462279613E-13,0,0]
[]
[null,"Nominal Regulatory Depreication"]
[null,"Light ",null,null,null,null,"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,null,0,12.759174959879319,13.938243661027288,15.174149810750681,16.469175279012461,17.825685831414233,19.246134057663962,20.733062398818237,22.289106276550569,23.916997327802072,25.619566748279652,27.399748748378357,29.260584125220319,31.205223954621658,33.236933406921814,35.359095690736368,37.575216128825623,39.888926370406082,42.303988744371011,44.824300758030802,47.453899746131235,-1.8264557159334332E-15,0,0]
[null,"LED17",null,null,null,null,0,14.957563040036494,16.339783636698137,17.788634695186268,19.306791248481275,20.897026680303917,22.562216158153916,24.30534018214194,26.129488253426345,28.037862666189781,30.033782427217396,32.120687307269797,34.302142028579382,36.58184059293793,38.963610754988046,41.451418645479123,44.049373549402397,46.761732844077741,49.592907102428249,52.547465366847113,55.630140599235368,-2.0254440601810426E-13,0,0]
[null,"LED22",null,null,null,null,0,18.00954566686103,19.673798385744629,21.418277030593341,23.246202455532348,25.160913933184954,27.16587328819784,29.264669170186526,31.461021470690202,33.758785888873689,36.161958650867234,38.674681387792916,41.301246177689237,44.046100756713805,46.913853905177476,49.909281014142337,53.037329838500675,56.303126442642643,59.7119813450172,63.269395868093362,66.981068700438811,4.0801114118170204E-13,0,0]
[null,"LED46",null,null,null,null,0,15.122535073918897,16.520000650160103,17.984831578181243,19.519732394808358,21.127507072351534,22.811062489507645,24.573412019333539,26.417679238143311,28.347101759307833,30.365035196063332,32.474957257568349,34.680471982585317,36.985314115304192,39.393353627971258,41.908600395136595,44.535209024488786,47.277483849405577,50.139884088514137,53.127029177725291,56.2437042803815,-4.0947230575444878E-13,0,0]
[null,"LED43",null,null,null,null,0,15.122535073918897,16.520000650160103,17.984831578181243,19.519732394808358,21.127507072351534,22.811062489507645,24.573412019333539,26.417679238143311,28.347101759307833,30.365035196063332,32.474957257568349,34.680471982585317,36.985314115304192,39.393353627971258,41.908600395136595,44.535209024488786,47.277483849405577,50.139884088514137,53.127029177725291,56.2437042803815,-4.0947230575444878E-13,0,0]
[null,"LED17 PT",null,null,null,null,0,44.10242390748828,48.177905891048361,52.449848010845777,56.926137610437131,61.614952020861217,66.524768682964407,71.664375611143441,77.042882209743453,82.669730453713271,88.55470644549473,94.707952360509296,101.13997879400455,107.86167752243512,114.88433469297678,122.21964445521222,129.87972304947783,137.87712336682901,146.22484999606192,154.93637477372755,164.02565285358583,8.1309995321791061E-13,0,0]
[null,"LED35",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0]
[null,"LED39",null,null,null,null,0,15.122535073918897,16.520000650160103,17.984831578181243,19.519732394808358,21.127507072351534,22.811062489507645,24.573412019333539,26.417679238143311,28.347101759307833,30.365035196063332,32.474957257568349,34.680471982585317,36.985314115304192,39.393353627971258,41.908600395136595,44.535209024488786,47.277483849405577,50.139884088514137,53.127029177725291,56.2437042803815,-4.0947230575444878E-13,0,0]
[null,"LED26",null,null,null,null,0,15.122535073918897,16.520000650160103,17.984831578181243,19.519732394808358,21.127507072351534,22.811062489507645,24.573412019333539,26.417679238143311,28.347101759307833,30.365035196063332,32.474957257568349,34.680471982585317,36.985314115304192,39.393353627971258,41.908600395136595,44.535209024488786,47.277483849405577,50.139884088514137,53.127029177725291,56.2437042803815,-4.0947230575444878E-13,0,0]
[null,"LED20",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0]
[null,"LED28",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0]
[null,"LED200",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0]
[null,"LED105",null,null,null,null,0,46.096034435340854,50.355744927645553,54.820796360488188,59.499432617718647,64.400200679292965,69.531961201169665,74.903899452056393,80.525536618753677,86.406741492221613,92.557742546888178,98.989140426120656,105.7119208472004,112.73746793957035,120.07757803056961,127.74447389332705,135.75081947195935,144.10973509970634,152.83481322614003,161.94013467010305,171.44028541556798,-4.0289706517708842E-13,0,0]
[null,"LED198",null,null,null,null,0,46.096034435340854,50.355744927645553,54.820796360488188,59.499432617718647,64.400200679292965,69.531961201169665,74.903899452056393,80.525536618753677,86.406741492221613,92.557742546888178,98.989140426120656,105.7119208472004,112.73746793957035,120.07757803056961,127.74447389332705,135.75081947195935,144.10973509970634,152.83481322614003,161.94013467010305,171.44028541556798,-4.0289706517708842E-13,0,0]
[null,"LED88",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0]
[null,"LED70",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0]
[null,"LED150",null,null,null,null,0,22.834977657921435,24.945146029507345,27.157035858196426,29.474730985599603,31.902465400577967,34.44462848029432,37.105770408040826,39.890607773661465,42.804029362576628,45.85110213961093,49.037077434025434,52.367397332362962,55.847701285927052,59.483832939936484,63.28184719162342,67.248017484777719,71.388843348481785,75.711058188029483,80.221637336280054,84.927806373963207,0,0,0]
[null,"LED90",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0]
[null,"LED72",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0]
[null,"LED117",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0]
[null,"LED158",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0]
[null,"LED298",null,null,null,null,0,46.096034435340854,50.355744927645553,54.820796360488188,59.499432617718647,64.400200679292965,69.531961201169665,74.903899452056393,80.525536618753677,86.406741492221613,92.557742546888178,98.989140426120656,105.7119208472004,112.73746793957035,120.07757803056961,127.74447389332705,135.75081947195935,144.10973509970634,152.83481322614003,161.94013467010305,171.44028541556798,-4.0289706517708842E-13,0,0]
[null,"LED178",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0]
[null,"LED175",null,null,null,null,0,28.608998843805686,31.2527415006764,34.023926763020611,36.92767110704758,39.969279122244799,43.154250077674725,46.488284709746807,49.977292238755268,53.627397621708369,57.444949049218749,61.436525694474611,65.608945722570837,69.9692745687463,74.524833494348968,79.283208429634954,84.252259112801525,89.44012853495596,94.855252701035653,100.50637071701625,106.40253521407784,0,0,0]
[null,"LED79",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0]
[null,"LED80",null,null,null,null,0,22.834977657921435,24.945146029507345,27.157035858196426,29.474730985599603,31.902465400577967,34.44462848029432,37.105770408040826,39.890607773661465,42.804029362576628,45.85110213961093,49.037077434025434,52.367397332362962,55.847701285927052,59.483832939936484,63.28184719162342,67.248017484777719,71.388843348481785,75.711058188029483,80.221637336280054,84.927806373963207,0,0,0]
[null,"LED60",null,null,null,null,0,21.803902446156389,23.818789695370011,25.930805339477818,28.143848821055322,30.46196295028032,32.889338909333546,35.430321425593334,38.089414119180432,40.871285030588844,43.780772334323828,46.822890244659526,50.00283511982586,53.325991771137907,56.797939983791416,60.424461256264237,64.21154576548777,68.165399565182838,72.292452024992699,76.599363518291455,81.093033366799887,-2.0290969716129097E-13,0,0]
[null,"LED23 PT",null,null,null,null,0,32.752443603399037,35.779079828728051,38.951616187481179,42.275910175735291,45.758034647314375,49.404285331083699,53.221188601795788,57.215509512834096,61.394260099470557,65.764707961531315,70.334385134652422,75.111097259603355,80.102933059462444,85.318274134743291,90.765805086897728,96.454523980955855,102.393753158411,108.59315041181505,115.06272053291808,121.81282724656795,8.1894461150889755E-13,0,0]
[null,"LED155 TM",null,null,null,null,0,40.255191555403499,43.975152804539071,47.874436179683499,51.960240979596428,56.240031193741771,60.721544741601818,65.412803023625571,70.32212079406861,75.458116366314954,80.82972216161204,86.446195612504553,92.317130432615613,98.452468264800856,104.86251072008828,111.55793182021677,118.54979085699979,125.84954568216608,133.46906644176897,141.42064976971005,149.71703345538992,4.0289706517708842E-13,0,0]
[null,"LED81 TM",null,null,null,null,0,38.716228899386977,42.29397541240909,46.044188536793079,49.973792340911857,54.089965464672957,58.400150005612339,62.912060704708146,67.633694441780463,72.573340050661812,77.739588464652542,83.141343203114218,88.787831210405557,94.688614058725349,100.85359952680179,107.2930535667507,114.01761267182353,121.03829665817526,128.36652187420503,136.01411485145897,143.99332641153427,4.0435822974983515E-13,0,0]
[null,"LED101 TM",null,null,null,null,0,39.485535939438712,43.134373714658437,46.959105082174538,50.966791694383396,55.164754833654818,59.560584474995977,64.162148654391203,68.977603152878984,74.015401506753875,79.284305354616208,84.793395132338333,90.552081127374421,96.570114904208623,102.85760111311735,109.42500969481402,116.28318849394904,123.44337629485653,130.91721629337005,138.71677001897427,146.85453172201889,8.1602228236340408E-13,0,0]
[null,"LED29",null,null,null,null,0,15.741180200977933,17.195814450642509,18.720569889412417,20.318261693534936,21.991808542530134,23.74423623208412,25.578681408802041,27.498395430831934,29.506748358500523,31.607233079235602,33.803469571187904,36.099209310107597,38.498339824177691,41.004889401658318,43.623031956352122,46.357092056062783,49.211550119384967,52.191047786336242,55.300393468518465,58.544568084679511,-4.0728055889532867E-13,0,0]
[null,"LED24",null,null,null,null,0,14.875030751956395,16.249624582936445,17.69048122464531,19.200260949865324,20.78172183944314,22.437723196385619,24.17122907511013,25.985311929639835,27.883156384656992,29.868063133453873,31.94345296695122,34.112870938088939,36.37999066603237,38.748618784781129,41.222699540915066,43.806319545364687,46.503712684250779,49.319265194000273,52.257520906113278,55.323186667128695,-4.1312521718631567E-13,0,0]
[null,"LED58",null,null,null,null,0,21.780668164944682,23.793408346353644,25.903173422448681,28.113858680551662,30.429502622813924,32.854291965284247,35.392566805590953,38.048825964788364,40.827732509097345,43.734119457454952,46.772995680978738,49.949552000649106,53.269167489715649,56.73741598754404,60.360072831836035,64.143121816378738,68.092762381709974,72.215417046324063,76.517739086288202,81.006620471392395,-8.2040577608164429E-13,0,0]
[null,"LED78",null,null,null,null,0,22.779686731681572,24.884745697620797,27.091279819849337,29.403363051666041,31.825219130064461,34.361226804094159,37.015925239569945,39.794019605933954,42.70038685126309,45.740081671608024,48.918342681049523,52.240598789064464,55.712475792006074,59.339803185722722,63.128621206566173,67.085188108273414,71.215987682447803,75.527737030613551,80.027394596074714,84.722168464074187,6.1238200291573977E-13,0,0]
[null,"LED151",null,null,null,null,0,22.888790992459182,25.003932226213472,27.221034635755274,29.544191686752853,31.977647345964478,34.525801334641109,37.193214559121742,39.984614724454055,42.904902137061399,45.959155702672213,49.152639125928182,52.490807318294785,55.979313021111793,59.624013650841363,63.430978373799483,67.40649541789071,71.557079629109026,75.889480280816869,80.410689144073075,85.127948827545751,-6.1238200291573977E-13,0,0]
[null,"LED18 PT",null,null,null,null,0,28.904862675401233,31.575945954587496,34.37578980419142,37.309563613153102,40.38262682908983,43.600535592498929,46.969049594726634,50.494139167068163,54.181992608603259,58.039023760616502,62.071879835705623,66.287449509942149,70.692871286719267,75.295542141199491,80.103126454562926,85.123565247552577,90.365085723119833,95.836211128288269,101.5457709456802,107.50291142548564,5.1140760046136132E-15,0,0]
[null,"LED19 PT",null,null,null,null,0,31.021067043391341,33.887707664127944,36.892535770213549,40.041099215747472,43.339149828223853,46.792650528442785,50.407782690569803,54.190953750248553,58.148805068927182,62.288220062822887,66.616332605220592,71.140535711083075,75.868490513238939,80.808135539714158,85.967696302081052,91.355695205016943,96.980961787592832,102.85264330715142,108.98021567698312,115.3734947693696,0,0,0]
[null,"LED32 PT",null,null,null,null,0,31.288947819781441,34.180343163301764,37.211119302859302,40.386872000752724,43.713402754076881,47.196725976117655,50.843076419968796,54.658916852344035,58.650945985815461,62.826106677975332,67.19159440629231,71.754866027717128,76.523648832383913,81.505949901055644,86.710065776272813,92.144592457485601,97.81843573078055,103.74082184415516,109.92130853964565,116.36979645397727,-8.3063392809087154E-13,0,0]
[null,"LED33 PT",null,null,null,null,0,37.015626537740125,40.436221273784412,44.021707060891309,47.77870382915988,51.71407489822176,55.834935473014966,60.148661426112838,64.662898376040332,69.385571071315042,74.324893090265618,79.489376867003813,84.88784405426216,90.52943623415463,96.423625988274154,102.58022833890919,109.00941257354103,115.72171446517497,122.72804890146361,130.03972293599639,137.66844927556102,-8.1456111779065735E-13,0,0]
[null,"LED180 F",null,null,null,null,0,42.003268872833338,45.884769034841369,49.953378366687311,54.216608795896875,58.682248434865073,63.358371221386598,68.253346884352979,73.375851245319538,78.734876866992096,84.339744060039834,90.200112260009348,96.32599178649501,102.72775599711277,109.41615384922963,116.40232288281828,123.69780263823696,131.31454852318024,139.26494614350347,147.56182611309873,156.21847935848677,-4.0289706517708842E-13,0,0]
[null,"LED360 F",null,null,null,null,0,71.204059916410856,77.783989943712442,84.681107963700597,91.908148217113805,99.478313134060215,107.4052896766722,115.70326623298395,124.38695008017723,133.47158543592576,142.97297211717569,152.90748482632213,163.29209308538822,174.14438183947564,185.48257275144405,197.32554621048246,209.69286407796812,222.60479319476002,236.08232967485344,250.14722401112326,264.82200701971107,2.0456304018454453E-14,0,0]
[null,"LED100",null,null,null,null,0,22.679645444642659,24.775459647441565,26.972303359258266,29.274232641857999,31.685452682897367,34.210323001324298,36.853362828351536,39.619256669782956,42.512860055658919,45.53920548337986,48.703508560665618,52.011174354914033,55.467803955733459,59.079201257642737,62.85137997015741,66.790570862713849,70.903229252122713,75.196042740491066,79.675939211807901,84.350095095651426,-4.1093347032719551E-13,0,0]
[null,"LED120",null,null,null,null,0,22.679645444642659,24.775459647441565,26.972303359258266,29.274232641857999,31.685452682897367,34.210323001324298,36.853362828351536,39.619256669782956,42.512860055658919,45.53920548337986,48.703508560665618,52.011174354914033,55.467803955733459,59.079201257642737,62.85137997015741,66.790570862713849,70.903229252122713,75.196042740491066,79.675939211807901,84.350095095651426,-4.1093347032719551E-13,0,0]
[]
[null,"Nominal Residual RAB (end period)"]
[null,"Light ",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"]
[null,"LED16",null,null,null,0,556.47921402484178,543.72003906496229,529.78179540393512,514.60764559318443,498.13847031417197,480.31278448275776,461.06665042509383,440.33358802627555,418.04448174972498,394.12748442192287,368.50791767364325,341.10816892526492,311.84758480004461,280.6423608454229,247.40542743850111,212.04633174776478,174.47111561893917,134.5821892485331,92.278200504162101,47.453899746131299,6.4094201256378459E-14,0,0,0]
[null,"LED17",null,null,null,0,652.3598077790806,637.40224473904402,621.06246110234588,603.27382640715962,583.9670351586783,563.07000847837446,540.50779232022046,516.20245213807857,490.07296388465215,462.03510121846233,432.00131879124496,399.88063148397509,365.5784894553957,328.99664886245773,290.03303810746968,248.58161946199053,204.53224591258814,157.77051306851044,108.17760596608218,55.630140599235069,-2.9483332577934092E-13,0,0,0]
[null,"LED22",null,null,null,0,785.46911137694053,767.45956571007946,747.78576732433487,726.36749029374164,703.12128783820924,677.96037390502431,650.79450061682655,621.52983144663995,590.06880997594976,556.31002408707616,520.14806543620898,481.47338404841605,440.17213787072683,396.126037114013,349.21218320883554,299.30290219469316,246.26557235619251,189.96244591354986,130.25046456853266,66.981068700439295,4.8711592954847627E-13,0,0,0]
[null,"LED46",null,null,null,0,659.55490527085669,644.43237019693777,627.91236954677765,609.92753796859643,590.40780557378798,569.28029850143639,546.46923601192873,521.89582399259518,495.47814475445182,467.13104299514396,436.76600779908057,404.29105054151216,369.61057855892682,332.62526444362265,293.23191081565136,251.32331042051479,206.78810139602604,159.51061754662047,109.37073345810634,56.24370428038106,-4.3584056854337354E-13,0,0,0]
[null,"LED43",null,null,null,0,659.55490527085669,644.43237019693777,627.91236954677765,609.92753796859643,590.40780557378798,569.28029850143639,546.46923601192873,521.89582399259518,495.47814475445182,467.13104299514396,436.76600779908057,404.29105054151216,369.61057855892682,332.62526444362265,293.23191081565136,251.32331042051479,206.78810139602604,159.51061754662047,109.37073345810634,56.24370428038106,-4.3584056854337354E-13,0,0,0]
[null,"LED17 PT",null,null,null,0,1923.4850427085607,1879.3826188010723,1831.204712910024,1778.7548648991785,1721.8287272887412,1660.2137752678802,1593.6890065849159,1522.0246309737722,1444.9817487640289,1362.3120183103156,1273.7573118648208,1179.0493595043115,1077.909380710307,970.04770318787189,855.16336849489517,732.94372403968305,603.06400099020527,465.18687762337635,318.96202762731446,164.02565285358688,1.0767825811071581E-12,0,0,0]
[null,"LED35",null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED39",null,null,null,0,659.55490527085669,644.43237019693777,627.91236954677765,609.92753796859643,590.40780557378798,569.28029850143639,546.46923601192873,521.89582399259518,495.47814475445182,467.13104299514396,436.76600779908057,404.29105054151216,369.61057855892682,332.62526444362265,293.23191081565136,251.32331042051479,206.78810139602604,159.51061754662047,109.37073345810634,56.24370428038106,-4.3584056854337354E-13,0,0,0]
[null,"LED26",null,null,null,0,659.55490527085669,644.43237019693777,627.91236954677765,609.92753796859643,590.40780557378798,569.28029850143639,546.46923601192873,521.89582399259518,495.47814475445182,467.13104299514396,436.76600779908057,404.29105054151216,369.61057855892682,332.62526444362265,293.23191081565136,251.32331042051479,206.78810139602604,159.51061754662047,109.37073345810634,56.24370428038106,-4.3584056854337354E-13,0,0,0]
[null,"LED20",null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED28",null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED200",null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED105",null,null,null,0,2010.4344593518408,1964.3384249164997,1913.9826799888542,1859.1618836283662,1799.6624510106474,1735.2622503313544,1665.7302891301847,1590.8263896781282,1510.3008530593745,1423.8941115671528,1331.3363690202646,1232.3472285941436,1126.6353077469432,1013.8978398073729,893.82026177680314,766.0757878834761,630.32496841151669,486.21523331181038,333.38042008567032,171.4402854155673,-6.6657969306633603E-13,0,0,0]
[null,"LED198",null,null,null,0,2010.4344593518408,1964.3384249164997,1913.9826799888542,1859.1618836283662,1799.6624510106474,1735.2622503313544,1665.7302891301847,1590.8263896781282,1510.3008530593745,1423.8941115671528,1331.3363690202646,1232.3472285941436,1126.6353077469432,1013.8978398073729,893.82026177680314,766.0757878834761,630.32496841151669,486.21523331181038,333.38042008567032,171.4402854155673,-6.6657969306633603E-13,0,0,0]
[null,"LED88",null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED70",null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED150",null,null,null,0,995.92571301139469,973.09073535347318,948.14558932396585,920.98855346576954,891.51382248016989,859.61135707959193,825.16672859929758,788.06095819125676,748.17035041759527,705.3663210550186,659.51521891540767,610.47814148138218,558.11074414901918,502.26304286309215,442.77920992315563,379.49736273153223,312.2493452467545,240.86050189827276,165.14944371024325,84.927806373963207,0,0,0,0]
[null,"LED90",null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED72",null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED117",null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED158",null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED298",null,null,null,0,2010.4344593518408,1964.3384249164997,1913.9826799888542,1859.1618836283662,1799.6624510106474,1735.2622503313544,1665.7302891301847,1590.8263896781282,1510.3008530593745,1423.8941115671528,1331.3363690202646,1232.3472285941436,1126.6353077469432,1013.8978398073729,893.82026177680314,766.0757878834761,630.32496841151669,486.21523331181038,333.38042008567032,171.4402854155673,-6.6657969306633603E-13,0,0,0]
[null,"LED178",null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED175",null,null,null,0,1247.7541252235621,1219.1451263797564,1187.8923848790801,1153.8684581160596,1116.940787009012,1076.9715078867673,1033.8172578090926,987.32897309934549,937.35168086059014,883.72428323888175,826.2793341896629,764.84280849518825,699.2338627726175,629.2645882038712,554.73975470952223,475.45654627988728,391.20428716708579,301.76415863212981,206.90890593109418,106.40253521407793,0,0,0,0]
[null,"LED79",null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED80",null,null,null,0,995.92571301139469,973.09073535347318,948.14558932396585,920.98855346576954,891.51382248016989,859.61135707959193,825.16672859929758,788.06095819125676,748.17035041759527,705.3663210550186,659.51521891540767,610.47814148138218,558.11074414901918,502.26304286309215,442.77920992315563,379.49736273153223,312.2493452467545,240.86050189827276,165.14944371024325,84.927806373963207,0,0,0,0]
[null,"LED60",null,null,null,0,950.95635368779347,929.15245124163698,905.33366154626697,879.40285620678912,851.25900738573375,820.79704443545336,787.9077055261198,752.47738410052636,714.38796998134592,673.51668495075705,629.73591261643321,582.91302237177376,532.91018725194783,479.58419548080997,422.7862554970186,362.36179424075436,298.15024847526661,229.98484891008377,157.69239688509106,81.093033366799602,-2.8201448552806523E-13,0,0,0]
[null,"LED23 PT",null,null,null,0,1428.4665059554011,1395.714062352002,1359.9349825232739,1320.9833663357929,1278.7074561600577,1232.9494215127434,1183.5451361816597,1130.3239475798639,1073.1084380670297,1011.7141779675593,945.94947000602804,875.61508487137564,800.50398761177235,720.40105455230992,635.0827804175666,544.31697533066881,447.86245134971296,345.46869819130194,236.87554777948691,121.81282724656882,8.7168113708674708E-13,0,0,0]
[null,"LED155 TM",null,null,null,0,1755.6916828564483,1715.4364913010447,1671.4613384965057,1623.5869023168225,1571.6266613372259,1515.3866301434844,1454.6650854018824,1389.252282378257,1318.9301615841882,1243.4720452178733,1162.6423230562614,1076.1961274437567,983.87899701114111,885.4265287463403,780.56401802625203,669.00608620603532,550.4562953490356,424.60674966686963,291.13768322510066,149.71703345539061,6.6657969306633603E-13,0,0,0]
[null,"LED81 TM",null,null,null,0,1688.5712983545841,1649.8550694551971,1607.561094042788,1561.5169055059951,1511.5431131650832,1457.4531477004102,1399.052997694798,1336.1409369900898,1268.5072425483095,1195.9339024976475,1118.1943140329952,1035.0529708298809,946.26513961947535,851.57652556074993,750.72292603394817,643.42987246719758,529.4122597953741,408.37396313719887,280.00744126299384,143.99332641153489,6.1530433206123324E-13,0,0,0]
[null,"LED101 TM",null,null,null,0,1722.1238892029683,1682.6383532635296,1639.5039795488713,1592.5448744666969,1541.5780827723133,1486.4133279386588,1426.8527434636628,1362.6905948092715,1293.7129916563924,1219.6975901496387,1140.4132847950225,1055.6198896626843,965.06780853530984,868.49769363110124,765.64009251798382,656.21508282316972,539.93189432922077,416.48851803436423,285.57130174099416,146.85453172201986,9.7423185909695255E-13,0,0,0]
[null,"LED29",null,null,null,0,686.53652086501756,670.7953406640396,653.5995262133971,634.87895632398477,614.56069463044969,592.56888608791962,568.82464985583545,543.24596844703342,515.74757301620139,486.24082465770084,454.63359157846526,420.83012200727728,384.73091269716969,346.23257287299191,305.22768347133359,261.60465151498147,215.24755945891866,166.03600933953371,113.84496155319746,58.544568084679,-5.1275361005102767E-13,0,0,0]
[null,"LED24",null,null,null,0,648.76024096171943,633.88521020976293,617.63558562682647,599.94510440218119,580.74484345231576,559.96312161287267,537.52539841648706,513.35416934137686,487.36885741173705,459.48570102707998,429.61763789362612,397.67418492667491,363.56131398858594,327.18132332255357,288.43270453777245,247.21000499685738,203.40368545149269,156.89997276724193,107.58070757324165,55.32318666712839,-3.0765216603061662E-13,0,0,0]
[null,"LED58",null,null,null,0,949.94301273214512,928.16234456720031,904.36893622084665,878.46576279839803,850.35190411784617,819.92240149503232,787.06810952974797,751.67554272415691,713.62671675936838,672.79898425027102,629.06486479281614,582.2918691118374,532.34231711118821,479.07314962147257,422.3357336339285,361.97566080209248,297.83253898571377,229.73977660400382,157.52435955767976,81.006620471391571,-8.2040577608164429E-13,0,0,0]
[null,"LED78",null,null,null,0,993.51425213924426,970.73456540756274,945.84981970994204,918.75853989009272,889.3551768384267,857.5299577083623,823.16873090426816,786.15280566469823,746.35878605876428,703.65839920750113,657.91831753589327,608.99997485484369,556.75937606577929,501.04690027377319,441.70709708805055,378.57847588148434,311.49328777321097,240.27730009076316,164.74956306014963,84.722168464074898,7.1785505407143872E-13,0,0,0]
[null,"LED151",null,null,null,0,998.27273013450667,975.38393914204744,950.38000691583397,923.15897228007873,893.6147805933258,861.63713324736125,827.11133191272017,789.91811735359829,749.93350262914419,707.02860049208277,661.06944478941045,611.91680566348225,559.42599834518739,503.44668532407553,443.82267167323414,380.39169329943468,312.98519788154397,241.42811825243498,165.5386379716181,85.12794882754504,-7.1785505407143872E-13,0,0,0]
[null,"LED18 PT",null,null,null,0,1260.6579432981925,1231.7530806227912,1200.177134668204,1165.8013448640127,1128.4917812508595,1088.1091544217697,1044.5086188292707,997.53956923454393,947.04543006747565,892.86343745887234,834.82441369825574,772.75253386255008,706.46508435260785,635.77221306588865,560.47667092468919,480.37354447012626,395.2499792225737,304.88489349945394,209.04868237116565,107.50291142548546,-1.7946376351785968E-13,0,0,0]
[null,"LED19 PT",null,null,null,0,1352.9541730401672,1321.9331059967758,1288.0453983326479,1251.1528625624346,1211.1117633466872,1167.7726135184632,1120.9799629900206,1070.5721802994506,1016.3812265492019,958.23242148027464,895.94420141745172,829.32786881223103,758.18733310114783,682.31884258790888,601.51070704819472,515.54301074611374,424.18731554109684,327.20635375350406,224.35371044635266,115.37349476936954,0,0,0,0]
[null,"LED32 PT",null,null,null,0,1364.6375369227592,1333.3485891029777,1299.1682459396759,1261.9571266368166,1221.5702546360635,1177.8568518819868,1130.6601259058691,1079.8170494859003,1025.1581326335563,966.5071866477407,903.68107996976551,836.48948556347307,764.734619535756,688.21097070337203,606.70502080231643,519.99495502604361,427.85036256855807,330.03192683777758,226.29110499362244,116.3697964539768,-4.6147824904592488E-13,0,0,0]
[null,"LED33 PT",null,null,null,0,1614.4011526708869,1577.3855261331469,1536.9493048593624,1492.9275977984712,1445.1488939693111,1393.4348190710894,1337.5998835980745,1277.4512221719615,1212.7883237959211,1143.402752724606,1069.0778596343403,989.58848276733636,904.70063871307411,814.17120247891944,717.7475764906452,615.16734815173595,506.15793557819495,390.43622111302,267.70817221155642,137.66844927555999,-1.0255072201020553E-12,0,0,0]
[null,"LED180 F",null,null,null,0,1831.9324033353864,1789.9291344625528,1744.0443654277115,1694.0909870610244,1639.8743782651272,1581.1921298302623,1517.8337586088755,1449.5804117245225,1376.2045604792029,1297.4696836122107,1213.129939552171,1122.9298272921615,1026.6038355056664,923.87607950855352,814.45992565932386,698.05760277650552,574.3598001382685,443.04525161508826,303.78030547158482,156.21847935848609,-6.6657969306633603E-13,0,0,0]
[null,"LED360 F",null,null,null,0,3105.4969794094613,3034.2929194930502,2956.5089295493381,2871.8278215856376,2779.9196733685235,2680.4413602344634,2573.0360705577909,2457.3328043248071,2332.9458542446296,2199.4742688087035,2056.5012966915283,1903.5938118652059,1740.3017187798175,1566.1573369403418,1380.6747641888978,1183.3492179784153,973.65635390044713,751.05156070568717,514.96923103083361,264.82200701971038,-7.1785505407143872E-13,0,0,0]
[null,"LED100",null,null,null,0,989.15104707649562,966.47140163185281,941.69594198441132,914.72363862515306,885.44940598329492,853.76395330039759,819.55363029907323,782.70026747072154,743.08101080093854,700.56815074527947,655.02894526189971,606.32543670123403,554.31426234631999,498.84645839058658,439.76725713294388,376.9158771627865,310.12530630007268,239.22207704794999,164.02603430745893,84.350095095651042,-3.8456520753827075E-13,0,0,0]
[null,"LED120",null,null,null,0,989.15104707649562,966.47140163185281,941.69594198441132,914.72363862515306,885.44940598329492,853.76395330039759,819.55363029907323,782.70026747072154,743.08101080093854,700.56815074527947,655.02894526189971,606.32543670123403,554.31426234631999,498.84645839058658,439.76725713294388,376.9158771627865,310.12530630007268,239.22207704794999,164.02603430745893,84.350095095651042,-3.8456520753827075E-13,0,0,0]
[]
[null,"Inflated Nominal Residual RAB (start period)"]
[null,"Light ",null,null,null,null,"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,null,0,572.3368832262762,559.2141173708203,544.87868356925412,529.27212470880772,512.33363678160822,493.99998259831477,474.20540248983519,452.8815218955354,429.95725573300678,405.35870944100759,379.00907658362763,350.82853290005016,320.73412668048331,288.63966534491794,254.4555980973177,218.08889452367393,179.44291899804412,138.41730075624312,94.907799492262527,48.806166327751711,6.5920656972311891E-14,0,0]
[null,"LED17",null,null,null,null,0,670.94973130425683,655.56593116358738,638.76052207816906,620.46497485609575,600.6080090435994,579.11549177166489,555.9103330717769,530.91237754170652,504.03829223832258,475.20145067036947,444.31181275997238,411.27580063732017,375.9961701285232,338.371877792048,298.29794335438874,255.66530739073525,210.36068409134731,162.26640894912342,111.26028119847044,57.215400830019867,-3.0323502207263471E-13,0,0]
[null,"LED22",null,null,null,null,0,807.85217443166255,789.32942106457574,769.09498972278527,747.06636832809727,723.15773216535922,697.27982208945696,669.33981848099688,639.24121080727889,606.88366264044657,572.16287197982979,534.97042672046223,495.1936551045676,452.71547098744338,407.41421374364137,359.16348263363176,307.83196544524054,253.28326121806634,195.37569685279877,133.96213740087811,68.889789823242467,5.0099699298957037E-13,0,0]
[null,"LED46",null,null,null,null,0,678.34986336519762,662.79639007715423,645.80562843733742,627.30829342214975,607.23231840153221,585.50275286992371,562.04165660741023,536.76799015065615,509.597501449248,480.44260857898871,449.21227837945804,415.81190087879276,380.14315936414022,342.10389595159336,301.58797250461782,258.48512674503263,212.68082339549409,164.05610018715973,112.48740856076255,57.846448883707382,-4.4826046741172089E-13,0,0]
[null,"LED43",null,null,null,null,0,678.34986336519762,662.79639007715423,645.80562843733742,627.30829342214975,607.23231840153221,585.50275286992371,562.04165660741023,536.76799015065615,509.597501449248,480.44260857898871,449.21227837945804,415.81190087879276,380.14315936414022,342.10389595159336,301.58797250461782,258.48512674503263,212.68082339549409,164.05610018715973,112.48740856076255,57.846448883707382,-4.4826046741172089E-13,0,0]
[null,"LED17 PT",null,null,null,null,0,1978.2974934748129,1932.9383080716921,1883.3875040108949,1829.4430227442876,1770.8946936190721,1707.5239356266954,1639.1034487409854,1565.3968944943645,1486.1585654294349,1401.1330430513028,1310.0548438936794,1212.6480532990954,1108.625946500425,997.69059657737751,879.53246884761938,753.83000123775628,620.24917016450138,478.44304144097111,328.05130570717273,168.69979786735806,1.1074670371348398E-12,0,0]
[null,"LED35",null,null,null,null,0,1560.8156116323937,1525.028615520011,1485.9345617681736,1443.3740324241051,1397.1812093350377,1347.1836388373126,1293.2019882317056,1235.0497937679254,1172.5331998521269,1105.4506891818592,1033.5928035031534,956.7418546744251,874.67162571150084,787.14706147740094,693.92394866946415,594.74858474501514,489.35743541501654,377.47678032300882,258.82234651411591,133.09892928596219,2.1094610231139807E-13,0,0]
[null,"LED39",null,null,null,null,0,678.34986336519762,662.79639007715423,645.80562843733742,627.30829342214975,607.23231840153221,585.50275286992371,562.04165660741023,536.76799015065615,509.597501449248,480.44260857898871,449.21227837945804,415.81190087879276,380.14315936414022,342.10389595159336,301.58797250461782,258.48512674503263,212.68082339549409,164.05610018715973,112.48740856076255,57.846448883707382,-4.4826046741172089E-13,0,0]
[null,"LED26",null,null,null,null,0,678.34986336519762,662.79639007715423,645.80562843733742,627.30829342214975,607.23231840153221,585.50275286992371,562.04165660741023,536.76799015065615,509.597501449248,480.44260857898871,449.21227837945804,415.81190087879276,380.14315936414022,342.10389595159336,301.58797250461782,258.48512674503263,212.68082339549409,164.05610018715973,112.48740856076255,57.846448883707382,-4.4826046741172089E-13,0,0]
[null,"LED20",null,null,null,null,0,1560.8156116323937,1525.028615520011,1485.9345617681736,1443.3740324241051,1397.1812093350377,1347.1836388373126,1293.2019882317056,1235.0497937679254,1172.5331998521269,1105.4506891818592,1033.5928035031534,956.7418546744251,874.67162571150084,787.14706147740094,693.92394866946415,594.74858474501514,489.35743541501654,377.47678032300882,258.82234651411591,133.09892928596219,2.1094610231139807E-13,0,0]
[null,"LED28",null,null,null,null,0,1560.8156116323937,1525.028615520011,1485.9345617681736,1443.3740324241051,1397.1812093350377,1347.1836388373126,1293.2019882317056,1235.0497937679254,1172.5331998521269,1105.4506891818592,1033.5928035031534,956.7418546744251,874.67162571150084,787.14706147740094,693.92394866946415,594.74858474501514,489.35743541501654,377.47678032300882,258.82234651411591,133.09892928596219,2.1094610231139807E-13,0,0]
[null,"LED200",null,null,null,null,0,1190.8090085853512,1163.5056698416643,1133.6792438097516,1101.2081041213983,1065.9657414383894,1027.820583924361,986.63581145003013,942.26916332043288,894.57273930584631,843.39279375088609,788.56952252885753,729.93684260078464,667.32216393063675,600.54615350012307,529.42249115799825,453.75761703013779,373.35047020766967,287.99221842118533,197.46597839950238,101.54652660157868,0,0,0]
[null,"LED105",null,null,null,null,0,2067.7246578068421,2020.3150510993462,1968.5243473712112,1912.1413541988129,1850.9464003534447,1784.7110240680552,1713.1976504225995,1636.159257480989,1553.3390308005303,1464.470005922291,1369.2746984379376,1267.4647212153113,1158.7403883512834,1042.7903054062706,919.29094546017143,787.90621051439609,648.28697774908073,500.07063012850585,342.88057083113523,176.32572096356643,-6.855748325120437E-13,0,0]
[null,"LED198",null,null,null,null,0,2067.7246578068421,2020.3150510993462,1968.5243473712112,1912.1413541988129,1850.9464003534447,1784.7110240680552,1713.1976504225995,1636.159257480989,1553.3390308005303,1464.470005922291,1369.2746984379376,1267.4647212153113,1158.7403883512834,1042.7903054062706,919.29094546017143,787.90621051439609,648.28697774908073,500.07063012850585,342.88057083113523,176.32572096356643,-6.855748325120437E-13,0,0]
[null,"LED88",null,null,null,null,0,1190.8090085853512,1163.5056698416643,1133.6792438097516,1101.2081041213983,1065.9657414383894,1027.820583924361,986.63581145003013,942.26916332043288,894.57273930584631,843.39279375088609,788.56952252885753,729.93684260078464,667.32216393063675,600.54615350012307,529.42249115799825,453.75761703013779,373.35047020766967,287.99221842118533,197.46597839950238,101.54652660157868,0,0,0]
[null,"LED70",null,null,null,null,0,1190.8090085853512,1163.5056698416643,1133.6792438097516,1101.2081041213983,1065.9657414383894,1027.820583924361,986.63581145003013,942.26916332043288,894.57273930584631,843.39279375088609,788.56952252885753,729.93684260078464,667.32216393063675,600.54615350012307,529.42249115799825,453.75761703013779,373.35047020766967,287.99221842118533,197.46597839950238,101.54652660157868,0,0,0]
[null,"LED150",null,null,null,null,0,1024.3060372141822,1000.8203442864084,975.16435072846184,947.23343638518043,916.91878088489807,884.10720921353311,848.6810318982765,810.51787961906155,769.4905320600202,725.46674080694845,678.30904609042466,627.87458716764661,574.01490612924817,516.57574491034825,455.39683527783865,390.31168155844313,321.14733586436364,247.7241655653649,169.85561274792641,87.34794539360621,0,0,0]
[null,"LED90",null,null,null,null,0,1190.8090085853512,1163.5056698416643,1133.6792438097516,1101.2081041213983,1065.9657414383894,1027.820583924361,986.63581145003013,942.26916332043288,894.57273930584631,843.39279375088609,788.56952252885753,729.93684260078464,667.32216393063675,600.54615350012307,529.42249115799825,453.75761703013779,373.35047020766967,287.99221842118533,197.46597839950238,101.54652660157868,0,0,0]
[null,"LED72",null,null,null,null,0,1190.8090085853512,1163.5056698416643,1133.6792438097516,1101.2081041213983,1065.9657414383894,1027.820583924361,986.63581145003013,942.26916332043288,894.57273930584631,843.39279375088609,788.56952252885753,729.93684260078464,667.32216393063675,600.54615350012307,529.42249115799825,453.75761703013779,373.35047020766967,287.99221842118533,197.46597839950238,101.54652660157868,0,0,0]
[null,"LED117",null,null,null,null,0,1560.8156116323937,1525.028615520011,1485.9345617681736,1443.3740324241051,1397.1812093350377,1347.1836388373126,1293.2019882317056,1235.0497937679254,1172.5331998521269,1105.4506891818592,1033.5928035031534,956.7418546744251,874.67162571150084,787.14706147740094,693.92394866946415,594.74858474501514,489.35743541501654,377.47678032300882,258.82234651411591,133.09892928596219,2.1094610231139807E-13,0,0]
[null,"LED158",null,null,null,null,0,1560.8156116323937,1525.028615520011,1485.9345617681736,1443.3740324241051,1397.1812093350377,1347.1836388373126,1293.2019882317056,1235.0497937679254,1172.5331998521269,1105.4506891818592,1033.5928035031534,956.7418546744251,874.67162571150084,787.14706147740094,693.92394866946415,594.74858474501514,489.35743541501654,377.47678032300882,258.82234651411591,133.09892928596219,2.1094610231139807E-13,0,0]
[null,"LED298",null,null,null,null,0,2067.7246578068421,2020.3150510993462,1968.5243473712112,1912.1413541988129,1850.9464003534447,1784.7110240680552,1713.1976504225995,1636.159257480989,1553.3390308005303,1464.470005922291,1369.2746984379376,1267.4647212153113,1158.7403883512834,1042.7903054062706,919.29094546017143,787.90621051439609,648.28697774908073,500.07063012850585,342.88057083113523,176.32572096356643,-6.855748325120437E-13,0,0]
[null,"LED178",null,null,null,null,0,1190.8090085853512,1163.5056698416643,1133.6792438097516,1101.2081041213983,1065.9657414383894,1027.820583924361,986.63581145003013,942.26916332043288,894.57273930584631,843.39279375088609,788.56952252885753,729.93684260078464,667.32216393063675,600.54615350012307,529.42249115799825,453.75761703013779,373.35047020766967,287.99221842118533,197.46597839950238,101.54652660157868,0,0,0]
[null,"LED175",null,null,null,null,0,1283.3106593471118,1253.8864062612511,1221.7430732993573,1186.7495861970754,1148.7696084125516,1107.661347652599,1063.277355645449,1015.4643209323061,964.06285444241644,908.90726760862924,849.82534277243144,786.63809561919459,719.15952937585269,647.19638049444256,570.54785553586464,489.00535895885719,402.35221150950645,310.36335889664122,212.80507042815577,109.43462727267459,0,0,0]
[null,"LED79",null,null,null,null,0,1560.8156116323937,1525.028615520011,1485.9345617681736,1443.3740324241051,1397.1812093350377,1347.1836388373126,1293.2019882317056,1235.0497937679254,1172.5331998521269,1105.4506891818592,1033.5928035031534,956.7418546744251,874.67162571150084,787.14706147740094,693.92394866946415,594.74858474501514,489.35743541501654,377.47678032300882,258.82234651411591,133.09892928596219,2.1094610231139807E-13,0,0]
[null,"LED80",null,null,null,null,0,1024.3060372141822,1000.8203442864084,975.16435072846184,947.23343638518043,916.91878088489807,884.10720921353311,848.6810318982765,810.51787961906155,769.4905320600202,725.46674080694845,678.30904609042466,627.87458716764661,574.01490612924817,516.57574491034825,455.39683527783865,390.31168155844313,321.14733586436364,247.7241655653649,169.85561274792641,87.34794539360621,0,0,0]
[null,"LED60",null,null,null,null,0,978.05521183330211,955.62997607661509,931.13243598365909,904.46269534734211,875.51684739781695,844.1868273494141,810.36025980056695,773.92030081312475,734.74547449173497,692.70950387807659,647.68113596863748,599.52396065844141,548.09622340663998,493.25063141318839,434.83415308890528,372.68781059408332,306.64646521344514,236.53859532763673,162.18606673359949,83.403895058058012,-2.9005089067817233E-13,0,0]
[null,"LED23 PT",null,null,null,null,0,1469.1726972126337,1435.4869259967891,1398.6882702378985,1358.6266721700613,1315.1460496135928,1268.0840744803497,1217.2719435475456,1162.5341412392822,1103.6881941464283,1040.5444170066307,972.90564985708397,900.56698606324369,823.31549091692546,740.9299104871609,653.18037039680246,559.82806418714097,460.62493092173571,355.31332166922999,243.62565449313678,125.28405756440301,8.9652093482344179E-13,0,0]
[null,"LED155 TM",null,null,null,null,0,1805.7226224221524,1764.3203017463115,1719.092014217812,1669.8533276708026,1616.4124054863832,1558.5697343591598,1496.1178425611997,1428.8410083828705,1356.514958419498,1278.9065553618873,1195.7734749375074,1106.8638716375337,1011.9160328529603,910.65802103062731,802.80730344724225,688.07036918629433,566.14233288915921,436.70652483765065,299.43406691078053,153.9834339435312,6.855748325120437E-13,0,0]
[null,"LED81 TM",null,null,null,null,0,1736.6895467949444,1696.8700437118318,1653.3708411239948,1606.014557737901,1554.6166908804375,1498.9853546729978,1438.9210090662505,1374.2161794273352,1304.6551663610701,1230.0137454362946,1150.0588564776453,1064.5482820719096,973.23031492657128,875.84341370627283,772.11584696063687,661.76532474421742,544.49861751626497,420.0111618944905,287.98665282306916,148.09662170073929,6.3283830693419417E-13,0,0]
[null,"LED101 TM",null,null,null,null,0,1771.1982665931889,1730.587533968253,1686.2239847294436,1637.9267129455829,1585.5075498012359,1528.77079656821,1467.5129482561385,1401.5224076277584,1330.5791892541511,1254.4546132745247,1172.9109885140933,1085.7012846022233,992.56879272125832,893.24677460431428,787.4580993878036,674.91486791152568,555.31802404581867,428.35695261149078,293.70906344403875,151.0393611389824,1.0019939859791407E-12,0,0]
[null,"LED29",null,null,null,null,0,706.1003585937259,689.91061100303034,672.22477728421916,652.97073804485285,632.07347849378095,609.45498198839516,585.03411986603601,558.72653743421824,530.44453599021915,500.09695073631178,467.5890244525304,432.82227678431593,395.69436899770511,356.09896404988928,313.92558181797784,269.05944932364844,221.3813457860451,170.76744232979644,117.0891361693585,60.212879085036064,-5.2736525577849513E-13,0,0]
[null,"LED24",null,null,null,null,0,667.24758969448737,651.94867371720579,635.23599289642721,617.0413961680855,597.29399638706423,575.92006973195043,552.84295159840588,527.98292886271508,501.25712839317822,472.57940168298876,441.86020547408327,409.00647823715923,373.9215123686327,336.50482196073455,296.65200599622892,254.25460681436593,209.19996368965602,161.37106135986264,110.64637333425708,56.899699807648616,-3.1641915346709709E-13,0,0]
[null,"LED58",null,null,null,null,0,977.01299428126356,954.61165489978271,930.14021943359796,903.49889812521167,874.58389492803451,843.28726021044429,809.49673831832285,773.09560982264929,733.96252827302305,691.97135127209776,646.9909656798194,598.88510675008683,547.51217099596875,492.72502257291671,434.37079296251113,372.29067373214241,306.31970213867203,236.28653933652004,162.01324094278394,83.315019703899353,-8.4378440924559226E-13,0,0]
[null,"LED78",null,null,null,null,0,1021.8258583237503,998.39703191604985,972.80315988362759,944.93987539082832,914.69862155558644,881.96649739743009,846.6260984081365,808.55535156366125,767.62734459000126,723.7101492894825,676.66663872760398,626.35429807400158,572.62502888431209,515.3249466027255,454.29417105778111,389.36660971651349,320.36973345435064,247.12434459022407,169.44433692814911,87.136447538066577,7.3831135808989322E-13,0,0]
[null,"LED151",null,null,null,null,0,1026.7199359389972,1003.1788961889358,977.46244123773045,949.46570438040862,919.07960879718541,886.19071276362877,850.68104945772131,812.42796118157298,771.3039278095448,727.17638926835161,679.90756184831366,629.35424813833595,575.36764037037221,517.79311695210663,456.47003195932172,391.2314973519301,321.9041576699135,248.30795695742751,170.25589765509076,87.553791191970873,-7.3831135808989322E-13,0,0]
[null,"LED18 PT",null,null,null,null,0,1296.5821901292541,1266.8536421497708,1234.3778945618958,1199.0225175790383,1160.6497647165543,1119.1163773170758,1074.2733822525859,1025.9658825730987,974.03284086422434,918.3068550680814,858.61392651394453,794.77321989668394,726.5968149324442,653.88944941213731,576.44825336415147,494.06247402821714,406.51319133260529,313.57302355674858,215.0058228509711,110.56636027426916,-1.845778395224733E-13,0,0]
[null,"LED19 PT",null,null,null,null,0,1391.5085326281851,1359.6034760177949,1324.7500897719895,1286.8062485558551,1245.6241210863609,1201.0499603464505,1152.9238864763313,1101.0796620949689,1045.3444597966632,985.53862155919694,921.47540979136784,852.96074973879138,779.79296295761014,701.76249155622725,618.65161289533648,530.23414442637102,436.27513833800543,336.53056566952898,230.74698953873914,118.661227120473,0,0,0]
[null,"LED32 PT",null,null,null,null,0,1403.5248306347135,1371.3442596029913,1336.1898987919235,1297.9183955508176,1256.3806420074525,1211.421563470574,1162.8798994463541,1110.5879770196859,1054.37147634299,994.04918796674201,929.43276173719244,860.32644697772548,786.52682366099668,707.8225242693693,623.99394603125245,534.81295321069774,440.04256911703692,339.4366574904339,232.73959290795406,119.68591984313012,-4.746287302006456E-13,0,0]
[null,"LED33 PT",null,null,null,null,0,1660.4058169822597,1622.3353773515491,1580.7468682572048,1535.4706998423931,1486.3304736758287,1433.1427324265085,1375.716700800574,1313.8540174455811,1247.348457517752,1175.9856455977745,1099.5427586303738,1017.7882185522085,930.48137426162236,837.37217257241957,738.20081778208339,632.69741947274395,520.58162815069363,401.56225831733508,275.33689855112101,141.59150816628946,-1.0547305115569903E-12,0,0]
[null,"LED180 F",null,null,null,null,0,1884.1359310132136,1840.9357190625844,1793.743398064614,1742.3665269066978,1686.604938485613,1626.2504556523668,1561.0865972417935,1490.8882738524699,1415.4214730315027,1334.442933507388,1247.6998081024017,1154.9293149438747,1055.8583765812041,950.2032466025446,837.66912333180676,717.94975017283582,590.72700215345128,455.67045820737752,312.43695871697281,160.67014782405326,-6.855748325120437E-13,0,0]
[null,"LED360 F",null,null,null,null,0,3193.9925468347897,3120.7594256354123,3040.7588699142043,2953.6646529540562,2859.1374509167608,2756.8243613119189,2646.3584046574847,2527.3580087650157,2399.4264750640405,2262.1514263606809,2115.1042354057845,1957.839433627295,1789.8940993603908,1610.7872248870474,1420.0190615740985,1217.0704423755592,1001.4020809409164,772.45384654625082,529.64401403942145,272.36848796408407,-7.3831135808989322E-13,0,0]
[null,"LED100",null,null,null,null,0,1017.3383175072136,994.01238320576749,968.53091148545627,940.78999385725092,910.68155018709081,878.09317532043565,842.90798035308478,805.00442836768354,764.2561644493959,720.53183978808966,673.69492966803784,623.60354513961011,570.11023816067041,513.06179998843459,452.29905259534382,387.65663287509091,318.96276939726675,246.03905146118859,168.70019019130245,86.753771408126326,-3.9552394183387137E-13,0,0]
[null,"LED120",null,null,null,null,0,1017.3383175072136,994.01238320576749,968.53091148545627,940.78999385725092,910.68155018709081,878.09317532043565,842.90798035308478,805.00442836768354,764.2561644493959,720.53183978808966,673.69492966803784,623.60354513961011,570.11023816067041,513.06179998843459,452.29905259534382,387.65663287509091,318.96276939726675,246.03905146118859,168.70019019130245,86.753771408126326,-3.9552394183387137E-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,"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,"LED16",532.90600934697784,0,1,null,0,73.078923526174236,63.335067056017671,54.890391448548641,47.571672588742153,41.228782910243204,35.731611855544109,30.967396941471566,26.838410682608689,23.259955924927528,20.158628468270528,17.470811339167788,15.141369827278753,13.122520516974918,11.372851114711594,9.8564709660833838,8.542274837272263,7.4033048589692951,6.4161975444400543,5.5607045385147105,4.8192772667127501,31.325302233632897,0,0,0]
[null,"LED17",624.72497275772844,0,1,null,0,85.670320297190742,74.247610924231978,64.347929467667711,55.768205538645347,48.332444800159308,41.888118826804735,36.303036316564103,31.462631474355558,27.267613944441489,23.631932085182619,20.481007807158274,17.750206766203839,15.383512530709989,13.33237752661533,11.554727189733285,10.014096897768846,8.678883978066338,7.5216994476574959,6.5188061879698278,5.6496320295738469,36.722608192230041,0,0,0]
[null,"LED22",752.19558801079745,0,1,null,0,103.15072993889942,89.397299280379499,77.477659376328901,67.147304792818375,58.194330820442595,50.435086711050246,43.710408482910218,37.882354018522186,32.831373482719222,28.453857018356665,24.660009415909112,21.372008160454563,18.52240707239395,16.052752796074749,13.912385756598118,12.057400989051697,10.449747523844811,9.0564478539988311,7.8489214734656496,6.8023986103368923,44.215590967189769,0,0,0]
[null,"LED46",631.61527628492126,0,1,null,0,86.615207304850657,75.066512997537245,65.057644597865604,56.383291984816857,48.865519720174603,42.350117090817989,36.703434812042254,31.809643503769955,27.568357703267292,23.892576676164989,20.706899786009657,17.945979814541701,15.553182505936137,13.479424838477993,11.6821681933476,10.124545767567922,8.7746063318921941,7.6046588209732358,6.5907043115101409,5.7119437366421151,37.127634288173795,0,0,0]
[null,"LED43",631.61527628492126,0,1,null,0,86.615207304850657,75.066512997537245,65.057644597865604,56.383291984816857,48.865519720174603,42.350117090817989,36.703434812042254,31.809643503769955,27.568357703267292,23.892576676164989,20.706899786009657,17.945979814541701,15.553182505936137,13.479424838477993,11.6821681933476,10.124545767567922,8.7746063318921941,7.6046588209732358,6.5907043115101409,5.7119437366421151,37.127634288173795,0,0,0]
[null,"LED17 PT",1842.0036405935941,0,1,null,0,252.59922167293004,218.9193254498727,189.73008205655637,164.43273778234882,142.50837274470231,123.507256378742,107.03962219490974,92.767672568921782,80.398649559732192,69.678829618434577,60.388319002643307,52.336543135624197,45.358337384207637,39.310559066313274,34.069151190804831,29.526597698697515,25.589718005537847,22.177755604799465,19.220721524159551,16.657958654271624,108.27673125276556,0,0,0]
[null,"LED35",1453.283971902677,0,1,null,0,199.29298296829717,172.72058523919088,149.69117387396543,129.73235069077003,112.43470393200072,97.443410074400617,84.450955397813871,73.190828011438683,63.43205094324685,54.974444150813937,47.644518264038744,41.291915828833588,35.786327051655768,31.014816778101672,26.879507874354779,23.295573491107461,20.189497025626466,17.497564088876274,15.164555543692767,13.142614804533727,85.426996229469296,0,0,0]
[null,"LED39",631.61527628492126,0,1,null,0,86.615207304850657,75.066512997537245,65.057644597865604,56.383291984816857,48.865519720174603,42.350117090817989,36.703434812042254,31.809643503769955,27.568357703267292,23.892576676164989,20.706899786009657,17.945979814541701,15.553182505936137,13.479424838477993,11.6821681933476,10.124545767567922,8.7746063318921941,7.6046588209732358,6.5907043115101409,5.7119437366421151,37.127634288173795,0,0,0]
[null,"LED26",631.61527628492126,0,1,null,0,86.615207304850657,75.066512997537245,65.057644597865604,56.383291984816857,48.865519720174603,42.350117090817989,36.703434812042254,31.809643503769955,27.568357703267292,23.892576676164989,20.706899786009657,17.945979814541701,15.553182505936137,13.479424838477993,11.6821681933476,10.124545767567922,8.7746063318921941,7.6046588209732358,6.5907043115101409,5.7119437366421151,37.127634288173795,0,0,0]
[null,"LED20",1453.283971902677,0,1,null,0,199.29298296829717,172.72058523919088,149.69117387396543,129.73235069077003,112.43470393200072,97.443410074400617,84.450955397813871,73.190828011438683,63.43205094324685,54.974444150813937,47.644518264038744,41.291915828833588,35.786327051655768,31.014816778101672,26.879507874354779,23.295573491107461,20.189497025626466,17.497564088876274,15.164555543692767,13.142614804533727,85.426996229469296,0,0,0]
[null,"LED28",1453.283971902677,0,1,null,0,199.29298296829717,172.72058523919088,149.69117387396543,129.73235069077003,112.43470393200072,97.443410074400617,84.450955397813871,73.190828011438683,63.43205094324685,54.974444150813937,47.644518264038744,41.291915828833588,35.786327051655768,31.014816778101672,26.879507874354779,23.295573491107461,20.189497025626466,17.497564088876274,15.164555543692767,13.142614804533727,85.426996229469296,0,0,0]
[null,"LED200",1108.768795543031,0,1,null,0,152.04863258530074,131.77548157392729,114.20541736407034,98.978028382194282,85.780957931235051,74.343496873737038,64.431030623905428,55.840226540718049,48.394863001955642,41.942214601694893,36.349919321468903,31.503263411939724,27.302828290347755,23.662451184968056,20.50745769363898,17.773130001153778,15.403379334333264,13.349595423088825,11.569649366676973,10.027029451120052,65.175691432280246,0,0,0]
[null,"LED105",1925.2697635153922,0,1,null,0,264.01774299300234,228.81537726060202,198.30666029252174,171.86577225351886,148.95033595304966,129.09029115930971,111.87825233806841,96.961152026325934,84.032998422815822,72.828598633107049,63.118118815359445,54.702369639978194,47.408720354647784,41.08755764069474,35.609216621935438,30.86132107234404,26.746478262698172,23.18028116100507,20.089577006204401,17.410966738710492,113.1712838016183,0,0,0]
[null,"LED198",1925.2697635153922,0,1,null,0,264.01774299300234,228.81537726060202,198.30666029252174,171.86577225351886,148.95033595304966,129.09029115930971,111.87825233806841,96.961152026325934,84.032998422815822,72.828598633107049,63.118118815359445,54.702369639978194,47.408720354647784,41.08755764069474,35.609216621935438,30.86132107234404,26.746478262698172,23.18028116100507,20.089577006204401,17.410966738710492,113.1712838016183,0,0,0]
[null,"LED88",1108.768795543031,0,1,null,0,152.04863258530074,131.77548157392729,114.20541736407034,98.978028382194282,85.780957931235051,74.343496873737038,64.431030623905428,55.840226540718049,48.394863001955642,41.942214601694893,36.349919321468903,31.503263411939724,27.302828290347755,23.662451184968056,20.50745769363898,17.773130001153778,15.403379334333264,13.349595423088825,11.569649366676973,10.027029451120052,65.175691432280246,0,0,0]
[null,"LED70",1108.768795543031,0,1,null,0,152.04863258530074,131.77548157392729,114.20541736407034,98.978028382194282,85.780957931235051,74.343496873737038,64.431030623905428,55.840226540718049,48.394863001955642,41.942214601694893,36.349919321468903,31.503263411939724,27.302828290347755,23.662451184968056,20.50745769363898,17.773130001153778,15.403379334333264,13.349595423088825,11.569649366676973,10.027029451120052,65.175691432280246,0,0,0]
[null,"LED150",953.73696618119038,0,1,null,0,130.78867491295236,113.35018492455869,98.23682693461754,85.138583343335199,73.786772230890506,63.948535933438443,55.422064475646657,48.032455878893778,41.628128428374609,36.077711304591332,31.267349797312484,27.098369824337485,23.485253847759154,20.353886668057932,17.64003511231687,15.288030430674613,13.249626373251324,11.483009523484482,9.9519415870198831,8.6250160420839013,56.062604273545389,0,0,0]
[null,"LED90",1108.768795543031,0,1,null,0,152.04863258530074,131.77548157392729,114.20541736407034,98.978028382194282,85.780957931235051,74.343496873737038,64.431030623905428,55.840226540718049,48.394863001955642,41.942214601694893,36.349919321468903,31.503263411939724,27.302828290347755,23.662451184968056,20.50745769363898,17.773130001153778,15.403379334333264,13.349595423088825,11.569649366676973,10.027029451120052,65.175691432280246,0,0,0]
[null,"LED72",1108.768795543031,0,1,null,0,152.04863258530074,131.77548157392729,114.20541736407034,98.978028382194282,85.780957931235051,74.343496873737038,64.431030623905428,55.840226540718049,48.394863001955642,41.942214601694893,36.349919321468903,31.503263411939724,27.302828290347755,23.662451184968056,20.50745769363898,17.773130001153778,15.403379334333264,13.349595423088825,11.569649366676973,10.027029451120052,65.175691432280246,0,0,0]
[null,"LED117",1453.283971902677,0,1,null,0,199.29298296829717,172.72058523919088,149.69117387396543,129.73235069077003,112.43470393200072,97.443410074400617,84.450955397813871,73.190828011438683,63.43205094324685,54.974444150813937,47.644518264038744,41.291915828833588,35.786327051655768,31.014816778101672,26.879507874354779,23.295573491107461,20.189497025626466,17.497564088876274,15.164555543692767,13.142614804533727,85.426996229469296,0,0,0]
[null,"LED158",1453.283971902677,0,1,null,0,199.29298296829717,172.72058523919088,149.69117387396543,129.73235069077003,112.43470393200072,97.443410074400617,84.450955397813871,73.190828011438683,63.43205094324685,54.974444150813937,47.644518264038744,41.291915828833588,35.786327051655768,31.014816778101672,26.879507874354779,23.295573491107461,20.189497025626466,17.497564088876274,15.164555543692767,13.142614804533727,85.426996229469296,0,0,0]
[null,"LED298",1925.2697635153922,0,1,null,0,264.01774299300234,228.81537726060202,198.30666029252174,171.86577225351886,148.95033595304966,129.09029115930971,111.87825233806841,96.961152026325934,84.032998422815822,72.828598633107049,63.118118815359445,54.702369639978194,47.408720354647784,41.08755764069474,35.609216621935438,30.86132107234404,26.746478262698172,23.18028116100507,20.089577006204401,17.410966738710492,113.1712838016183,0,0,0]
[null,"LED178",1108.768795543031,0,1,null,0,152.04863258530074,131.77548157392729,114.20541736407034,98.978028382194282,85.780957931235051,74.343496873737038,64.431030623905428,55.840226540718049,48.394863001955642,41.942214601694893,36.349919321468903,31.503263411939724,27.302828290347755,23.662451184968056,20.50745769363898,17.773130001153778,15.403379334333264,13.349595423088825,11.569649366676973,10.027029451120052,65.175691432280246,0,0,0]
[null,"LED175",1194.8975896329425,0,1,null,0,163.85972018104985,142.01175749024321,123.07685649154411,106.66660895933822,92.44439443142646,80.118475173902937,69.43601181738255,60.177876908398211,52.154159987278462,45.200271988974663,39.173569057111365,33.950426516163191,29.423702980674776,25.500542583251473,22.100470238817948,19.153740873642224,16.599908757156602,14.386587589535733,12.468375910930959,10.8059257894735,70.238517631577679,0,0,0]
[null,"LED79",1453.283971902677,0,1,null,0,199.29298296829717,172.72058523919088,149.69117387396543,129.73235069077003,112.43470393200072,97.443410074400617,84.450955397813871,73.190828011438683,63.43205094324685,54.974444150813937,47.644518264038744,41.291915828833588,35.786327051655768,31.014816778101672,26.879507874354779,23.295573491107461,20.189497025626466,17.497564088876274,15.164555543692767,13.142614804533727,85.426996229469296,0,0,0]
[null,"LED80",953.73696618119038,0,1,null,0,130.78867491295236,113.35018492455869,98.23682693461754,85.138583343335199,73.786772230890506,63.948535933438443,55.422064475646657,48.032455878893778,41.628128428374609,36.077711304591332,31.267349797312484,27.098369824337485,23.485253847759154,20.353886668057932,17.64003511231687,15.288030430674613,13.249626373251324,11.483009523484482,9.9519415870198831,8.6250160420839013,56.062604273545389,0,0,0]
[null,"LED60",910.67256913623464,0,1,null,0,124.88313111507779,108.23204696640074,93.801107370880644,81.294293054763244,70.455053980794816,61.061046783355501,52.919573878908096,45.863630695053686,39.748479935713206,34.448682610951437,29.855524929491246,25.874788272225743,22.42481650259565,19.434840968916234,16.843528839727409,14.597724994430427,12.651361661839701,10.964513440261074,9.5025783148929346,8.2355678729072075,53.5311911738969,0,0,0]
[null,"LED23 PT",1367.9547519281311,0,1,null,0,187.59154325529931,162.57933748792607,140.90209248953593,122.11514682426447,105.83312724769587,91.722043614669758,79.492437799380454,68.893446092796395,59.707653280423543,51.746632843033737,44.8470817972959,38.867470890989779,33.685141438857805,29.193789247010105,25.301284014075431,21.927779478865371,19.004075548349981,16.470198808569997,14.27417230076065,12.370949327325889,80.411170627618276,0,0,0]
[null,"LED155 TM",1681.3182321540278,0,1,null,0,230.56397254988741,199.82210954323577,173.17916160413768,150.088606723586,130.07679249377452,112.73322016127125,97.702124139768415,84.675174254465972,73.385151020537194,63.600464217798887,55.120402322092374,47.771015345813396,41.401546633038286,35.881340415299839,31.097161693259871,26.950873467491874,23.35742367182629,20.243100515582775,17.544020446838417,15.204817720593292,98.831315183856304,0,0,0]
[null,"LED81 TM",1617.0411570194183,0,1,null,0,221.74947360286981,192.18287712248718,166.55849350615554,144.35069437200147,125.10393512240128,108.42341043941445,93.966955714159184,81.438028285604616,70.579624514190684,61.169007912298575,53.01314019065876,45.944721498570928,39.818758632094799,34.509590814482152,29.908312039217858,25.920537100655473,22.464465487234733,19.469203422270098,16.873309632634086,14.623535014949539,95.052977597172003,0,0,0]
[null,"LED101 TM",1649.1724151897658,0,1,null,0,226.15572483187728,196.00162818762698,169.86807776261006,147.21900072759539,127.58980063058266,110.57782721317163,95.834116918082088,83.056234662337801,71.982070040692747,62.384460701933733,54.066532608342577,46.857661593896893,40.609973381377316,35.195310263860328,30.502602228678946,26.435588598188406,22.910843451763292,19.856064324861531,17.208589081546659,14.914110537340427,96.94171849271288,0,0,0]
[null,"LED29",657.45391451189482,0,1,null,0,90.158533583575405,78.137395772432015,67.719076336107747,58.68986615796004,50.864550670232035,44.082610580867758,38.204929170085393,33.110938614074009,28.696146798864135,24.869993892348916,21.55399470670239,18.680128745808741,16.189444913034247,14.030852257963017,12.16007195690128,10.538729029314435,9.133565158739172,7.9157564709072785,6.8603222747863128,5.9456126381481376,38.646482147962843,0,0,0]
[null,"LED24",621.27788841086897,0,1,null,0,85.197611772696703,73.837930203003793,63.992872842603305,55.460489796922865,48.06575782399981,41.656990114133166,36.102724765582074,31.289028130171133,27.117157712814983,23.501536684439657,20.367998459847701,17.652265331868012,15.298629954285616,13.258812627047533,11.490970943441198,9.9588414843157054,8.6309959530736098,7.4801964926637989,6.4828369603086227,5.6184586989341367,36.519981543071935,0,0,0]
[null,"LED58",909.7021546604152,0,1,null,0,124.75005540562199,108.11671468487241,93.701152726889418,81.207665696637491,70.379976937085814,60.995980012141047,52.863182677188917,45.814758320230396,39.706123877533024,34.411974027195278,29.823710823569247,25.847216047093344,22.40092057414757,19.414131164261228,16.825580342359732,14.582169630045094,12.637880346039083,10.952829633233872,9.4924523488026953,8.2267920356290087,53.474148231588515,0,0,0]
[null,"LED78",951.42765802073018,0,1,null,0,130.47199288742323,113.07572716910012,97.998963546553441,84.932435073679642,73.608110397189023,63.793695677563825,55.287869587221984,47.916153642259054,41.527333156624522,35.990355402407914,31.191641348753532,27.0327558355864,23.428388390841548,20.304603272062678,17.597322835787661,15.25101312434931,13.217544707769397,11.455205413400138,9.9278446916134566,8.6041320660649951,55.926858429422509,0,0,0]
[null,"LED151",955.98456051611697,0,1,null,0,131.09689394527521,113.61730808590518,98.468333674451145,85.339222517857678,73.96065951547665,64.099238246746424,55.552673147180244,48.145650060889544,41.72623005277093,36.162732712401478,31.341035017414605,27.162230348425993,23.540599635302534,20.401853017262191,17.681605948293903,15.32405848852139,13.280850690051874,11.510070598044953,9.9753945183056203,8.6453419158648703,56.194722453121699,0,0,0]
[null,"LED18 PT",1207.2547846946502,0,1,null,0,165.55429764325402,143.48039129082014,124.34967245204413,107.76971612510492,93.400420641757606,80.947031222856594,70.154093726475708,60.800214562945619,52.693519287886204,45.667716716168037,39.578687820678972,34.301529444588446,29.727992185309979,25.764259893935318,22.329025241410605,19.351821875889193,16.771578959103955,14.535368431223439,12.597319307060328,10.917676732785608,70.964898763106476,0,0,0]
[null,"LED19 PT",1295.6412225524564,0,1,null,0,177.67498237877922,153.98498472827532,133.45365343117197,115.65983297368236,100.23852191052471,86.873385655788084,75.290267568349677,65.25156522590305,56.551356529115978,49.011175658567176,42.476352237424891,36.812838605768228,31.904460124999119,27.650532108332573,23.963794493888237,20.768621894703148,17.999472308742739,15.599542667577042,13.519603645233444,11.71698982586898,76.160433868148402,0,0,0]
[null,"LED32 PT",1306.8296634959897,0,1,null,0,179.209285249733,155.31471388310192,134.606085365355,116.658607316641,101.10412634108889,87.623576162277033,75.940432673973433,65.815041650776976,57.039702764006719,49.434409062139153,42.843154520520599,37.130733917784525,32.179969395413266,27.889306809358157,24.170732568110392,20.947968225695664,18.154905795602918,15.734251689522534,13.636351464252856,11.81817126901915,76.818113248624513,0,0,0]
[null,"LED33 PT",1546.0129580268526,0,1,null,0,212.00917375385848,183.74128392001069,159.24244606400927,138.01011992214134,119.60877059918919,103.6609345192973,89.83947658339099,77.860879705605541,67.479429078191458,58.482171867765921,50.684548952063807,43.926609091788634,38.069727879550157,32.993764162276811,28.594595607306562,24.7819828596657,21.477718478376936,18.61402268126,16.13215299042534,13.981199258368633,90.877795179396117,0,0,0]
[null,"LED180 F",1754.3292936208368,0,1,null,0,240.57618799485101,208.49936292887085,180.69944787168811,156.606188155463,135.72536306806796,117.62864799232557,101.9448282600155,88.352184492013407,76.571893226411618,66.362307462890044,57.513999801171394,49.845466494348543,43.19940429510207,37.439483722421784,32.447552559432218,28.121212218174573,24.371717255751292,21.12215495498446,18.30586762765321,15.865085277299446,103.12305430244646,0,0,0]
[null,"LED360 F",2973.9439688439325,0,1,null,0,407.82543273736366,353.44870837238182,306.32221392273095,265.47925206636683,230.0820184575179,199.40441599651552,172.81716053031343,149.77487245960498,129.80488946499099,112.49757086965886,97.497894753704344,84.49817545321045,73.23175205944905,63.46751845152248,55.005182657986126,47.67115830358798,41.315003863109574,35.806336681361607,31.032158457180049,26.894537329556016,174.81449264211415,0,0,0]
[null,"LED100",947.2492841671326,0,1,null,0,129.89900054364199,112.57913380448971,97.568582630557771,84.559438279816732,73.2848465091745,63.513533641284567,55.045062489113299,47.70572082389819,41.344958047378427,35.83229697439463,31.054657377808688,26.914036394100865,23.325498208220747,20.215431780457976,17.520040876396919,15.184035426210661,13.159497369382567,11.404897720131551,9.8842446907806796,8.5663453986765941,55.681245091397841,0,0,0]
[null,"LED120",947.2492841671326,0,1,null,0,129.89900054364199,112.57913380448971,97.568582630557771,84.559438279816732,73.2848465091745,63.513533641284567,55.045062489113299,47.70572082389819,41.344958047378427,35.83229697439463,31.054657377808688,26.914036394100865,23.325498208220747,20.215431780457976,17.520040876396919,15.184035426210661,13.159497369382567,11.404897720131551,9.8842446907806796,8.5663453986765941,55.681245091397841,0,0,0]
[]
[]
[null,"Resdiual Tax Values in Nominal $"]
[]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,548.09192644630673,475.01300292013252,411.67793586411483,356.78754441556617,309.21587182682401,267.98708891658083,232.25547706103671,201.28808011956514,174.44966943695644,151.1897135120289,131.03108504375837,113.56027370459057,98.41890387731182,85.296383360336904,73.92353224562531,64.067061279541932,55.524786442269672,48.12148158330038,41.705284038860327,36.144579500345614,31.325302233632865,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14,-3.1974423109204508E-14]
[null,"LED17",null,null,null,null,642.52740222893055,556.8570819317398,482.60947100750781,418.2615415398401,362.49333600119473,314.16089120103544,272.27277237423073,235.96973605766664,204.50710458331108,177.2394906388696,153.60755855368697,133.12655074652869,115.37634398032486,99.992831449614869,86.660453922999537,75.105726733266252,65.0916298354974,56.412745857431062,48.891046409773566,42.372240221803736,36.722608192229892,-1.4921397450962104E-13,-1.4921397450962104E-13,-1.4921397450962104E-13,-1.4921397450962104E-13]
[null,"LED22",null,null,null,null,773.63047454174568,670.47974460284627,581.08244532246681,503.60478594613789,436.45748115331952,378.26315033287693,327.82806362182669,284.11765513891646,246.23530112039427,213.40392763767505,184.95007061931838,160.29006120340927,138.91805304295471,120.39564597056076,104.34289317448602,90.43050741788791,78.373106428836209,67.923358904991403,58.86691105099257,51.017989577526919,44.215590967190025,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13]
[null,"LED46",null,null,null,null,649.61405478637994,562.99884748152931,487.93233448399207,422.87468988612648,366.4913979013096,317.62587818113502,275.27576109031702,238.57232627827477,206.76268277450481,179.19432507123753,155.30174839507254,134.59484860906286,116.64886879452116,101.09568628858503,87.616261450107032,75.934093256759439,65.809547489191516,57.034941157299322,49.430282336326087,42.83957802481595,37.127634288173837,0,0,0,0]
[null,"LED43",null,null,null,null,649.61405478637994,562.99884748152931,487.93233448399207,422.87468988612648,366.4913979013096,317.62587818113502,275.27576109031702,238.57232627827477,206.76268277450481,179.19432507123753,155.30174839507254,134.59484860906286,116.64886879452116,101.09568628858503,87.616261450107032,75.934093256759439,65.809547489191516,57.034941157299322,49.430282336326087,42.83957802481595,37.127634288173837,0,0,0,0]
[null,"LED17 PT",null,null,null,null,1894.4941625469753,1641.8949408740452,1422.9756154241725,1233.2455333676162,1068.8127955852674,926.30442284056505,802.79716646182305,695.75754426691333,602.98987169799159,522.59122213825935,452.91239251982478,392.52407351718148,340.18753038155728,294.82919299734965,255.51863393103639,221.44948274023156,191.92288504153404,166.33316703599621,144.15541143119674,124.93468990703718,108.27673125276556,0,0,0,0]
[null,"LED35",null,null,null,null,1494.6973722622288,1295.4043892939317,1122.6838040547409,972.99263018077545,843.26027949000536,730.82557555800463,633.38216548360401,548.9312100857901,475.74038207435143,412.30833113110458,357.33388698029063,309.68936871625186,268.3974528874183,232.61112583576252,201.59630905766085,174.71680118330607,151.42122769219861,131.23173066657216,113.73416657769589,98.569611034003117,85.426996229469395,0,0,0,0]
[null,"LED39",null,null,null,null,649.61405478637994,562.99884748152931,487.93233448399207,422.87468988612648,366.4913979013096,317.62587818113502,275.27576109031702,238.57232627827477,206.76268277450481,179.19432507123753,155.30174839507254,134.59484860906286,116.64886879452116,101.09568628858503,87.616261450107032,75.934093256759439,65.809547489191516,57.034941157299322,49.430282336326087,42.83957802481595,37.127634288173837,0,0,0,0]
[null,"LED26",null,null,null,null,649.61405478637994,562.99884748152931,487.93233448399207,422.87468988612648,366.4913979013096,317.62587818113502,275.27576109031702,238.57232627827477,206.76268277450481,179.19432507123753,155.30174839507254,134.59484860906286,116.64886879452116,101.09568628858503,87.616261450107032,75.934093256759439,65.809547489191516,57.034941157299322,49.430282336326087,42.83957802481595,37.127634288173837,0,0,0,0]
[null,"LED20",null,null,null,null,1494.6973722622288,1295.4043892939317,1122.6838040547409,972.99263018077545,843.26027949000536,730.82557555800463,633.38216548360401,548.9312100857901,475.74038207435143,412.30833113110458,357.33388698029063,309.68936871625186,268.3974528874183,232.61112583576252,201.59630905766085,174.71680118330607,151.42122769219861,131.23173066657216,113.73416657769589,98.569611034003117,85.426996229469395,0,0,0,0]
[null,"LED28",null,null,null,null,1494.6973722622288,1295.4043892939317,1122.6838040547409,972.99263018077545,843.26027949000536,730.82557555800463,633.38216548360401,548.9312100857901,475.74038207435143,412.30833113110458,357.33388698029063,309.68936871625186,268.3974528874183,232.61112583576252,201.59630905766085,174.71680118330607,151.42122769219861,131.23173066657216,113.73416657769589,98.569611034003117,85.426996229469395,0,0,0,0]
[null,"LED200",null,null,null,null,1140.3647443897555,988.31611180445475,856.54063023052743,742.33521286645714,643.35718448426292,557.57622655302782,483.2327296792908,418.80169905538537,362.96147251466732,314.56660951271169,272.62439491101679,236.27447558954788,204.77121217760816,177.46838388726042,153.80593270229235,133.29847500865338,115.52534500749961,100.12196567316634,86.772370250077515,75.202720883400545,65.175691432280487,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13]
[null,"LED105",null,null,null,null,1980.1330724475174,1716.1153294545152,1487.2999521939132,1288.9932919013916,1117.1275196478728,968.17718369482304,839.08689253551336,727.20864019744499,630.24748817111902,546.21448974830321,473.38589111519616,410.26777229983674,355.56540265985853,308.15668230521078,267.06912466451604,231.45990804258059,200.59858697023657,173.85210870753841,150.67182754653334,130.58225054032894,113.17128380161844,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13]
[null,"LED198",null,null,null,null,1980.1330724475174,1716.1153294545152,1487.2999521939132,1288.9932919013916,1117.1275196478728,968.17718369482304,839.08689253551336,727.20864019744499,630.24748817111902,546.21448974830321,473.38589111519616,410.26777229983674,355.56540265985853,308.15668230521078,267.06912466451604,231.45990804258059,200.59858697023657,173.85210870753841,150.67182754653334,130.58225054032894,113.17128380161844,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13]
[null,"LED88",null,null,null,null,1140.3647443897555,988.31611180445475,856.54063023052743,742.33521286645714,643.35718448426292,557.57622655302782,483.2327296792908,418.80169905538537,362.96147251466732,314.56660951271169,272.62439491101679,236.27447558954788,204.77121217760816,177.46838388726042,153.80593270229235,133.29847500865338,115.52534500749961,100.12196567316634,86.772370250077515,75.202720883400545,65.175691432280487,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13]
[null,"LED70",null,null,null,null,1140.3647443897555,988.31611180445475,856.54063023052743,742.33521286645714,643.35718448426292,557.57622655302782,483.2327296792908,418.80169905538537,362.96147251466732,314.56660951271169,272.62439491101679,236.27447558954788,204.77121217760816,177.46838388726042,153.80593270229235,133.29847500865338,115.52534500749961,100.12196567316634,86.772370250077515,75.202720883400545,65.175691432280487,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13]
[null,"LED150",null,null,null,null,980.91506184714262,850.12638693419024,736.77620200963156,638.53937507501405,553.40079173167885,479.61401950078834,415.6654835673499,360.24341909170323,312.21096321280947,270.58283478443485,234.50512347984352,203.23777368253104,176.13940385819356,152.65415001043442,132.3002633423765,114.66022823005963,99.37219779938502,86.122571426133703,74.63956190264922,64.687620315629331,56.062604273545432,0,0,0,0]
[null,"LED90",null,null,null,null,1140.3647443897555,988.31611180445475,856.54063023052743,742.33521286645714,643.35718448426292,557.57622655302782,483.2327296792908,418.80169905538537,362.96147251466732,314.56660951271169,272.62439491101679,236.27447558954788,204.77121217760816,177.46838388726042,153.80593270229235,133.29847500865338,115.52534500749961,100.12196567316634,86.772370250077515,75.202720883400545,65.175691432280487,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13]
[null,"LED72",null,null,null,null,1140.3647443897555,988.31611180445475,856.54063023052743,742.33521286645714,643.35718448426292,557.57622655302782,483.2327296792908,418.80169905538537,362.96147251466732,314.56660951271169,272.62439491101679,236.27447558954788,204.77121217760816,177.46838388726042,153.80593270229235,133.29847500865338,115.52534500749961,100.12196567316634,86.772370250077515,75.202720883400545,65.175691432280487,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13]
[null,"LED117",null,null,null,null,1494.6973722622288,1295.4043892939317,1122.6838040547409,972.99263018077545,843.26027949000536,730.82557555800463,633.38216548360401,548.9312100857901,475.74038207435143,412.30833113110458,357.33388698029063,309.68936871625186,268.3974528874183,232.61112583576252,201.59630905766085,174.71680118330607,151.42122769219861,131.23173066657216,113.73416657769589,98.569611034003117,85.426996229469395,0,0,0,0]
[null,"LED158",null,null,null,null,1494.6973722622288,1295.4043892939317,1122.6838040547409,972.99263018077545,843.26027949000536,730.82557555800463,633.38216548360401,548.9312100857901,475.74038207435143,412.30833113110458,357.33388698029063,309.68936871625186,268.3974528874183,232.61112583576252,201.59630905766085,174.71680118330607,151.42122769219861,131.23173066657216,113.73416657769589,98.569611034003117,85.426996229469395,0,0,0,0]
[null,"LED298",null,null,null,null,1980.1330724475174,1716.1153294545152,1487.2999521939132,1288.9932919013916,1117.1275196478728,968.17718369482304,839.08689253551336,727.20864019744499,630.24748817111902,546.21448974830321,473.38589111519616,410.26777229983674,355.56540265985853,308.15668230521078,267.06912466451604,231.45990804258059,200.59858697023657,173.85210870753841,150.67182754653334,130.58225054032894,113.17128380161844,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13]
[null,"LED178",null,null,null,null,1140.3647443897555,988.31611180445475,856.54063023052743,742.33521286645714,643.35718448426292,557.57622655302782,483.2327296792908,418.80169905538537,362.96147251466732,314.56660951271169,272.62439491101679,236.27447558954788,204.77121217760816,177.46838388726042,153.80593270229235,133.29847500865338,115.52534500749961,100.12196567316634,86.772370250077515,75.202720883400545,65.175691432280487,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13]
[null,"LED175",null,null,null,null,1228.9479013578739,1065.088181176824,923.07642368658082,799.99956719503666,693.33295823569847,600.88856380427205,520.77008863036917,451.33407681298661,391.15619990458839,339.00203991730996,293.80176792833527,254.6281988712239,220.67777235506071,191.25406937438595,165.75352679113448,143.65305655231651,124.49931567867429,107.89940692151769,93.512819331981959,81.044443421051,70.238517631577494,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13]
[null,"LED79",null,null,null,null,1494.6973722622288,1295.4043892939317,1122.6838040547409,972.99263018077545,843.26027949000536,730.82557555800463,633.38216548360401,548.9312100857901,475.74038207435143,412.30833113110458,357.33388698029063,309.68936871625186,268.3974528874183,232.61112583576252,201.59630905766085,174.71680118330607,151.42122769219861,131.23173066657216,113.73416657769589,98.569611034003117,85.426996229469395,0,0,0,0]
[null,"LED80",null,null,null,null,980.91506184714262,850.12638693419024,736.77620200963156,638.53937507501405,553.40079173167885,479.61401950078834,415.6654835673499,360.24341909170323,312.21096321280947,270.58283478443485,234.50512347984352,203.23777368253104,176.13940385819356,152.65415001043442,132.3002633423765,114.66022823005963,99.37219779938502,86.122571426133703,74.63956190264922,64.687620315629331,56.062604273545432,0,0,0,0]
[null,"LED60",null,null,null,null,936.62348336308344,811.74035224800559,703.50830528160486,609.70719791072418,528.41290485596096,457.95785087516617,396.89680409181068,343.97723021290255,298.11359951784885,258.36511958213566,223.91643697118423,194.06091204169297,168.18612376946723,145.76130726687157,126.32646629795533,109.48293745822792,94.885212463797501,82.2338508019578,71.269337361696728,61.766759046803791,53.531191173896588,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13,-3.1263880373444408E-13]
[null,"LED23 PT",null,null,null,null,1406.9365744147449,1219.3450311594456,1056.7656936715196,915.86360118198365,793.7484543577192,687.91532711002333,596.19328349535363,516.70084569597316,447.80739960317675,388.09974632275322,336.35311347971947,291.50603168242355,252.63856079143378,218.95341935257596,189.75963010556586,164.45834609149043,142.53056661262505,123.52649106427506,107.05629225570507,92.78211995494442,80.411170627618532,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13]
[null,"LED155 TM",null,null,null,null,1729.2297941241557,1498.6658215742682,1298.8437120310325,1125.6645504268949,975.57594370330889,845.49915120953438,732.76593104826316,635.06380690849471,550.3886326540287,477.0034816334915,413.4030174156926,358.28261509360021,310.51159974778682,269.11005311474855,233.22871269944872,202.13155100618886,175.18067753869698,151.82325386687069,131.58015335128792,114.0361329044495,98.831315183856205,0,0,0,0]
[null,"LED81 TM",null,null,null,null,1663.1210520215236,1441.3715784186538,1249.1887012961665,1082.6302077900109,938.2795134180094,813.17557829560815,704.75216785619364,610.78521214203442,529.34718385642987,458.76755934223917,397.59855142994058,344.58541123928183,298.64068974071091,258.82193110861613,224.31234029413397,194.40402825491611,168.48349115426063,146.01902566702591,126.54982224475582,109.67651261212173,95.052977597172188,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13,1.8474111129762605E-13]
[null,"LED101 TM",null,null,null,null,1696.1679362390796,1470.0122114072024,1274.0105832195754,1104.1425054569654,956.92350472937005,829.33370409878739,718.75587688561575,622.92175996753372,539.86552530519589,467.88345526450314,405.49899456256941,351.43246195422682,304.57480036032996,263.96482697895266,228.76951671509232,198.26691448641338,171.83132588822497,148.92048243646167,129.06441811160013,111.85582903005347,96.941718492713051,1.7053025658242404E-13,1.7053025658242404E-13,1.7053025658242404E-13,1.7053025658242404E-13]
[null,"LED29",null,null,null,null,676.1890018768155,586.03046829324012,507.89307252080812,440.1739961847004,381.48413002674033,330.61957935650832,286.53696877564056,248.33203960555517,215.22110099148117,186.52495419261703,161.6549603002681,140.10096559356572,121.42083684775697,105.23139193472272,91.200539676759703,79.040467719858427,68.501738690543988,59.368173531804814,51.452417060897538,44.592094786111225,38.646482147963084,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13,2.4158453015843406E-13]
[null,"LED24",null,null,null,null,638.98208829522525,553.78447652252851,479.94654631952471,415.95367347692138,360.49318367999854,312.42742585599871,270.77043574186553,234.66771097628344,203.37868284611233,176.26152513329734,152.75998844885768,132.39198998900997,114.73972465714196,99.441094702856347,86.182282075808814,74.691311132367616,64.732469648051904,56.101473694978296,48.621277202314495,42.138440242005871,36.519981543071736,-1.9895196601282805E-13,-1.9895196601282805E-13,-1.9895196601282805E-13,-1.9895196601282805E-13]
[null,"LED58",null,null,null,null,935.625415542165,810.87536013654301,702.75864545167065,609.05749272478124,527.84982702814375,457.46985009105794,396.47387007891689,343.610687401728,297.7959290814976,258.0898052039646,223.67783117676933,193.85412035320007,168.00690430610672,145.60598373195916,126.19185256769794,109.36627222533821,94.78410259529312,82.146222249254038,71.193392616020162,61.700940267217469,53.474148231588458,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14,-5.6843418860808015E-14]
[null,"LED78",null,null,null,null,978.53994665567416,848.06795376825096,734.99222659915085,636.9932630525974,552.06082797891781,478.45271758172879,414.65902190416494,359.37115231694298,311.45499867468391,269.92766551805937,233.93731011565146,202.74566876689792,175.71291293131151,152.28452454046996,131.97992126840728,114.38259843261962,99.131585308270303,85.914040600500911,74.458835187100775,64.530990495487316,55.926858429422325,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13,-1.8474111129762605E-13]
[null,"LED151",null,null,null,null,983.22670458956406,852.12981064428891,738.51250255838374,640.04416888393257,554.70494636607486,480.7442868505982,416.64504860385176,361.0923754566715,312.94672539578198,271.22049534301107,235.0577626306096,203.71672761319499,176.554497264769,153.01389762946647,132.61204461220427,114.93043866391037,99.606380175388978,86.3255294853371,74.815458887292152,64.840064368986532,56.194722453121663,0,0,0,0]
[null,"LED18 PT",null,null,null,null,1241.6572323244052,1076.1029346811511,932.62254339033097,808.27287093828681,700.50315481318194,607.10273417142434,526.15570294856775,456.00160922209204,395.20139465914644,342.50787537126024,296.84015865509218,257.26147083441322,222.95994138982476,193.23194920451479,167.46768931057949,145.1386640691689,125.78684219327971,109.01526323417576,94.479894802952316,81.882575495891984,70.964898763106376,0,0,0,0]
[null,"LED19 PT",null,null,null,null,1332.5623678408442,1154.8873854620649,1000.9024007337896,867.44874730261768,751.78891432893533,651.55039241841064,564.67700676262257,489.38673919427288,424.13517396836983,367.58381743925383,318.57264178068664,276.09628954326172,239.28345093749348,207.37899081249435,179.72845870416177,155.76466421027354,134.99604231557038,116.99657000682764,101.3970273392506,87.877423694017153,76.160433868148175,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13]
[null,"LED32 PT",null,null,null,null,1344.0696393729975,1164.8603541232644,1009.5456402401625,874.93955487480753,758.28094755816653,657.17682121707765,569.55324505480064,493.61281238082722,427.79777073005027,370.75806796604354,321.3236589039044,278.48050438338379,241.34977046559925,209.169801070186,181.28049426082785,157.10976169271746,136.16179346702179,118.00688767141888,102.27263598189634,88.636284517643489,76.818113248624343,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13,-1.7053025658242404E-13]
[null,"LED33 PT",null,null,null,null,1590.0688031539387,1378.0596294000802,1194.3183454800696,1035.0758994160603,897.06577949391897,777.45700889472982,673.79607437543257,583.95659779204152,506.09571808643597,438.61628900824451,380.13411714047857,329.44956818841479,285.52295909662615,247.453231217076,214.45946705479918,185.86487144749262,161.08288858782691,139.60517010944997,120.99114742818998,104.85899443776464,90.877795179396003,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13,-1.1368683772161603E-13]
[null,"LED180 F",null,null,null,null,1804.3214099613826,1563.7452219665315,1355.2458590376607,1174.5464111659726,1017.9402230105096,882.21485994244165,764.58621195011608,662.64138369010061,574.2891991980872,497.71730597167561,431.35499850878557,373.84099870761418,323.99553221326562,280.79612791816356,243.35664419574178,210.90909163630957,182.78787941813499,158.4161621623837,137.29400720739923,118.98813957974602,103.12305430244658,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,"LED360 F",null,null,null,null,3058.6907455302276,2650.8653127928637,2297.4166044204821,1991.0943904977512,1725.6151384313844,1495.5331199738664,1296.1287039773508,1123.3115434470374,973.53667098743244,843.73178152244145,731.23421065278262,633.73631589907825,549.23814044586777,476.00638838641873,412.53886993489624,357.53368727691009,309.86252897332213,268.54752511021258,232.74118842885096,201.7090299716709,174.81449264211489,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13,7.3896444519050419E-13]
[null,"LED100",null,null,null,null,974.24250407731495,844.3435035336729,731.76436972918316,634.19578709862537,549.63634881880864,476.35150230963416,412.83796866834962,357.7929061792363,310.08718535533808,268.74222730795964,232.909930333565,201.85527295575631,174.94123656165544,151.61573835343469,131.40030657297672,113.8802656965798,98.696230270369142,85.536732900986578,74.131835180855035,64.247590490074359,55.681245091397763,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14]
[null,"LED120",null,null,null,null,974.24250407731495,844.3435035336729,731.76436972918316,634.19578709862537,549.63634881880864,476.35150230963416,412.83796866834962,357.7929061792363,310.08718535533808,268.74222730795964,232.909930333565,201.85527295575631,174.94123656165544,151.61573835343469,131.40030657297672,113.8802656965798,98.696230270369142,85.536732900986578,74.131835180855035,64.247590490074359,55.681245091397763,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14,-7.815970093361102E-14]
[]
[]
[null,"RAB Roll Forward"]
[null,"Opening RAB"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,556.47921402484178,543.72003906496229,529.78179540393512,514.60764559318443,498.13847031417197,480.31278448275776,461.06665042509383,440.33358802627555,418.04448174972498,394.12748442192287,368.50791767364325,341.10816892526492,311.84758480004461,280.6423608454229,247.40542743850111,212.04633174776478,174.47111561893917,134.5821892485331,92.278200504162101,47.453899746131299,6.4094201256378459E-14,0,0,0]
[null,"LED17",null,null,null,null,0,652.3598077790806,637.40224473904402,621.06246110234588,603.27382640715962,583.9670351586783,563.07000847837446,540.50779232022046,516.20245213807857,490.07296388465215,462.03510121846233,432.00131879124496,399.88063148397509,365.5784894553957,328.99664886245773,290.03303810746968,248.58161946199053,204.53224591258814,157.77051306851044,108.17760596608218,55.630140599235069,-2.9483332577934092E-13,0,0,0]
[null,"LED22",null,null,null,null,0,785.46911137694053,767.45956571007946,747.78576732433487,726.36749029374164,703.12128783820924,677.96037390502431,650.79450061682655,621.52983144663995,590.06880997594976,556.31002408707616,520.14806543620898,481.47338404841605,440.17213787072683,396.126037114013,349.21218320883554,299.30290219469316,246.26557235619251,189.96244591354986,130.25046456853266,66.981068700439295,4.8711592954847627E-13,0,0,0]
[null,"LED46",null,null,null,null,0,659.55490527085669,644.43237019693777,627.91236954677765,609.92753796859643,590.40780557378798,569.28029850143639,546.46923601192873,521.89582399259518,495.47814475445182,467.13104299514396,436.76600779908057,404.29105054151216,369.61057855892682,332.62526444362265,293.23191081565136,251.32331042051479,206.78810139602604,159.51061754662047,109.37073345810634,56.24370428038106,-4.3584056854337354E-13,0,0,0]
[null,"LED43",null,null,null,null,0,659.55490527085669,644.43237019693777,627.91236954677765,609.92753796859643,590.40780557378798,569.28029850143639,546.46923601192873,521.89582399259518,495.47814475445182,467.13104299514396,436.76600779908057,404.29105054151216,369.61057855892682,332.62526444362265,293.23191081565136,251.32331042051479,206.78810139602604,159.51061754662047,109.37073345810634,56.24370428038106,-4.3584056854337354E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,0,1923.4850427085607,1879.3826188010723,1831.204712910024,1778.7548648991785,1721.8287272887412,1660.2137752678802,1593.6890065849159,1522.0246309737722,1444.9817487640289,1362.3120183103156,1273.7573118648208,1179.0493595043115,1077.909380710307,970.04770318787189,855.16336849489517,732.94372403968305,603.06400099020527,465.18687762337635,318.96202762731446,164.02565285358688,1.0767825811071581E-12,0,0,0]
[null,"LED35",null,null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED39",null,null,null,null,0,659.55490527085669,644.43237019693777,627.91236954677765,609.92753796859643,590.40780557378798,569.28029850143639,546.46923601192873,521.89582399259518,495.47814475445182,467.13104299514396,436.76600779908057,404.29105054151216,369.61057855892682,332.62526444362265,293.23191081565136,251.32331042051479,206.78810139602604,159.51061754662047,109.37073345810634,56.24370428038106,-4.3584056854337354E-13,0,0,0]
[null,"LED26",null,null,null,null,0,659.55490527085669,644.43237019693777,627.91236954677765,609.92753796859643,590.40780557378798,569.28029850143639,546.46923601192873,521.89582399259518,495.47814475445182,467.13104299514396,436.76600779908057,404.29105054151216,369.61057855892682,332.62526444362265,293.23191081565136,251.32331042051479,206.78810139602604,159.51061754662047,109.37073345810634,56.24370428038106,-4.3584056854337354E-13,0,0,0]
[null,"LED20",null,null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED28",null,null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED200",null,null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED105",null,null,null,null,0,2010.4344593518408,1964.3384249164997,1913.9826799888542,1859.1618836283662,1799.6624510106474,1735.2622503313544,1665.7302891301847,1590.8263896781282,1510.3008530593745,1423.8941115671528,1331.3363690202646,1232.3472285941436,1126.6353077469432,1013.8978398073729,893.82026177680314,766.0757878834761,630.32496841151669,486.21523331181038,333.38042008567032,171.4402854155673,-6.6657969306633603E-13,0,0,0]
[null,"LED198",null,null,null,null,0,2010.4344593518408,1964.3384249164997,1913.9826799888542,1859.1618836283662,1799.6624510106474,1735.2622503313544,1665.7302891301847,1590.8263896781282,1510.3008530593745,1423.8941115671528,1331.3363690202646,1232.3472285941436,1126.6353077469432,1013.8978398073729,893.82026177680314,766.0757878834761,630.32496841151669,486.21523331181038,333.38042008567032,171.4402854155673,-6.6657969306633603E-13,0,0,0]
[null,"LED88",null,null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED70",null,null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED150",null,null,null,null,0,995.92571301139469,973.09073535347318,948.14558932396585,920.98855346576954,891.51382248016989,859.61135707959193,825.16672859929758,788.06095819125676,748.17035041759527,705.3663210550186,659.51521891540767,610.47814148138218,558.11074414901918,502.26304286309215,442.77920992315563,379.49736273153223,312.2493452467545,240.86050189827276,165.14944371024325,84.927806373963207,0,0,0,0]
[null,"LED90",null,null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED72",null,null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED117",null,null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED158",null,null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED298",null,null,null,null,0,2010.4344593518408,1964.3384249164997,1913.9826799888542,1859.1618836283662,1799.6624510106474,1735.2622503313544,1665.7302891301847,1590.8263896781282,1510.3008530593745,1423.8941115671528,1331.3363690202646,1232.3472285941436,1126.6353077469432,1013.8978398073729,893.82026177680314,766.0757878834761,630.32496841151669,486.21523331181038,333.38042008567032,171.4402854155673,-6.6657969306633603E-13,0,0,0]
[null,"LED178",null,null,null,null,0,1157.8154065763595,1131.2685581560838,1102.2685293236821,1070.6970635980988,1036.4311568201397,999.34288259849018,959.29921166273698,916.16182491788516,869.78691998809188,820.02501103035911,766.72072159171455,709.71257027597176,648.83274897847525,583.90689343930717,514.75384585724839,441.18540929833182,363.00609362411024,280.01285265575223,191.99481228079023,98.732989199751188,0,0,0,0]
[null,"LED175",null,null,null,null,0,1247.7541252235621,1219.1451263797564,1187.8923848790801,1153.8684581160596,1116.940787009012,1076.9715078867673,1033.8172578090926,987.32897309934549,937.35168086059014,883.72428323888175,826.2793341896629,764.84280849518825,699.2338627726175,629.2645882038712,554.73975470952223,475.45654627988728,391.20428716708579,301.76415863212981,206.90890593109418,106.40253521407793,0,0,0,0]
[null,"LED79",null,null,null,null,0,1517.5702811651699,1482.7748310507741,1444.7639515452738,1403.3826416699417,1358.4696775756283,1309.8573837515978,1257.3713962481586,1200.8304176437266,1140.045963478085,1074.8220998644497,1004.9551719835083,930.23352315283807,850.43720415504447,765.33767249756318,674.69748126634374,578.26995722455354,475.79886779601213,367.01807656126243,251.65118688200593,129.41117325705804,2.0510144402041107E-13,0,0,0]
[null,"LED80",null,null,null,null,0,995.92571301139469,973.09073535347318,948.14558932396585,920.98855346576954,891.51382248016989,859.61135707959193,825.16672859929758,788.06095819125676,748.17035041759527,705.3663210550186,659.51521891540767,610.47814148138218,558.11074414901918,502.26304286309215,442.77920992315563,379.49736273153223,312.2493452467545,240.86050189827276,165.14944371024325,84.927806373963207,0,0,0,0]
[null,"LED60",null,null,null,null,0,950.95635368779347,929.15245124163698,905.33366154626697,879.40285620678912,851.25900738573375,820.79704443545336,787.9077055261198,752.47738410052636,714.38796998134592,673.51668495075705,629.73591261643321,582.91302237177376,532.91018725194783,479.58419548080997,422.7862554970186,362.36179424075436,298.15024847526661,229.98484891008377,157.69239688509106,81.093033366799602,-2.8201448552806523E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,0,1428.4665059554011,1395.714062352002,1359.9349825232739,1320.9833663357929,1278.7074561600577,1232.9494215127434,1183.5451361816597,1130.3239475798639,1073.1084380670297,1011.7141779675593,945.94947000602804,875.61508487137564,800.50398761177235,720.40105455230992,635.0827804175666,544.31697533066881,447.86245134971296,345.46869819130194,236.87554777948691,121.81282724656882,8.7168113708674708E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,0,1755.6916828564483,1715.4364913010447,1671.4613384965057,1623.5869023168225,1571.6266613372259,1515.3866301434844,1454.6650854018824,1389.252282378257,1318.9301615841882,1243.4720452178733,1162.6423230562614,1076.1961274437567,983.87899701114111,885.4265287463403,780.56401802625203,669.00608620603532,550.4562953490356,424.60674966686963,291.13768322510066,149.71703345539061,6.6657969306633603E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,0,1688.5712983545841,1649.8550694551971,1607.561094042788,1561.5169055059951,1511.5431131650832,1457.4531477004102,1399.052997694798,1336.1409369900898,1268.5072425483095,1195.9339024976475,1118.1943140329952,1035.0529708298809,946.26513961947535,851.57652556074993,750.72292603394817,643.42987246719758,529.4122597953741,408.37396313719887,280.00744126299384,143.99332641153489,6.1530433206123324E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,0,1722.1238892029683,1682.6383532635296,1639.5039795488713,1592.5448744666969,1541.5780827723133,1486.4133279386588,1426.8527434636628,1362.6905948092715,1293.7129916563924,1219.6975901496387,1140.4132847950225,1055.6198896626843,965.06780853530984,868.49769363110124,765.64009251798382,656.21508282316972,539.93189432922077,416.48851803436423,285.57130174099416,146.85453172201986,9.7423185909695255E-13,0,0,0]
[null,"LED29",null,null,null,null,0,686.53652086501756,670.7953406640396,653.5995262133971,634.87895632398477,614.56069463044969,592.56888608791962,568.82464985583545,543.24596844703342,515.74757301620139,486.24082465770084,454.63359157846526,420.83012200727728,384.73091269716969,346.23257287299191,305.22768347133359,261.60465151498147,215.24755945891866,166.03600933953371,113.84496155319746,58.544568084679,-5.1275361005102767E-13,0,0,0]
[null,"LED24",null,null,null,null,0,648.76024096171943,633.88521020976293,617.63558562682647,599.94510440218119,580.74484345231576,559.96312161287267,537.52539841648706,513.35416934137686,487.36885741173705,459.48570102707998,429.61763789362612,397.67418492667491,363.56131398858594,327.18132332255357,288.43270453777245,247.21000499685738,203.40368545149269,156.89997276724193,107.58070757324165,55.32318666712839,-3.0765216603061662E-13,0,0,0]
[null,"LED58",null,null,null,null,0,949.94301273214512,928.16234456720031,904.36893622084665,878.46576279839803,850.35190411784617,819.92240149503232,787.06810952974797,751.67554272415691,713.62671675936838,672.79898425027102,629.06486479281614,582.2918691118374,532.34231711118821,479.07314962147257,422.3357336339285,361.97566080209248,297.83253898571377,229.73977660400382,157.52435955767976,81.006620471391571,-8.2040577608164429E-13,0,0,0]
[null,"LED78",null,null,null,null,0,993.51425213924426,970.73456540756274,945.84981970994204,918.75853989009272,889.3551768384267,857.5299577083623,823.16873090426816,786.15280566469823,746.35878605876428,703.65839920750113,657.91831753589327,608.99997485484369,556.75937606577929,501.04690027377319,441.70709708805055,378.57847588148434,311.49328777321097,240.27730009076316,164.74956306014963,84.722168464074898,7.1785505407143872E-13,0,0,0]
[null,"LED151",null,null,null,null,0,998.27273013450667,975.38393914204744,950.38000691583397,923.15897228007873,893.6147805933258,861.63713324736125,827.11133191272017,789.91811735359829,749.93350262914419,707.02860049208277,661.06944478941045,611.91680566348225,559.42599834518739,503.44668532407553,443.82267167323414,380.39169329943468,312.98519788154397,241.42811825243498,165.5386379716181,85.12794882754504,-7.1785505407143872E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,0,1260.6579432981925,1231.7530806227912,1200.177134668204,1165.8013448640127,1128.4917812508595,1088.1091544217697,1044.5086188292707,997.53956923454393,947.04543006747565,892.86343745887234,834.82441369825574,772.75253386255008,706.46508435260785,635.77221306588865,560.47667092468919,480.37354447012626,395.2499792225737,304.88489349945394,209.04868237116565,107.50291142548546,-1.7946376351785968E-13,0,0,0]
[null,"LED19 PT",null,null,null,null,0,1352.9541730401672,1321.9331059967758,1288.0453983326479,1251.1528625624346,1211.1117633466872,1167.7726135184632,1120.9799629900206,1070.5721802994506,1016.3812265492019,958.23242148027464,895.94420141745172,829.32786881223103,758.18733310114783,682.31884258790888,601.51070704819472,515.54301074611374,424.18731554109684,327.20635375350406,224.35371044635266,115.37349476936954,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,1364.6375369227592,1333.3485891029777,1299.1682459396759,1261.9571266368166,1221.5702546360635,1177.8568518819868,1130.6601259058691,1079.8170494859003,1025.1581326335563,966.5071866477407,903.68107996976551,836.48948556347307,764.734619535756,688.21097070337203,606.70502080231643,519.99495502604361,427.85036256855807,330.03192683777758,226.29110499362244,116.3697964539768,-4.6147824904592488E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,0,1614.4011526708869,1577.3855261331469,1536.9493048593624,1492.9275977984712,1445.1488939693111,1393.4348190710894,1337.5998835980745,1277.4512221719615,1212.7883237959211,1143.402752724606,1069.0778596343403,989.58848276733636,904.70063871307411,814.17120247891944,717.7475764906452,615.16734815173595,506.15793557819495,390.43622111302,267.70817221155642,137.66844927555999,-1.0255072201020553E-12,0,0,0]
[null,"LED180 F",null,null,null,null,0,1831.9324033353864,1789.9291344625528,1744.0443654277115,1694.0909870610244,1639.8743782651272,1581.1921298302623,1517.8337586088755,1449.5804117245225,1376.2045604792029,1297.4696836122107,1213.129939552171,1122.9298272921615,1026.6038355056664,923.87607950855352,814.45992565932386,698.05760277650552,574.3598001382685,443.04525161508826,303.78030547158482,156.21847935848609,-6.6657969306633603E-13,0,0,0]
[null,"LED360 F",null,null,null,null,0,3105.4969794094613,3034.2929194930502,2956.5089295493381,2871.8278215856376,2779.9196733685235,2680.4413602344634,2573.0360705577909,2457.3328043248071,2332.9458542446296,2199.4742688087035,2056.5012966915283,1903.5938118652059,1740.3017187798175,1566.1573369403418,1380.6747641888978,1183.3492179784153,973.65635390044713,751.05156070568717,514.96923103083361,264.82200701971038,-7.1785505407143872E-13,0,0,0]
[null,"LED100",null,null,null,null,0,989.15104707649562,966.47140163185281,941.69594198441132,914.72363862515306,885.44940598329492,853.76395330039759,819.55363029907323,782.70026747072154,743.08101080093854,700.56815074527947,655.02894526189971,606.32543670123403,554.31426234631999,498.84645839058658,439.76725713294388,376.9158771627865,310.12530630007268,239.22207704794999,164.02603430745893,84.350095095651042,-3.8456520753827075E-13,0,0,0]
[null,"LED120",null,null,null,null,0,989.15104707649562,966.47140163185281,941.69594198441132,914.72363862515306,885.44940598329492,853.76395330039759,819.55363029907323,782.70026747072154,743.08101080093854,700.56815074527947,655.02894526189971,606.32543670123403,554.31426234631999,498.84645839058658,439.76725713294388,376.9158771627865,310.12530630007268,239.22207704794999,164.02603430745893,84.350095095651042,-3.8456520753827075E-13,0,0,0]
[]
[null,"RAB Equity "]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,222.59168560993672,217.48801562598493,211.91271816157405,205.84305823727379,199.25538812566879,192.12511379310311,184.42666017003754,176.13343521051024,167.21779269989,157.65099376876915,147.40316706945731,136.44326757010597,124.73903392001785,112.25694433816916,98.962170975400454,84.818532699105916,69.788446247575664,53.832875699413243,36.911280201664844,18.98155989845252,2.5637680502551384E-14,0,0,0]
[null,"LED17",null,null,null,null,0,260.94392311163227,254.96089789561762,248.42498444093837,241.30953056286387,233.58681406347134,225.2280033913498,216.20311692808821,206.48098085523145,196.02918555386088,184.81404048738494,172.80052751649799,159.95225259359006,146.23139578215827,131.59865954498309,116.01321524298788,99.432647784796217,81.812898365035267,63.108205227404177,43.271042386432875,22.252056239694028,-1.1793333031173637E-13,0,0,0]
[null,"LED22",null,null,null,null,0,314.18764455077621,306.98382628403181,299.11430692973397,290.54699611749669,281.2485151352837,271.18414956200974,260.31780024673066,248.611932578656,236.0275239903799,222.52400963483046,208.0592261744836,192.58935361936642,176.06885514829074,158.45041484560522,139.68487328353422,119.72116087787727,98.506228942477009,75.984978365419948,52.100185827413071,26.792427480175718,1.9484637181939053E-13,0,0,0]
[null,"LED46",null,null,null,null,0,263.82196210834269,257.77294807877513,251.16494781871108,243.97101518743858,236.16312222951521,227.71211940057458,218.5876944047715,208.75832959703808,198.19125790178074,186.85241719805759,174.70640311963223,161.71642021660489,147.84423142357073,133.05010577744906,117.29276432626055,100.52932416820592,82.715240558410414,63.804247018648191,43.74829338324254,22.497481712152425,-1.7433622741734942E-13,0,0,0]
[null,"LED43",null,null,null,null,0,263.82196210834269,257.77294807877513,251.16494781871108,243.97101518743858,236.16312222951521,227.71211940057458,218.5876944047715,208.75832959703808,198.19125790178074,186.85241719805759,174.70640311963223,161.71642021660489,147.84423142357073,133.05010577744906,117.29276432626055,100.52932416820592,82.715240558410414,63.804247018648191,43.74829338324254,22.497481712152425,-1.7433622741734942E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,0,769.39401708342439,751.75304752042894,732.48188516400967,711.5019459596715,688.73149091549658,664.08551010715212,637.47560263396645,608.80985238950893,577.99269950561154,544.92480732412628,509.50292474592834,471.61974380172461,431.16375228412284,388.01908127514878,342.06534739795808,293.17748961587324,241.22560039608211,186.07475104935054,127.58481105092579,65.610261141434748,4.3071303244286328E-13,0,0,0]
[null,"LED35",null,null,null,null,0,607.02811246606802,593.10993242030963,577.90558061810952,561.35305666797672,543.3878710302514,523.94295350063919,502.94855849926347,480.33216705749066,456.01838539123401,429.92883994577988,401.98206879340336,372.09340926113526,340.17488166201781,306.13506899902529,269.87899250653749,231.30798288982143,190.31954711840487,146.80723062450497,100.66047475280237,51.764469302823215,8.2040577608164439E-14,0,0,0]
[null,"LED39",null,null,null,null,0,263.82196210834269,257.77294807877513,251.16494781871108,243.97101518743858,236.16312222951521,227.71211940057458,218.5876944047715,208.75832959703808,198.19125790178074,186.85241719805759,174.70640311963223,161.71642021660489,147.84423142357073,133.05010577744906,117.29276432626055,100.52932416820592,82.715240558410414,63.804247018648191,43.74829338324254,22.497481712152425,-1.7433622741734942E-13,0,0,0]
[null,"LED26",null,null,null,null,0,263.82196210834269,257.77294807877513,251.16494781871108,243.97101518743858,236.16312222951521,227.71211940057458,218.5876944047715,208.75832959703808,198.19125790178074,186.85241719805759,174.70640311963223,161.71642021660489,147.84423142357073,133.05010577744906,117.29276432626055,100.52932416820592,82.715240558410414,63.804247018648191,43.74829338324254,22.497481712152425,-1.7433622741734942E-13,0,0,0]
[null,"LED20",null,null,null,null,0,607.02811246606802,593.10993242030963,577.90558061810952,561.35305666797672,543.3878710302514,523.94295350063919,502.94855849926347,480.33216705749066,456.01838539123401,429.92883994577988,401.98206879340336,372.09340926113526,340.17488166201781,306.13506899902529,269.87899250653749,231.30798288982143,190.31954711840487,146.80723062450497,100.66047475280237,51.764469302823215,8.2040577608164439E-14,0,0,0]
[null,"LED28",null,null,null,null,0,607.02811246606802,593.10993242030963,577.90558061810952,561.35305666797672,543.3878710302514,523.94295350063919,502.94855849926347,480.33216705749066,456.01838539123401,429.92883994577988,401.98206879340336,372.09340926113526,340.17488166201781,306.13506899902529,269.87899250653749,231.30798288982143,190.31954711840487,146.80723062450497,100.66047475280237,51.764469302823215,8.2040577608164439E-14,0,0,0]
[null,"LED200",null,null,null,null,0,463.12616263054383,452.50742326243358,440.90741172947287,428.27882543923954,414.57246272805588,399.73715303939611,383.7196846650948,366.46472996715408,347.91476799523679,328.01000441214364,306.68828863668585,283.8850281103887,259.53309959139011,233.56275737572287,205.90153834289936,176.47416371933275,145.20243744964409,112.00514106230089,76.797924912316091,39.493195679900481,0,0,0,0]
[null,"LED105",null,null,null,null,0,804.17378374073633,785.73536996659993,765.59307199554178,743.66475345134654,719.86498040425897,694.10490013254184,666.2921156520739,636.33055587125136,604.12034122374985,569.55764462686113,532.53454760810587,492.9388914376575,450.65412309877729,405.55913592294917,357.52810471072127,306.43031515339044,252.12998736460668,194.48609332472415,133.35216803426815,68.57611416622693,-2.666318772265344E-13,0,0,0]
[null,"LED198",null,null,null,null,0,804.17378374073633,785.73536996659993,765.59307199554178,743.66475345134654,719.86498040425897,694.10490013254184,666.2921156520739,636.33055587125136,604.12034122374985,569.55764462686113,532.53454760810587,492.9388914376575,450.65412309877729,405.55913592294917,357.52810471072127,306.43031515339044,252.12998736460668,194.48609332472415,133.35216803426815,68.57611416622693,-2.666318772265344E-13,0,0,0]
[null,"LED88",null,null,null,null,0,463.12616263054383,452.50742326243358,440.90741172947287,428.27882543923954,414.57246272805588,399.73715303939611,383.7196846650948,366.46472996715408,347.91476799523679,328.01000441214364,306.68828863668585,283.8850281103887,259.53309959139011,233.56275737572287,205.90153834289936,176.47416371933275,145.20243744964409,112.00514106230089,76.797924912316091,39.493195679900481,0,0,0,0]
[null,"LED70",null,null,null,null,0,463.12616263054383,452.50742326243358,440.90741172947287,428.27882543923954,414.57246272805588,399.73715303939611,383.7196846650948,366.46472996715408,347.91476799523679,328.01000441214364,306.68828863668585,283.8850281103887,259.53309959139011,233.56275737572287,205.90153834289936,176.47416371933275,145.20243744964409,112.00514106230089,76.797924912316091,39.493195679900481,0,0,0,0]
[null,"LED150",null,null,null,null,0,398.37028520455789,389.23629414138929,379.25823572958637,368.39542138630782,356.605528992068,343.8445428318368,330.06669143971908,315.22438327650275,299.2681401670381,282.14652842200746,263.80608756616306,244.19125659255289,223.2442976596077,200.90521714523686,177.11168396926226,151.79894509261291,124.8997380987018,96.344200759309103,66.059777484097296,33.971122549585282,0,0,0,0]
[null,"LED90",null,null,null,null,0,463.12616263054383,452.50742326243358,440.90741172947287,428.27882543923954,414.57246272805588,399.73715303939611,383.7196846650948,366.46472996715408,347.91476799523679,328.01000441214364,306.68828863668585,283.8850281103887,259.53309959139011,233.56275737572287,205.90153834289936,176.47416371933275,145.20243744964409,112.00514106230089,76.797924912316091,39.493195679900481,0,0,0,0]
[null,"LED72",null,null,null,null,0,463.12616263054383,452.50742326243358,440.90741172947287,428.27882543923954,414.57246272805588,399.73715303939611,383.7196846650948,366.46472996715408,347.91476799523679,328.01000441214364,306.68828863668585,283.8850281103887,259.53309959139011,233.56275737572287,205.90153834289936,176.47416371933275,145.20243744964409,112.00514106230089,76.797924912316091,39.493195679900481,0,0,0,0]
[null,"LED117",null,null,null,null,0,607.02811246606802,593.10993242030963,577.90558061810952,561.35305666797672,543.3878710302514,523.94295350063919,502.94855849926347,480.33216705749066,456.01838539123401,429.92883994577988,401.98206879340336,372.09340926113526,340.17488166201781,306.13506899902529,269.87899250653749,231.30798288982143,190.31954711840487,146.80723062450497,100.66047475280237,51.764469302823215,8.2040577608164439E-14,0,0,0]
[null,"LED158",null,null,null,null,0,607.02811246606802,593.10993242030963,577.90558061810952,561.35305666797672,543.3878710302514,523.94295350063919,502.94855849926347,480.33216705749066,456.01838539123401,429.92883994577988,401.98206879340336,372.09340926113526,340.17488166201781,306.13506899902529,269.87899250653749,231.30798288982143,190.31954711840487,146.80723062450497,100.66047475280237,51.764469302823215,8.2040577608164439E-14,0,0,0]
[null,"LED298",null,null,null,null,0,804.17378374073633,785.73536996659993,765.59307199554178,743.66475345134654,719.86498040425897,694.10490013254184,666.2921156520739,636.33055587125136,604.12034122374985,569.55764462686113,532.53454760810587,492.9388914376575,450.65412309877729,405.55913592294917,357.52810471072127,306.43031515339044,252.12998736460668,194.48609332472415,133.35216803426815,68.57611416622693,-2.666318772265344E-13,0,0,0]
[null,"LED178",null,null,null,null,0,463.12616263054383,452.50742326243358,440.90741172947287,428.27882543923954,414.57246272805588,399.73715303939611,383.7196846650948,366.46472996715408,347.91476799523679,328.01000441214364,306.68828863668585,283.8850281103887,259.53309959139011,233.56275737572287,205.90153834289936,176.47416371933275,145.20243744964409,112.00514106230089,76.797924912316091,39.493195679900481,0,0,0,0]
[null,"LED175",null,null,null,null,0,499.10165008942488,487.65805055190259,475.15695395163203,461.54738324642386,446.77631480360481,430.78860315470695,413.52690312363706,394.93158923973823,374.94067234423608,353.48971329555275,330.51173367586517,305.9371233980753,279.69354510904702,251.7058352815485,221.8959018838089,190.18261851195493,156.48171486683432,120.70566345285192,82.763562372437676,42.561014085631172,0,0,0,0]
[null,"LED79",null,null,null,null,0,607.02811246606802,593.10993242030963,577.90558061810952,561.35305666797672,543.3878710302514,523.94295350063919,502.94855849926347,480.33216705749066,456.01838539123401,429.92883994577988,401.98206879340336,372.09340926113526,340.17488166201781,306.13506899902529,269.87899250653749,231.30798288982143,190.31954711840487,146.80723062450497,100.66047475280237,51.764469302823215,8.2040577608164439E-14,0,0,0]
[null,"LED80",null,null,null,null,0,398.37028520455789,389.23629414138929,379.25823572958637,368.39542138630782,356.605528992068,343.8445428318368,330.06669143971908,315.22438327650275,299.2681401670381,282.14652842200746,263.80608756616306,244.19125659255289,223.2442976596077,200.90521714523686,177.11168396926226,151.79894509261291,124.8997380987018,96.344200759309103,66.059777484097296,33.971122549585282,0,0,0,0]
[null,"LED60",null,null,null,null,0,380.38254147511742,371.66098049665482,362.13346461850682,351.76114248271568,340.50360295429351,328.31881777418135,315.16308221044795,300.99095364021053,285.75518799253837,269.40667398030286,251.89436504657328,233.16520894870951,213.16407490077916,191.83367819232399,169.11450219880746,144.94471769630175,119.26009939010665,91.993939564033511,63.076958754036426,32.437213346719844,-1.1280579421122609E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,0,571.3866023821605,558.28562494080086,543.97399300930954,528.39334653431717,511.48298246402311,493.17976860509737,473.41805447266393,452.12957903194558,429.24337522681191,404.68567118702373,378.37978800241126,350.24603394855029,320.20159504470894,288.160421820924,254.03311216702664,217.72679013226752,179.14498053988518,138.18747927652078,94.750219111794763,48.725130898627526,3.4867245483469884E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,0,702.2766731425794,686.17459652041794,668.58453539860238,649.43476092672904,628.65066453489044,606.15465205739372,581.86603416075297,555.70091295130283,527.57206463367527,497.38881808714933,465.05692922250455,430.47845097750269,393.55159880445649,354.17061149853612,312.22560721050081,267.60243448241414,220.18251813961425,169.84269986674786,116.45507329004027,59.886813382156248,2.666318772265344E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,0,675.42851934183363,659.94202778207887,643.02443761711527,624.60676220239804,604.61724526603336,582.98125908016414,559.62119907791919,534.4563747960359,507.4028970193238,478.37356099905901,447.27772561319807,414.02118833195237,378.50605584779015,340.63061022429997,300.28917041357926,257.37194898687903,211.76490391814966,163.34958525487957,112.00297650519754,57.597330564613962,2.4612173282449332E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,0,688.84955568118733,673.05534130541184,655.80159181954855,637.01794978667886,616.63123310892536,594.56533117546348,570.7410973854652,545.07623792370862,517.48519666255697,487.87903605985548,456.16531391800902,422.24795586507372,386.02712341412393,347.39907745244051,306.25603700719353,262.48603312926792,215.97275773168832,166.59540721374572,114.22852069639767,58.741812688807947,3.8969274363878106E-13,0,0,0]
[null,"LED29",null,null,null,null,0,274.61460834600706,268.31813626561586,261.43981048535886,253.95158252959391,245.82427785217988,237.02755443516787,227.52985994233418,217.29838737881337,206.29902920648055,194.49632986308035,181.8534366313861,168.33204880291092,153.8923650788679,138.49302914919676,122.09107338853345,104.64186060599259,86.099023783567475,66.41440373581348,45.537984621278987,23.417827233871602,-2.0510144402041107E-13,0,0,0]
[null,"LED24",null,null,null,null,0,259.50409638468778,253.5540840839052,247.05423425073059,239.97804176087249,232.29793738092633,223.98524864514908,215.01015936659485,205.34166773655076,194.94754296469483,183.79428041083202,171.84705515745046,159.06967397066998,145.42452559543437,130.87252932902143,115.37308181510899,98.88400199874296,81.361474180597085,62.759989106896775,43.032283029296664,22.129274666851359,-1.2306086641224666E-13,0,0,0]
[null,"LED58",null,null,null,null,0,379.97720509285807,371.26493782688016,361.74757448833867,351.38630511935924,340.1407616471385,327.96896059801293,314.82724381189922,300.6702170896628,285.45068670374735,269.1195937001084,251.62594591712647,232.91674764473498,212.93692684447529,191.62925984858904,168.9342934535714,144.790264320837,119.13301559428551,91.895910641601532,63.009743823071908,32.402648188556633,-3.2816231043265776E-13,0,0,0]
[null,"LED78",null,null,null,null,0,397.40570085569772,388.29382616302513,378.33992788397683,367.50341595603709,355.7420707353707,343.01198308334494,329.2674923617073,314.46112226587934,298.54351442350571,281.46335968300048,263.16732701435734,243.59998994193748,222.70375042631173,200.41876010950929,176.68283883522022,151.43139035259375,124.59731510928439,96.110920036305274,65.899825224059853,33.888867385629958,2.8714202162857549E-13,0,0,0]
[null,"LED151",null,null,null,null,0,399.30909205380271,390.15357565681899,380.15200276633362,369.26358891203154,357.44591223733033,344.65485329894454,330.8445327650881,315.96724694143933,299.97340105165767,282.81144019683313,264.42777791576418,244.7667222653929,223.77039933807498,201.37867412963021,177.52906866929368,152.15667731977388,125.19407915261759,96.571247300973994,66.21545518864724,34.051179531018015,-2.8714202162857549E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,0,504.26317731927702,492.70123224911652,480.07085386728158,466.32053794560511,451.39671250034382,435.24366176870791,417.80344753170834,399.01582769381758,378.81817202699028,357.14537498354895,333.92976547930232,309.10101354502007,282.58603374104314,254.30888522635547,224.19066836987568,192.14941778805053,158.09999168902948,121.95395739978159,83.619472948466267,43.001164570194192,-7.1785505407143872E-14,0,0,0]
[null,"LED19 PT",null,null,null,null,0,541.18166921606689,528.77324239871029,515.21815933305913,500.46114502497386,484.44470533867491,467.10904540738534,448.39198519600825,428.22887211978025,406.55249061968078,383.2929685921099,358.3776805669807,331.73114752489244,303.27493324045912,272.92753703516354,240.6042828192779,206.21720429844549,169.67492621643873,130.88254150140162,89.741484178541072,46.149397907747819,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,545.85501476910372,533.33943564119113,519.66729837587036,504.78285065472664,488.62810185442544,471.14274075279474,452.26405036234769,431.92681979436014,410.06325305342256,386.6028746590963,361.47243198790625,334.59579422538923,305.89384781430243,275.28438828134881,242.68200832092657,207.99798201041745,171.14014502742324,132.01277073511105,90.516441997448979,46.547918581590721,-1.8459129961836996E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,0,645.76046106835474,630.95421045325884,614.77972194374502,597.17103911938852,578.0595575877245,557.37392762843581,535.03995343922986,510.98048886878462,485.11532951836847,457.36110108984241,427.63114385373615,395.83539310693459,361.88025548522967,325.66848099156778,287.0990305962581,246.0669392606944,202.463174231278,156.174488445208,107.08326888462257,55.067379710224003,-4.1020288804082214E-13,0,0,0]
[null,"LED180 F",null,null,null,null,0,732.77296133415462,715.9716537850212,697.6177461710846,677.63639482440976,655.94975130605098,632.47685193210498,607.13350344355024,579.83216468980902,550.4818241916812,518.98787344488426,485.25197582086844,449.1719309168646,410.6415342022666,369.55043180342142,325.78397026372954,279.2230411106022,229.7439200553074,177.21810064603531,121.51212218863394,62.48739174339444,-2.666318772265344E-13,0,0,0]
[null,"LED360 F",null,null,null,null,0,1242.1987917637846,1213.7171677972201,1182.6035718197352,1148.7311286342551,1111.9678693474095,1072.1765440937854,1029.2144282231163,982.93312172992285,933.17834169785192,879.78970752348141,822.60051867661139,761.43752474608243,696.12068751192703,626.46293477613676,552.26990567555913,473.33968719136612,389.46254156017886,300.4206242822749,205.98769241233344,105.92880280788415,-2.8714202162857549E-13,0,0,0]
[null,"LED100",null,null,null,null,0,395.66041883059825,386.58856065274114,376.67837679376453,365.88945545006123,354.17976239331801,341.50558132015908,327.82145211962933,313.08010698828866,297.23240432037545,280.22726029811179,262.01157810475991,242.53017468049362,221.725704938528,199.53858335623465,175.90690285317757,150.76635086511462,124.05012252002908,95.688830819179998,65.61041372298358,33.740038038260415,-1.5382608301530831E-13,0,0,0]
[null,"LED120",null,null,null,null,0,395.66041883059825,386.58856065274114,376.67837679376453,365.88945545006123,354.17976239331801,341.50558132015908,327.82145211962933,313.08010698828866,297.23240432037545,280.22726029811179,262.01157810475991,242.53017468049362,221.725704938528,199.53858335623465,175.90690285317757,150.76635086511462,124.05012252002908,95.688830819179998,65.61041372298358,33.740038038260415,-1.5382608301530831E-13,0,0,0]
[]
[null,"RAB Debt "]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,333.88752841490503,326.23202343897736,317.86907724236107,308.76458735591063,298.88308218850318,288.18767068965462,276.63999025505626,264.20015281576531,250.82668904983498,236.47649065315372,221.10475060418594,204.66490135515895,187.10855088002677,168.38541650725372,148.44325646310065,127.22779904865887,104.6826693713635,80.749313549119861,55.366920302497256,28.472339847678779,3.8456520753827071E-14,0,0,0]
[null,"LED17",null,null,null,null,0,391.41588466744832,382.4413468434264,372.6374766614075,361.96429584429575,350.38022109520699,337.84200508702469,324.30467539213225,309.72147128284712,294.04377833079127,277.22106073107739,259.20079127474696,239.92837889038503,219.34709367323742,197.39798931747464,174.0198228644818,149.14897167719431,122.71934754755287,94.662307841106255,64.906563579649301,33.378084359541042,-1.7689999546760455E-13,0,0,0]
[null,"LED22",null,null,null,null,0,471.28146682616432,460.47573942604765,448.6714603946009,435.82049417624495,421.87277270292554,406.77622434301458,390.4767003700959,372.91789886798398,354.04128598556986,333.78601445224569,312.08883926172535,288.88403042904963,264.10328272243606,237.67562226840778,209.52730992530132,179.58174131681588,147.7593434137155,113.97746754812991,78.150278741119592,40.188641220263577,2.9226955772908574E-13,0,0,0]
[null,"LED46",null,null,null,null,0,395.732943162514,386.65942211816264,376.74742172806657,365.95652278115784,354.2446833442728,341.56817910086181,327.8815416071572,313.1374943955571,297.2868868526711,280.27862579708636,262.05960467944834,242.57463032490728,221.76634713535609,199.57515866617359,175.93914648939082,150.79398625230886,124.07286083761562,95.706370527972283,65.622440074863803,33.746222568228632,-2.6150434112602409E-13,0,0,0]
[null,"LED43",null,null,null,null,0,395.732943162514,386.65942211816264,376.74742172806657,365.95652278115784,354.2446833442728,341.56817910086181,327.8815416071572,313.1374943955571,297.2868868526711,280.27862579708636,262.05960467944834,242.57463032490728,221.76634713535609,199.57515866617359,175.93914648939082,150.79398625230886,124.07286083761562,95.706370527972283,65.622440074863803,33.746222568228632,-2.6150434112602409E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,0,1154.0910256251364,1127.6295712806434,1098.7228277460144,1067.252918939507,1033.0972363732446,996.12826516072812,956.21340395094944,913.21477858426329,866.98904925841737,817.3872109861893,764.25438711889251,707.42961570258683,646.74562842618423,582.02862191272311,513.09802109693703,439.76623442380981,361.83840059412313,279.11212657402581,191.37721657638866,98.415391712152129,6.4606954866429489E-13,0,0,0]
[null,"LED35",null,null,null,null,0,910.54216869910192,889.66489863046445,866.85837092716429,842.02958500196496,815.08180654537693,785.91443025095862,754.42283774889518,720.49825058623594,684.02757808685101,644.89325991866974,602.97310319010501,558.14011389170287,510.26232249302666,459.20260349853788,404.81848875980626,346.96197433473213,285.47932067760729,220.21084593675747,150.99071212920356,77.646703954234823,1.2306086641224663E-13,0,0,0]
[null,"LED39",null,null,null,null,0,395.732943162514,386.65942211816264,376.74742172806657,365.95652278115784,354.2446833442728,341.56817910086181,327.8815416071572,313.1374943955571,297.2868868526711,280.27862579708636,262.05960467944834,242.57463032490728,221.76634713535609,199.57515866617359,175.93914648939082,150.79398625230886,124.07286083761562,95.706370527972283,65.622440074863803,33.746222568228632,-2.6150434112602409E-13,0,0,0]
[null,"LED26",null,null,null,null,0,395.732943162514,386.65942211816264,376.74742172806657,365.95652278115784,354.2446833442728,341.56817910086181,327.8815416071572,313.1374943955571,297.2868868526711,280.27862579708636,262.05960467944834,242.57463032490728,221.76634713535609,199.57515866617359,175.93914648939082,150.79398625230886,124.07286083761562,95.706370527972283,65.622440074863803,33.746222568228632,-2.6150434112602409E-13,0,0,0]
[null,"LED20",null,null,null,null,0,910.54216869910192,889.66489863046445,866.85837092716429,842.02958500196496,815.08180654537693,785.91443025095862,754.42283774889518,720.49825058623594,684.02757808685101,644.89325991866974,602.97310319010501,558.14011389170287,510.26232249302666,459.20260349853788,404.81848875980626,346.96197433473213,285.47932067760729,220.21084593675747,150.99071212920356,77.646703954234823,1.2306086641224663E-13,0,0,0]
[null,"LED28",null,null,null,null,0,910.54216869910192,889.66489863046445,866.85837092716429,842.02958500196496,815.08180654537693,785.91443025095862,754.42283774889518,720.49825058623594,684.02757808685101,644.89325991866974,602.97310319010501,558.14011389170287,510.26232249302666,459.20260349853788,404.81848875980626,346.96197433473213,285.47932067760729,220.21084593675747,150.99071212920356,77.646703954234823,1.2306086641224663E-13,0,0,0]
[null,"LED200",null,null,null,null,0,694.68924394581563,678.76113489365025,661.36111759420919,642.41823815885925,621.85869409208374,599.60572955909413,575.57952699764212,549.69709495073107,521.87215199285515,492.01500661821547,460.0324329550287,425.82754216558305,389.29964938708514,350.3441360635843,308.85230751434904,264.71124557899907,217.80365617446614,168.00771159345132,115.19688736847414,59.239793519850707,0,0,0,0]
[null,"LED105",null,null,null,null,0,1206.2606756111045,1178.6030549498998,1148.3896079933124,1115.4971301770197,1079.7974706063883,1041.1573501988125,999.4381734781108,954.49583380687682,906.18051183562466,854.33646694029164,798.80182141215869,739.40833715648614,675.98118464816594,608.33870388442369,536.29215706608181,459.64547273008566,378.19498104691002,291.72913998708623,200.02825205140218,102.86417124934037,-3.9994781583980163E-13,0,0,0]
[null,"LED198",null,null,null,null,0,1206.2606756111045,1178.6030549498998,1148.3896079933124,1115.4971301770197,1079.7974706063883,1041.1573501988125,999.4381734781108,954.49583380687682,906.18051183562466,854.33646694029164,798.80182141215869,739.40833715648614,675.98118464816594,608.33870388442369,536.29215706608181,459.64547273008566,378.19498104691002,291.72913998708623,200.02825205140218,102.86417124934037,-3.9994781583980163E-13,0,0,0]
[null,"LED88",null,null,null,null,0,694.68924394581563,678.76113489365025,661.36111759420919,642.41823815885925,621.85869409208374,599.60572955909413,575.57952699764212,549.69709495073107,521.87215199285515,492.01500661821547,460.0324329550287,425.82754216558305,389.29964938708514,350.3441360635843,308.85230751434904,264.71124557899907,217.80365617446614,168.00771159345132,115.19688736847414,59.239793519850707,0,0,0,0]
[null,"LED70",null,null,null,null,0,694.68924394581563,678.76113489365025,661.36111759420919,642.41823815885925,621.85869409208374,599.60572955909413,575.57952699764212,549.69709495073107,521.87215199285515,492.01500661821547,460.0324329550287,425.82754216558305,389.29964938708514,350.3441360635843,308.85230751434904,264.71124557899907,217.80365617446614,168.00771159345132,115.19688736847414,59.239793519850707,0,0,0,0]
[null,"LED150",null,null,null,null,0,597.55542780683675,583.85444121208388,568.88735359437953,552.59313207946172,534.90829348810189,515.76681424775518,495.10003715957851,472.83657491475401,448.90221025055718,423.21979263301114,395.70913134924461,366.28688488882932,334.86644648941149,301.35782571785529,265.66752595389335,227.69841763891932,187.34960714805268,144.51630113896366,99.089666226145951,50.956683824377926,0,0,0,0]
[null,"LED90",null,null,null,null,0,694.68924394581563,678.76113489365025,661.36111759420919,642.41823815885925,621.85869409208374,599.60572955909413,575.57952699764212,549.69709495073107,521.87215199285515,492.01500661821547,460.0324329550287,425.82754216558305,389.29964938708514,350.3441360635843,308.85230751434904,264.71124557899907,217.80365617446614,168.00771159345132,115.19688736847414,59.239793519850707,0,0,0,0]
[null,"LED72",null,null,null,null,0,694.68924394581563,678.76113489365025,661.36111759420919,642.41823815885925,621.85869409208374,599.60572955909413,575.57952699764212,549.69709495073107,521.87215199285515,492.01500661821547,460.0324329550287,425.82754216558305,389.29964938708514,350.3441360635843,308.85230751434904,264.71124557899907,217.80365617446614,168.00771159345132,115.19688736847414,59.239793519850707,0,0,0,0]
[null,"LED117",null,null,null,null,0,910.54216869910192,889.66489863046445,866.85837092716429,842.02958500196496,815.08180654537693,785.91443025095862,754.42283774889518,720.49825058623594,684.02757808685101,644.89325991866974,602.97310319010501,558.14011389170287,510.26232249302666,459.20260349853788,404.81848875980626,346.96197433473213,285.47932067760729,220.21084593675747,150.99071212920356,77.646703954234823,1.2306086641224663E-13,0,0,0]
[null,"LED158",null,null,null,null,0,910.54216869910192,889.66489863046445,866.85837092716429,842.02958500196496,815.08180654537693,785.91443025095862,754.42283774889518,720.49825058623594,684.02757808685101,644.89325991866974,602.97310319010501,558.14011389170287,510.26232249302666,459.20260349853788,404.81848875980626,346.96197433473213,285.47932067760729,220.21084593675747,150.99071212920356,77.646703954234823,1.2306086641224663E-13,0,0,0]
[null,"LED298",null,null,null,null,0,1206.2606756111045,1178.6030549498998,1148.3896079933124,1115.4971301770197,1079.7974706063883,1041.1573501988125,999.4381734781108,954.49583380687682,906.18051183562466,854.33646694029164,798.80182141215869,739.40833715648614,675.98118464816594,608.33870388442369,536.29215706608181,459.64547273008566,378.19498104691002,291.72913998708623,200.02825205140218,102.86417124934037,-3.9994781583980163E-13,0,0,0]
[null,"LED178",null,null,null,null,0,694.68924394581563,678.76113489365025,661.36111759420919,642.41823815885925,621.85869409208374,599.60572955909413,575.57952699764212,549.69709495073107,521.87215199285515,492.01500661821547,460.0324329550287,425.82754216558305,389.29964938708514,350.3441360635843,308.85230751434904,264.71124557899907,217.80365617446614,168.00771159345132,115.19688736847414,59.239793519850707,0,0,0,0]
[null,"LED175",null,null,null,null,0,748.65247513413726,731.4870758278538,712.73543092744796,692.32107486963571,670.16447220540715,646.18290473206036,620.29035468545555,592.39738385960732,562.41100851635406,530.23456994332901,495.76760051379773,458.90568509711295,419.54031766357048,377.5587529223227,332.84385282571333,285.27392776793238,234.72257230025147,181.05849517927788,124.14534355865651,63.841521128446757,0,0,0,0]
[null,"LED79",null,null,null,null,0,910.54216869910192,889.66489863046445,866.85837092716429,842.02958500196496,815.08180654537693,785.91443025095862,754.42283774889518,720.49825058623594,684.02757808685101,644.89325991866974,602.97310319010501,558.14011389170287,510.26232249302666,459.20260349853788,404.81848875980626,346.96197433473213,285.47932067760729,220.21084593675747,150.99071212920356,77.646703954234823,1.2306086641224663E-13,0,0,0]
[null,"LED80",null,null,null,null,0,597.55542780683675,583.85444121208388,568.88735359437953,552.59313207946172,534.90829348810189,515.76681424775518,495.10003715957851,472.83657491475401,448.90221025055718,423.21979263301114,395.70913134924461,366.28688488882932,334.86644648941149,301.35782571785529,265.66752595389335,227.69841763891932,187.34960714805268,144.51630113896366,99.089666226145951,50.956683824377926,0,0,0,0]
[null,"LED60",null,null,null,null,0,570.5738122126761,557.49147074498217,543.2001969277602,527.6417137240735,510.75540443144024,492.478226661272,472.74462331567184,451.48643046031583,428.63278198880755,404.1100109704542,377.84154756985993,349.74781342306426,319.74611235116868,287.75051728848598,253.67175329821114,217.41707654445261,178.89014908515995,137.99090934605024,94.615438131054631,48.655820020079759,-1.6920869131683914E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,0,857.07990357324059,837.42843741120112,815.96098951396436,792.59001980147571,767.22447369603458,739.76965290764599,710.12708170899577,678.19436854791832,643.86506284021777,607.02850678053551,567.56968200361678,525.36905092282541,480.30239256706341,432.24063273138592,381.04966825053992,326.59018519840129,268.71747080982777,207.28121891478116,142.12532866769214,73.087696347941289,5.2300868225204819E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,0,1053.415009713869,1029.2618947806268,1002.8768030979033,974.15214139009345,942.97599680233543,909.23197808609063,872.7990512411294,833.55136942695412,791.35809695051296,746.08322713072391,697.58539383375683,645.71767646625403,590.32739820668462,531.25591724780418,468.33841081575122,401.40365172362118,330.27377720942133,254.76404980012177,174.68260993506038,89.830220073234358,3.9994781583980163E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,0,1013.1427790127505,989.91304167311819,964.53665642567273,936.91014330359701,906.92586789904988,874.47188862024609,839.43179861687884,801.68456219405391,761.10434552898562,717.56034149858851,670.91658841979711,621.03178249792848,567.75908377168514,510.94591533644996,450.43375562036891,386.05792348031855,317.64735587722447,245.0243778823193,168.00446475779628,86.39599584692094,3.6918259923673993E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,0,1033.2743335217808,1009.5830119581177,983.70238772932271,955.52692468001806,924.94684966338798,891.84799676319528,856.11164607819762,817.61435688556287,776.22779499383546,731.81855408978322,684.24797087701347,633.3719337976105,579.0406851211859,521.09861617866068,459.38405551079029,393.7290496939018,323.95913659753245,249.89311082061852,171.34278104459648,88.112719033211917,5.8453911545817149E-13,0,0,0]
[null,"LED29",null,null,null,null,0,411.9219125190105,402.47720439842374,392.15971572803824,380.92737379439086,368.73641677826981,355.54133165275175,341.29478991350123,325.94758106822002,309.44854380972083,291.74449479462049,272.78015494707915,252.49807320436636,230.83854761830179,207.73954372379515,183.13661008280016,156.96279090898886,129.14853567535118,99.621605603720226,68.30697693191847,35.126740850807401,-3.0765216603061657E-13,0,0,0]
[null,"LED24",null,null,null,null,0,389.25614457703165,380.33112612585774,370.58135137609588,359.9670626413087,348.44690607138944,335.97787296772361,322.51523904989222,308.01250160482613,292.42131444704222,275.69142061624797,257.77058273617564,238.60451095600493,218.13678839315156,196.30879399353213,173.05962272266348,148.32600299811443,122.04221127089561,94.139983660345152,64.548424543944989,33.193912000277031,-1.8459129961836996E-13,0,0,0]
[null,"LED58",null,null,null,null,0,569.96580763928705,556.89740674032021,542.62136173250792,527.0794576790388,510.21114247070767,491.95344089701939,472.24086571784875,451.00532563449411,428.17603005562103,403.67939055016262,377.43891887568969,349.37512146710242,319.40539026671291,287.44388977288355,253.4014401803571,217.18539648125548,178.69952339142824,137.84386596240228,94.514615734607858,48.603972282834938,-4.9224346564898653E-13,0,0,0]
[null,"LED78",null,null,null,null,0,596.10855128354649,582.44073924453767,567.50989182596516,551.25512393405563,533.613106103056,514.51797462501736,493.90123854256086,471.6916833988189,447.81527163525857,422.19503952450066,394.75099052153593,365.39998491290618,334.05562563946756,300.62814016426393,265.02425825283029,227.14708552889059,186.89597266392659,144.1663800544579,98.849737836089773,50.83330107844494,4.3071303244286323E-13,0,0,0]
[null,"LED151",null,null,null,null,0,598.96363808070396,585.23036348522839,570.22800414950041,553.89538336804719,536.16886835599541,516.9822799484167,496.26679914763207,473.95087041215896,449.96010157748651,424.21716029524964,396.64166687364627,367.15008339808935,335.65559900711241,302.06801119444532,266.29360300394046,228.2350159796608,187.79111872892636,144.85687095146099,99.323182782970861,51.076769296527026,-4.3071303244286323E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,0,756.39476597891553,739.05184837367472,720.10628080092238,699.48080691840755,677.09506875051568,652.86549265306178,626.7051712975624,598.52374154072629,568.22725804048537,535.71806247532334,500.89464821895342,463.65152031753001,423.87905061156471,381.46332783953318,336.28600255481348,288.22412668207573,237.14998753354422,182.93093609967235,125.42920942269939,64.501746855291273,-1.0767825811071581E-13,0,0,0]
[null,"LED19 PT",null,null,null,null,0,811.77250382410034,793.1598635980655,772.82723899958876,750.6917175374607,726.6670580080123,700.66356811107789,672.58797779401232,642.34330817967032,609.82873592952114,574.93945288816474,537.56652085047097,497.5967212873386,454.91239986068871,409.39130555274534,360.90642422891682,309.32580644766824,254.5123893246581,196.32381225210244,134.61222626781159,69.224096861621717,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,818.78252215365546,800.00915346178658,779.50094756380554,757.17427598208997,732.94215278163813,706.71411112919202,678.39607554352142,647.89022969154018,615.09487958013381,579.90431198864439,542.20864798185926,501.89369133808384,458.84077172145356,412.92658242202322,364.02301248138986,311.99697301562617,256.71021754113485,198.01915610266653,135.77466299617345,69.821877872386082,-2.7688694942755492E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,0,968.64069160253212,946.43131567988803,922.16958291561741,895.75655867908267,867.08933638158658,836.06089144265354,802.55993015884462,766.47073330317687,727.67299427755268,686.04165163476353,641.44671578060411,593.75308966040177,542.82038322784445,488.50272148735166,430.6485458943871,369.10040889104158,303.69476134691695,234.261732667812,160.62490332693383,82.60106956533599,-6.1530433206123314E-13,0,0,0]
[null,"LED180 F",null,null,null,null,0,1099.1594420012318,1073.9574806775317,1046.4266192566267,1016.4545922366146,983.92462695907625,948.7152778981573,910.7002551653253,869.74824703471347,825.72273628752168,778.48181016732644,727.87796373130254,673.75789637529681,615.96230130339984,554.32564770513204,488.67595539559431,418.83456166590332,344.6158800829611,265.82715096905292,182.2681832829509,93.731087615091653,-3.9994781583980163E-13,0,0,0]
[null,"LED360 F",null,null,null,null,0,1863.2981876456768,1820.5757516958301,1773.9053577296029,1723.0966929513825,1667.951804021114,1608.264816140678,1543.8216423346746,1474.3996825948841,1399.7675125467777,1319.6845612852221,1233.900778014917,1142.1562871191236,1044.1810312678904,939.69440216420503,828.4048585133387,710.00953078704913,584.19381234026821,450.63093642341227,308.98153861850017,158.89320421182623,-4.3071303244286323E-13,0,0,0]
[null,"LED100",null,null,null,null,0,593.49062824589737,579.88284097911162,565.01756519064679,548.83418317509177,531.26964358997691,512.25837198023851,491.73217817944391,469.62016048243288,445.84860648056309,420.34089044716768,393.0173671571398,363.79526202074038,332.588557407792,299.30787503435192,263.86035427976634,226.14952629767188,186.0751837800436,143.53324622877,98.415620584475349,50.610057057390627,-2.3073912452296244E-13,0,0,0]
[null,"LED120",null,null,null,null,0,593.49062824589737,579.88284097911162,565.01756519064679,548.83418317509177,531.26964358997691,512.25837198023851,491.73217817944391,469.62016048243288,445.84860648056309,420.34089044716768,393.0173671571398,363.79526202074038,332.588557407792,299.30787503435192,263.86035427976634,226.14952629767188,186.0751837800436,143.53324622877,98.415620584475349,50.610057057390627,-2.3073912452296244E-13,0,0,0]
[]
[null,"Return on Equity"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,17.969670863595024,17.557655160687165,17.107565301636175,16.617565907477491,16.085747913741073,15.510125861316915,14.888635092755326,14.219128850812371,13.499375275945827,12.727054299358731,11.899754428075601,11.014969418420993,10.070094834150771,9.0624244853634206,7.9891467441916744,6.8473407331435627,5.633972381826668,4.3458903476496022,2.9798217959504907,1.5323680348534063,2.0697119889022921E-15,0,0,0]
[null,"LED17",null,null,null,null,0,21.065820133049723,20.58281469820713,20.055174983131064,19.480749375616899,18.857299882044515,18.182498951463735,17.453926188821043,16.66906495358845,15.825298839932165,14.919908034431892,13.950065547230155,12.912833312355831,11.80515815282625,10.623867605987874,9.3656656044067148,8.027128007465862,6.6046979786688231,5.0946812034835309,3.4932409423928492,1.7963929136428507,-9.5206751489505452E-15,0,0,0]
[null,"LED22",null,null,null,null,0,25.364148469944453,24.782589267228342,24.147288482008399,23.455655481161266,22.704995624644564,21.892506441560016,21.01527367273777,20.070267175340053,19.054336684833785,17.964207429528745,16.796475592720178,15.547603617311552,14.213915347624885,12.791591002932368,11.276661977063688,9.665005458258344,7.9523388632411249,6.1342140793017617,4.2060115079561493,2.1629339035563859,1.5729811115657421E-14,0,0,0]
[null,"LED46",null,null,null,null,0,21.298162205314295,20.809829539775844,20.2763703073947,19.695609165105783,19.065283435698568,18.38303989687434,17.64643145822194,16.85291372233177,15.999841426143057,15.084464758491174,14.103925549689064,13.055253328839916,11.935361244436979,10.741041843660541,9.4689627056314087,8.1156619237249092,6.6775434318889415,5.1508721697439688,3.5317690810719404,1.8162059401246575,-1.4074041524535587E-14,0,0,0]
[null,"LED43",null,null,null,null,0,21.298162205314295,20.809829539775844,20.2763703073947,19.695609165105783,19.065283435698568,18.38303989687434,17.64643145822194,16.85291372233177,15.999841426143057,15.084464758491174,14.103925549689064,13.055253328839916,11.935361244436979,10.741041843660541,9.4689627056314087,8.1156619237249092,6.6775434318889415,5.1508721697439688,3.5317690810719404,1.8162059401246575,-1.4074041524535587E-14,0,0,0]
[null,"LED17 PT",null,null,null,null,0,62.112640072442794,60.688496956346214,59.132749517914952,57.439053721474288,55.600810835461282,53.611158068230253,51.462958876990932,49.148792938854356,46.660945772598822,43.991397999392994,41.131814230327393,38.073531568205503,34.807547710633948,31.324508641025755,27.61469589369154,23.668013378740092,19.473973752042003,15.02168431502702,10.299832428587132,5.2966704248429899,3.4771161413558511E-14,0,0,0]
[null,"LED35",null,null,null,null,0,49.004954322865501,47.881349396844989,46.653912725833734,45.317639061655228,43.86732220894482,42.297547637089551,40.6026848342797,38.776879394973832,36.81404483179265,34.707854102561356,32.451730842915218,30.038840294567922,27.462079919017263,24.714069686126951,21.787142026676911,18.673331437616863,15.364363728388645,11.851644896301893,8.1262496185541586,4.1789093480806851,6.6230783644873357E-15,0,0,0]
[null,"LED39",null,null,null,null,0,21.298162205314295,20.809829539775844,20.2763703073947,19.695609165105783,19.065283435698568,18.38303989687434,17.64643145822194,16.85291372233177,15.999841426143057,15.084464758491174,14.103925549689064,13.055253328839916,11.935361244436979,10.741041843660541,9.4689627056314087,8.1156619237249092,6.6775434318889415,5.1508721697439688,3.5317690810719404,1.8162059401246575,-1.4074041524535587E-14,0,0,0]
[null,"LED26",null,null,null,null,0,21.298162205314295,20.809829539775844,20.2763703073947,19.695609165105783,19.065283435698568,18.38303989687434,17.64643145822194,16.85291372233177,15.999841426143057,15.084464758491174,14.103925549689064,13.055253328839916,11.935361244436979,10.741041843660541,9.4689627056314087,8.1156619237249092,6.6775434318889415,5.1508721697439688,3.5317690810719404,1.8162059401246575,-1.4074041524535587E-14,0,0,0]
[null,"LED20",null,null,null,null,0,49.004954322865501,47.881349396844989,46.653912725833734,45.317639061655228,43.86732220894482,42.297547637089551,40.6026848342797,38.776879394973832,36.81404483179265,34.707854102561356,32.451730842915218,30.038840294567922,27.462079919017263,24.714069686126951,21.787142026676911,18.673331437616863,15.364363728388645,11.851644896301893,8.1262496185541586,4.1789093480806851,6.6230783644873357E-15,0,0,0]
[null,"LED28",null,null,null,null,0,49.004954322865501,47.881349396844989,46.653912725833734,45.317639061655228,43.86732220894482,42.297547637089551,40.6026848342797,38.776879394973832,36.81404483179265,34.707854102561356,32.451730842915218,30.038840294567922,27.462079919017263,24.714069686126951,21.787142026676911,18.673331437616863,15.364363728388645,11.851644896301893,8.1262496185541586,4.1789093480806851,6.6230783644873357E-15,0,0,0]
[null,"LED200",null,null,null,null,0,37.387850709636488,36.530607318409288,35.594146512651754,34.574649587211013,33.468144526241986,32.270500366559055,30.977421364234509,29.584440957807342,28.086915521247743,26.480017899596913,24.75873071996924,22.917839470363301,20.951925338480457,18.855357802493234,16.622286965441901,14.246635624664263,11.722091067382481,9.0420965832797044,6.1998426845993517,3.1882580239901097,0,0,0,0]
[null,"LED105",null,null,null,null,0,64.920386272989262,63.431866044301898,61.805792437893054,60.035534641643792,58.114195634247679,56.034602397716291,53.78929578824156,51.370520053891887,48.770211987239144,45.97998970062261,42.991141011351175,39.794611423728206,36.380991694352652,32.740504966705103,28.862993460568841,24.737904701361888,20.354277273967053,15.700726085142261,10.765427118072209,5.5361016620847376,-2.1525004684583838E-14,0,0,0]
[null,"LED198",null,null,null,null,0,64.920386272989262,63.431866044301898,61.805792437893054,60.035534641643792,58.114195634247679,56.034602397716291,53.78929578824156,51.370520053891887,48.770211987239144,45.97998970062261,42.991141011351175,39.794611423728206,36.380991694352652,32.740504966705103,28.862993460568841,24.737904701361888,20.354277273967053,15.700726085142261,10.765427118072209,5.5361016620847376,-2.1525004684583838E-14,0,0,0]
[null,"LED88",null,null,null,null,0,37.387850709636488,36.530607318409288,35.594146512651754,34.574649587211013,33.468144526241986,32.270500366559055,30.977421364234509,29.584440957807342,28.086915521247743,26.480017899596913,24.75873071996924,22.917839470363301,20.951925338480457,18.855357802493234,16.622286965441901,14.246635624664263,11.722091067382481,9.0420965832797044,6.1998426845993517,3.1882580239901097,0,0,0,0]
[null,"LED70",null,null,null,null,0,37.387850709636488,36.530607318409288,35.594146512651754,34.574649587211013,33.468144526241986,32.270500366559055,30.977421364234509,29.584440957807342,28.086915521247743,26.480017899596913,24.75873071996924,22.917839470363301,20.951925338480457,18.855357802493234,16.622286965441901,14.246635624664263,11.722091067382481,9.0420965832797044,6.1998426845993517,3.1882580239901097,0,0,0,0]
[null,"LED150",null,null,null,null,0,32.16015408368343,31.422773383113224,30.617251716719856,29.740304323711118,28.788514569025718,27.758329094820343,26.646052802714188,25.447843661082434,24.159707331502538,22.777491608262928,21.296880664643552,19.713389099471232,18.022355777238896,16.218937454858068,14.298102187886149,12.254622508835597,10.083068369929711,7.7777998424197232,5.3329595643196912,2.7424649281493534,0,0,0,0]
[null,"LED90",null,null,null,null,0,37.387850709636488,36.530607318409288,35.594146512651754,34.574649587211013,33.468144526241986,32.270500366559055,30.977421364234509,29.584440957807342,28.086915521247743,26.480017899596913,24.75873071996924,22.917839470363301,20.951925338480457,18.855357802493234,16.622286965441901,14.246635624664263,11.722091067382481,9.0420965832797044,6.1998426845993517,3.1882580239901097,0,0,0,0]
[null,"LED72",null,null,null,null,0,37.387850709636488,36.530607318409288,35.594146512651754,34.574649587211013,33.468144526241986,32.270500366559055,30.977421364234509,29.584440957807342,28.086915521247743,26.480017899596913,24.75873071996924,22.917839470363301,20.951925338480457,18.855357802493234,16.622286965441901,14.246635624664263,11.722091067382481,9.0420965832797044,6.1998426845993517,3.1882580239901097,0,0,0,0]
[null,"LED117",null,null,null,null,0,49.004954322865501,47.881349396844989,46.653912725833734,45.317639061655228,43.86732220894482,42.297547637089551,40.6026848342797,38.776879394973832,36.81404483179265,34.707854102561356,32.451730842915218,30.038840294567922,27.462079919017263,24.714069686126951,21.787142026676911,18.673331437616863,15.364363728388645,11.851644896301893,8.1262496185541586,4.1789093480806851,6.6230783644873357E-15,0,0,0]
[null,"LED158",null,null,null,null,0,49.004954322865501,47.881349396844989,46.653912725833734,45.317639061655228,43.86732220894482,42.297547637089551,40.6026848342797,38.776879394973832,36.81404483179265,34.707854102561356,32.451730842915218,30.038840294567922,27.462079919017263,24.714069686126951,21.787142026676911,18.673331437616863,15.364363728388645,11.851644896301893,8.1262496185541586,4.1789093480806851,6.6230783644873357E-15,0,0,0]
[null,"LED298",null,null,null,null,0,64.920386272989262,63.431866044301898,61.805792437893054,60.035534641643792,58.114195634247679,56.034602397716291,53.78929578824156,51.370520053891887,48.770211987239144,45.97998970062261,42.991141011351175,39.794611423728206,36.380991694352652,32.740504966705103,28.862993460568841,24.737904701361888,20.354277273967053,15.700726085142261,10.765427118072209,5.5361016620847376,-2.1525004684583838E-14,0,0,0]
[null,"LED178",null,null,null,null,0,37.387850709636488,36.530607318409288,35.594146512651754,34.574649587211013,33.468144526241986,32.270500366559055,30.977421364234509,29.584440957807342,28.086915521247743,26.480017899596913,24.75873071996924,22.917839470363301,20.951925338480457,18.855357802493234,16.622286965441901,14.246635624664263,11.722091067382481,9.0420965832797044,6.1998426845993517,3.1882580239901097,0,0,0,0]
[null,"LED175",null,null,null,null,0,40.29212661294374,39.368292838018213,38.359088065947248,37.260396955822067,36.067938946917693,34.777262184191684,33.383737231745812,31.882550567098964,30.268697848883967,28.53697695033803,26.68198075070573,24.698089676414451,22.579463983614659,20.320035773401663,17.913500730750656,15.353309577902413,12.632659232634024,9.7444836615352521,6.6814444180880548,3.4359208550127542,0,0,0,0]
[null,"LED79",null,null,null,null,0,49.004954322865501,47.881349396844989,46.653912725833734,45.317639061655228,43.86732220894482,42.297547637089551,40.6026848342797,38.776879394973832,36.81404483179265,34.707854102561356,32.451730842915218,30.038840294567922,27.462079919017263,24.714069686126951,21.787142026676911,18.673331437616863,15.364363728388645,11.851644896301893,8.1262496185541586,4.1789093480806851,6.6230783644873357E-15,0,0,0]
[null,"LED80",null,null,null,null,0,32.16015408368343,31.422773383113224,30.617251716719856,29.740304323711118,28.788514569025718,27.758329094820343,26.646052802714188,25.447843661082434,24.159707331502538,22.777491608262928,21.296880664643552,19.713389099471232,18.022355777238896,16.218937454858068,14.298102187886149,12.254622508835597,10.083068369929711,7.7777998424197232,5.3329595643196912,2.7424649281493534,0,0,0,0]
[null,"LED60",null,null,null,null,0,30.708016132029805,30.003930623308761,29.234780940072113,28.397430639405595,27.488617358687858,26.504948186004029,25.442894868958533,24.298788856436612,23.068816167684421,21.749012082892364,20.3352556492753,18.82326399644565,17.208586454671792,15.486598469403848,13.652495305231771,11.701285532216517,9.6277842873039354,7.4266063032919432,5.0921586975753339,2.6186335126380236,-9.1067327511700857E-15,0,0,0]
[null,"LED23 PT",null,null,null,null,0,46.127640179103381,45.070007446921466,43.914639425761486,42.6568247493936,41.291662902965761,39.814057268731752,38.218707929032831,36.500104218345278,34.652517015936986,32.669990770397511,30.546335247019044,28.275116988709375,25.849650480811572,23.262989009889381,20.507915206211116,17.576931259328312,14.462248795797633,11.1557784077362,7.6491188205299956,3.9335456876329715,2.8148083049071175E-14,0,0,0]
[null,"LED155 TM",null,null,null,null,0,56.694303908848696,55.394394541938759,53.974361228639502,52.428413349100751,50.750527805733896,48.934440475893858,46.973637366207655,44.861345458486461,42.59052323682667,40.153850885163592,37.543720144188313,34.752223816173959,31.771144905881332,28.591945385325602,25.205754569784968,21.6033570920183,17.775180461231848,13.71128219289413,9.4013364950431075,4.834620496260106,2.1525004684583838E-14,0,0,0]
[null,"LED81 TM",null,null,null,null,0,54.526871258466528,53.276657642454396,51.910912438465438,50.424066403007679,48.810326702513244,47.063668692785662,45.177827411500026,43.146288774077263,40.962280462935759,38.61876249979413,36.108417490359919,33.423640530388042,30.556528761731407,27.498870566632469,24.242134388118984,20.777457163969316,17.095632361301906,13.187097598419482,9.0419218401009278,4.649792152082032,1.9869235093462006E-14,0,0,0]
[null,"LED101 TM",null,null,null,null,0,55.610342121296313,54.335286257893138,52.942403147392781,51.426012883195114,49.78020752579932,47.998842718905678,46.07552901286806,44.003622885626797,41.77621745092609,39.386132843284614,36.825906268842218,34.08778171084775,31.163699278184176,28.045284184946365,24.723835348693598,21.190313594593139,17.435329452252176,13.449130531603084,9.2215884637605985,4.7421853923087722,3.1459622231314841E-14,0,0,0]
[null,"LED29",null,null,null,null,0,22.169444976306476,21.661135195658524,21.105852773383354,20.5013333756891,19.845221761901282,19.13506844216413,18.368326218475335,17.542346605119263,16.654376124433927,15.701552473713511,14.680900558910018,13.589328390655265,12.423622837977247,11.180445234933073,9.8563268352240367,8.4476641096963547,6.9507138814644041,5.361588293220632,3.676249601118549,1.8905047894314486,-1.6557695911218336E-14,0,0,0]
[null,"LED24",null,null,null,null,0,20.949583929918848,20.469243604598848,19.944515280425868,19.373259217281536,18.753249770264141,18.082172231298046,17.35761956049604,16.577089003556136,15.737978591351895,14.8375835177489,13.873092391549738,12.841583358335038,11.740020087829143,10.565247622275599,9.3139880811593923,7.9828362174600489,6.5682548204619344,5.0665699599850598,3.4739660667316818,1.7864808432703589,-9.9346175467310032E-15,0,0,0]
[null,"LED58",null,null,null,null,0,30.675293609810335,29.971958375988343,29.203628300162716,28.367170281618929,27.459325434115627,26.476704461231531,25.415782870283735,24.272896019372755,23.044233991930096,21.725836292959389,20.313586360970863,18.803205889412013,17.190248951193613,15.470095919700194,13.637947179457171,11.688816619403049,9.6175249014839093,7.4186924970489621,5.0867324832796736,2.6158430916308824,-2.6492313457949343E-14,0,0,0]
[null,"LED78",null,null,null,null,0,32.082283864848897,31.346688603377292,30.543117367578095,29.668293350135972,28.718808188777114,27.691117129496117,26.581534020950134,25.386226134325607,24.101208802795664,22.722339874492576,21.245313972719977,19.665656556923359,17.978717777724501,16.179666119105562,14.263481820602109,12.224950072129795,10.05865397382806,7.7589672530545206,5.3200467304063981,2.7358245263793681,2.3180774275705673E-14,0,0,0]
[null,"LED151",null,null,null,null,0,32.235943303030012,31.496824877338465,30.689404903551925,29.81039087994959,28.856358119764209,27.823744891243074,26.708847388067557,25.507814524409408,24.216642548713619,22.83116947010312,21.34706929110008,19.759846040151189,18.064827597230451,16.25715930557233,14.331797362360042,12.283501980958595,10.106830317039357,7.7961291506922041,5.3455273163626167,2.7489278721840202,-2.3180774275705673E-14,0,0,0]
[null,"LED18 PT",null,null,null,null,0,40.708813090786677,39.775425363907111,38.755783764166658,37.645730391301839,36.440940416589868,35.136915945527178,33.728979666277958,32.212268276667217,30.581725682254564,28.832095957779579,26.957916064016118,24.953508311811277,22.812972564814512,20.530178172123822,18.098755621787731,15.512087905805139,12.763301586958033,9.8452575574958239,6.7505414793630925,3.4714538953254523,-5.7951935689264182E-15,0,0,0]
[null,"LED19 PT",null,null,null,null,0,43.689217081833135,42.687493476425701,41.593201115275761,40.401877686824143,39.108881729761471,37.709386046376522,36.198370885990307,34.570616890721169,32.820697795570929,30.942972874558297,28.931579124354109,26.780423176591878,24.483172929737329,22.033248891101405,19.42381521927226,16.647770456923009,13.697737943622743,10.566055897938766,7.2447671577671642,3.7256085674670358,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,44.066492994856581,43.056119058473449,41.952376993775509,40.750765955149184,39.44660440019257,38.035023446185072,36.510959994657377,34.869149616240144,33.10411918771208,31.210179272902344,29.181416238828039,27.011684098163844,24.694596068849112,22.2235158413352,19.591548543664938,16.791531394253962,13.816024031912127,10.657298512300212,7.3073289596636988,3.7577808623201525,-1.4901926320096505E-14,0,0,0]
[null,"LED33 PT",null,null,null,null,0,52.131789695219794,50.936491454191078,49.630736326336525,48.209199696034823,46.666343178736653,44.996406761498143,43.193400669171119,41.251096946996839,39.163020750045362,36.922441329627958,34.522362706485815,31.955514020222832,29.214339544104519,26.290988353988094,23.177303639780018,19.864811647437005,16.344710239133686,12.607857058814741,8.6447572899309293,4.445550991726539,-3.3115391822436673E-14,0,0,0]
[null,"LED180 F",null,null,null,null,0,59.156247893244682,57.799890103380839,56.318191997813557,54.705111499655139,52.954363958958915,51.059413234234874,49.013462462655887,46.809444508454547,44.440012078664559,41.897527495004312,39.174052110331452,36.261335357717336,33.150803419797725,29.833547505650653,26.300311722034554,22.541480525387584,18.547065740543836,14.306693131661831,9.8095885103860265,5.0445633657719915,-2.1525004684583838E-14,0,0,0]
[null,"LED360 F",null,null,null,null,0,100.28183835341849,97.982536800723864,95.470757991168355,92.736259378962671,89.768387207783391,86.55606139213323,83.08775987096854,79.351502415794641,75.334833874842772,71.024806834338193,66.407963677244297,61.470318019222454,56.197335500883575,50.573913914718283,44.584362644385514,38.212381393306494,31.441038178755729,24.252746566861124,16.629242123120175,8.5515580522085965,-2.3180774275705673E-14,0,0,0]
[null,"LED100",null,null,null,null,0,31.94138846945599,31.209023713195624,30.408981511908788,29.53799944899696,28.592684130651545,27.569506370322369,26.464796205094828,25.274737738306232,23.995363802544976,22.622550436983818,21.152011172799504,19.57929112022558,17.899760850573607,16.108610066338841,14.200841052280866,12.171261900136544,10.014479499381842,7.724892286210947,5.2966827426445509,2.7238096374146434,-1.2418271933413754E-14,0,0,0]
[null,"LED120",null,null,null,null,0,31.94138846945599,31.209023713195624,30.408981511908788,29.53799944899696,28.592684130651545,27.569506370322369,26.464796205094828,25.274737738306232,23.995363802544976,22.622550436983818,21.152011172799504,19.57929112022558,17.899760850573607,16.108610066338841,14.200841052280866,12.171261900136544,10.014479499381842,7.724892286210947,5.2966827426445509,2.7238096374146434,-1.2418271933413754E-14,0,0,0]
[]
[null,"Return on Debt"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,15.648742110706493,15.542538977993699,15.581655392423952,15.54478165420714,15.047296364337392,14.508834885075029,13.927465847564662,13.301181083293077,12.627892815418605,11.905430752391176,11.131539080575202,10.303873352479153,9.4199972670844083,8.4773793386506355,7.4733894502562039,6.4052952882094356,5.270258653339873,4.0653316450480244,2.7874527138571241,1.4334425780712039,1.9360970874864274E-15,0,0,0]
[null,"LED17",null,null,null,null,0,18.344998587618708,18.220496803013042,18.266352921185291,18.223125889215432,17.639924576582285,17.008686934177994,16.327148820982547,15.592956063844028,14.803661164877871,13.956719894321788,13.049487764991682,12.079216384357562,11.043049680127526,9.9380199950929278,8.7610440468486246,7.5089187478582398,6.178316881186058,4.7657826270638495,3.2677269353027945,1.6804227383974302,-8.9060466024375678E-15,0,0,0]
[null,"LED22",null,null,null,null,0,22.088162953944277,21.938257480073982,21.993470207716687,21.941423012313251,21.239223687147355,20.479186566321417,19.658585527205247,18.774586044630944,17.824241226460835,16.804487711239023,15.712141423285537,14.543893180439705,13.2963041495018,11.965801144259641,10.548671760818909,9.0410593447829655,7.4389577846490962,5.7382061256036172,3.9344829977079132,2.0233008522708333,1.4714337864896851E-14,0,0,0]
[null,"LED46",null,null,null,null,0,18.547331796609278,18.421456839610926,18.467818720457256,18.424114922896393,17.834481285261475,17.19628150888844,16.507226480778364,15.764936062805477,14.96693576280127,14.110653289830822,13.193414989764314,12.212442157118749,11.164847219012612,10.047629786939771,8.8576725719280915,7.5917371585028128,6.246459632724596,4.8183460594173448,3.3037678035409037,1.6989566904986895,-1.3165460194907708E-14,0,0,0]
[null,"LED43",null,null,null,null,0,18.547331796609278,18.421456839610926,18.467818720457256,18.424114922896393,17.834481285261475,17.19628150888844,16.507226480778364,15.764936062805477,14.96693576280127,14.110653289830822,13.193414989764314,12.212442157118749,11.164847219012612,10.047629786939771,8.8576725719280915,7.5917371585028128,6.246459632724596,4.8183460594173448,3.3037678035409037,1.6989566904986895,-1.3165460194907708E-14,0,0,0]
[null,"LED17 PT",null,null,null,null,0,54.09028878085612,53.723194858723168,53.85840177424619,53.730946728053546,52.011375736154321,50.150169467649128,48.140652095280316,45.975882331752594,43.648643721489087,41.151434594652606,38.476457672067497,35.615609309303352,32.560468367796986,29.3022847004905,25.831967239053174,22.140071669330098,18.216787681223401,14.051925778759816,9.6349036356319857,4.9547319810196697,3.2526431069771989E-14,0,0,0]
[null,"LED35",null,null,null,null,0,42.675566968734884,42.385941203909155,42.49261528363936,42.392057189351227,41.035368795255216,39.566934543110236,37.981487411430059,36.273550938958934,34.437431565167074,32.467210704283744,30.356736543901675,28.09961555889139,25.689203731060218,23.118597464676455,20.38062418765535,17.467832627868834,14.372482753695675,11.08653536757221,7.6016413409359345,3.9091304785744145,6.1955106799565687E-15,0,0,0]
[null,"LED39",null,null,null,null,0,18.547331796609278,18.421456839610926,18.467818720457256,18.424114922896393,17.834481285261475,17.19628150888844,16.507226480778364,15.764936062805477,14.96693576280127,14.110653289830822,13.193414989764314,12.212442157118749,11.164847219012612,10.047629786939771,8.8576725719280915,7.5917371585028128,6.246459632724596,4.8183460594173448,3.3037678035409037,1.6989566904986895,-1.3165460194907708E-14,0,0,0]
[null,"LED26",null,null,null,null,0,18.547331796609278,18.421456839610926,18.467818720457256,18.424114922896393,17.834481285261475,17.19628150888844,16.507226480778364,15.764936062805477,14.96693576280127,14.110653289830822,13.193414989764314,12.212442157118749,11.164847219012612,10.047629786939771,8.8576725719280915,7.5917371585028128,6.246459632724596,4.8183460594173448,3.3037678035409037,1.6989566904986895,-1.3165460194907708E-14,0,0,0]
[null,"LED20",null,null,null,null,0,42.675566968734884,42.385941203909155,42.49261528363936,42.392057189351227,41.035368795255216,39.566934543110236,37.981487411430059,36.273550938958934,34.437431565167074,32.467210704283744,30.356736543901675,28.09961555889139,25.689203731060218,23.118597464676455,20.38062418765535,17.467832627868834,14.372482753695675,11.08653536757221,7.6016413409359345,3.9091304785744145,6.1955106799565687E-15,0,0,0]
[null,"LED28",null,null,null,null,0,42.675566968734884,42.385941203909155,42.49261528363936,42.392057189351227,41.035368795255216,39.566934543110236,37.981487411430059,36.273550938958934,34.437431565167074,32.467210704283744,30.356736543901675,28.09961555889139,25.689203731060218,23.118597464676455,20.38062418765535,17.467832627868834,14.372482753695675,11.08653536757221,7.6016413409359345,3.9091304785744145,6.1955106799565687E-15,0,0,0]
[null,"LED200",null,null,null,null,0,32.558906519206332,32.337939374014717,32.41932532004099,32.342605505303077,31.307533361295572,30.187205807587471,28.977604421638979,27.6745509908862,26.273701668996921,24.770540928831782,23.16037530526965,21.438326920831582,19.599326786805459,17.638107872334029,15.549197933681658,13.326912095639893,10.965345176768597,8.4583637498972148,5.7995979290302628,2.9824328735112191,0,0,0,0]
[null,"LED105",null,null,null,null,0,56.535391784589024,56.151703710864524,56.293022533769111,56.159805996497191,54.362503339779913,52.417162910776405,50.316807107443779,48.054180867818538,45.621741522920153,43.011648296652908,40.215751440827503,37.22558099303329,34.032335144689213,30.626868206185549,26.99967815559927,23.140893757022447,19.040261234085737,14.687130483786921,10.07044081524667,5.1787061975109578,-2.0135409709858852E-14,0,0,0]
[null,"LED198",null,null,null,null,0,56.535391784589024,56.151703710864524,56.293022533769111,56.159805996497191,54.362503339779913,52.417162910776405,50.316807107443779,48.054180867818538,45.621741522920153,43.011648296652908,40.215751440827503,37.22558099303329,34.032335144689213,30.626868206185549,26.99967815559927,23.140893757022447,19.040261234085737,14.687130483786921,10.07044081524667,5.1787061975109578,-2.0135409709858852E-14,0,0,0]
[null,"LED88",null,null,null,null,0,32.558906519206332,32.337939374014717,32.41932532004099,32.342605505303077,31.307533361295572,30.187205807587471,28.977604421638979,27.6745509908862,26.273701668996921,24.770540928831782,23.16037530526965,21.438326920831582,19.599326786805459,17.638107872334029,15.549197933681658,13.326912095639893,10.965345176768597,8.4583637498972148,5.7995979290302628,2.9824328735112191,0,0,0,0]
[null,"LED70",null,null,null,null,0,32.558906519206332,32.337939374014717,32.41932532004099,32.342605505303077,31.307533361295572,30.187205807587471,28.977604421638979,27.6745509908862,26.273701668996921,24.770540928831782,23.16037530526965,21.438326920831582,19.599326786805459,17.638107872334029,15.549197933681658,13.326912095639893,10.965345176768597,8.4583637498972148,5.7995979290302628,2.9824328735112191,0,0,0,0]
[null,"LED150",null,null,null,null,0,28.006409316918479,27.816338550562222,27.886344836421728,27.820352247481413,26.930007416013737,25.966327876602229,24.925857076233008,23.805001014253474,22.600023215720363,21.307039529878406,19.922012747885251,18.440747033704675,16.858882161890818,15.171887555779943,13.375056119393497,11.463497856136875,9.432133267151416,7.2756865219434719,4.9886783936727133,2.5654189512327843,0,0,0,0]
[null,"LED90",null,null,null,null,0,32.558906519206332,32.337939374014717,32.41932532004099,32.342605505303077,31.307533361295572,30.187205807587471,28.977604421638979,27.6745509908862,26.273701668996921,24.770540928831782,23.16037530526965,21.438326920831582,19.599326786805459,17.638107872334029,15.549197933681658,13.326912095639893,10.965345176768597,8.4583637498972148,5.7995979290302628,2.9824328735112191,0,0,0,0]
[null,"LED72",null,null,null,null,0,32.558906519206332,32.337939374014717,32.41932532004099,32.342605505303077,31.307533361295572,30.187205807587471,28.977604421638979,27.6745509908862,26.273701668996921,24.770540928831782,23.16037530526965,21.438326920831582,19.599326786805459,17.638107872334029,15.549197933681658,13.326912095639893,10.965345176768597,8.4583637498972148,5.7995979290302628,2.9824328735112191,0,0,0,0]
[null,"LED117",null,null,null,null,0,42.675566968734884,42.385941203909155,42.49261528363936,42.392057189351227,41.035368795255216,39.566934543110236,37.981487411430059,36.273550938958934,34.437431565167074,32.467210704283744,30.356736543901675,28.09961555889139,25.689203731060218,23.118597464676455,20.38062418765535,17.467832627868834,14.372482753695675,11.08653536757221,7.6016413409359345,3.9091304785744145,6.1955106799565687E-15,0,0,0]
[null,"LED158",null,null,null,null,0,42.675566968734884,42.385941203909155,42.49261528363936,42.392057189351227,41.035368795255216,39.566934543110236,37.981487411430059,36.273550938958934,34.437431565167074,32.467210704283744,30.356736543901675,28.09961555889139,25.689203731060218,23.118597464676455,20.38062418765535,17.467832627868834,14.372482753695675,11.08653536757221,7.6016413409359345,3.9091304785744145,6.1955106799565687E-15,0,0,0]
[null,"LED298",null,null,null,null,0,56.535391784589024,56.151703710864524,56.293022533769111,56.159805996497191,54.362503339779913,52.417162910776405,50.316807107443779,48.054180867818538,45.621741522920153,43.011648296652908,40.215751440827503,37.22558099303329,34.032335144689213,30.626868206185549,26.99967815559927,23.140893757022447,19.040261234085737,14.687130483786921,10.07044081524667,5.1787061975109578,-2.0135409709858852E-14,0,0,0]
[null,"LED178",null,null,null,null,0,32.558906519206332,32.337939374014717,32.41932532004099,32.342605505303077,31.307533361295572,30.187205807587471,28.977604421638979,27.6745509908862,26.273701668996921,24.770540928831782,23.16037530526965,21.438326920831582,19.599326786805459,17.638107872334029,15.549197933681658,13.326912095639893,10.965345176768597,8.4583637498972148,5.7995979290302628,2.9824328735112191,0,0,0,0]
[null,"LED175",null,null,null,null,0,35.08807163158847,34.849939831488328,34.937647810940582,34.854968426315118,33.73949221978549,32.532137991468169,31.228575169086756,29.824300977904382,28.314634143039459,26.69470837269477,24.959465614927655,23.103649080346528,21.121796022869145,19.008230270419634,16.75705449717508,14.362142228697131,11.817129571000368,9.1154066543159651,6.2501087820066816,3.2141072747770187,0,0,0,0]
[null,"LED79",null,null,null,null,0,42.675566968734884,42.385941203909155,42.49261528363936,42.392057189351227,41.035368795255216,39.566934543110236,37.981487411430059,36.273550938958934,34.437431565167074,32.467210704283744,30.356736543901675,28.09961555889139,25.689203731060218,23.118597464676455,20.38062418765535,17.467832627868834,14.372482753695675,11.08653536757221,7.6016413409359345,3.9091304785744145,6.1955106799565687E-15,0,0,0]
[null,"LED80",null,null,null,null,0,28.006409316918479,27.816338550562222,27.886344836421728,27.820352247481413,26.930007416013737,25.966327876602229,24.925857076233008,23.805001014253474,22.600023215720363,21.307039529878406,19.922012747885251,18.440747033704675,16.858882161890818,15.171887555779943,13.375056119393497,11.463497856136875,9.432133267151416,7.2756865219434719,4.9886783936727133,2.5654189512327843,0,0,0,0]
[null,"LED60",null,null,null,null,0,26.741826760727417,26.560338321825419,26.627183590971935,26.564170786975396,25.714027986768784,24.793861784661878,23.800371702509121,22.730126020744379,21.579556978699085,20.344955807946903,19.022467593056241,17.608085953947192,16.097647543858965,14.486826356737135,12.771127837646784,10.945882789608254,9.0062410700355269,6.9471650697340905,4.7634229671844972,2.4495817505998776,-8.5188271849402818E-15,0,0,0]
[null,"LED23 PT",null,null,null,null,0,40.169881285952506,39.897260828468568,39.997671565183325,39.903017715291767,38.625986954978899,37.243771467880499,35.75141348441408,34.143758092433544,32.415446027450493,30.560906212038727,28.574348035981497,26.449753368444437,24.180868293170082,21.76119455739493,19.183980724884513,16.442213023167266,13.528605874722864,10.435592101545137,7.1553127921533601,3.6796068197682552,2.6330920389815416E-14,0,0,0]
[null,"LED155 TM",null,null,null,null,0,49.37177468358481,49.036703845181805,49.160116116022323,49.043779487678499,47.474213610364771,45.775367872997656,43.941148807662273,41.965220643556144,39.840996445634403,37.561628944982452,35.120001050542314,32.508716031478343,29.720087359116118,26.746128197024817,23.578540527438669,20.208703901826041,16.627663803014904,12.82611960587143,8.7944121231024592,4.5225107223134815,2.0135409709858852E-14,0,0,0]
[null,"LED81 TM",null,null,null,null,0,47.484283541113768,47.162022516488761,47.28071671572711,47.168827655998165,45.65926654274125,44.025367959942812,42.261271393977978,40.360883291613831,38.317868537425802,36.12564163472662,33.77735758003098,31.265902420751026,28.583883485479628,25.723619275868618,22.677129008748992,19.436121796767573,15.991985455430379,12.33577492404646,8.4582002876564282,4.3496143866074215,1.8586532039869708E-14,0,0,0]
[null,"LED101 TM",null,null,null,null,0,48.427815353443009,48.099150872644053,48.220203573360543,48.106091233012556,46.566534533283765,44.900169728484634,43.101019854227424,41.162870275925663,39.079259996863279,36.843472663885109,34.448527260533488,31.887168477121417,29.151856746887518,26.234757937021914,23.127732682984146,19.822325354154685,16.309752638469817,12.58089173328491,8.6262681292938996,4.4360429739014924,2.9428675729793701E-14,0,0,0]
[null,"LED29",null,null,null,null,0,19.30608133032392,19.175056976853011,19.223315467727137,19.177823799200009,18.564068942808447,17.899761164052652,17.182517705012696,16.409861058910934,15.579215505014034,14.687903522989721,13.73314208266172,12.71203880497324,11.621587989831724,10.458666506365454,9.220029540976121,7.9023061984199847,6.5019949509941251,5.0154589307429687,3.4389210594338269,1.7684590108784271,-1.5488776699891419E-14,0,0,0]
[null,"LED24",null,null,null,null,0,18.243775232971313,18.119960419707567,18.165563514687133,18.122574999235358,17.542591653233142,16.914837030543392,16.237059483139667,15.506917827639578,14.721978070871874,13.879710021531126,12.977483784086814,12.012566130987594,10.982116749071601,9.8831843559593739,8.7127026820673734,7.4674863137371537,6.1442263928275374,4.7394861679647864,3.2496963924884574,1.6711505639683102,-9.2932660199348539E-15,0,0,0]
[null,"LED58",null,null,null,null,0,26.713330617681091,26.532035573215556,26.598809611912152,26.535863954483144,25.686627068111857,24.767441396914691,23.775009979742055,22.705904753874925,21.556561760457502,20.323276183134361,19.002197214279352,17.589322743019029,16.080493859063093,14.471389166157641,12.757518898774316,10.934218835438921,8.9966440018868887,6.9397621570099419,4.7583470543279089,2.4469714714819344,-2.4782042719826275E-14,0,0,0]
[null,"LED78",null,null,null,null,0,27.938596668490145,27.748986125431699,27.818822903247629,27.752990103881981,26.864801087547661,25.903454930508172,24.865503449191497,23.747361345192427,22.545301190791811,21.255448240029793,19.873775059462957,18.39609597254216,16.818061311349016,15.135151469223061,13.342670747599865,11.43574099016095,9.4092949971705693,7.2580697126408715,4.9765991767262134,2.5592072354986417,2.168428737984799E-14,0,0,0]
[null,"LED151",null,null,null,null,0,28.07240974382275,27.881891053151037,27.952062317130391,27.885914208823298,26.993471174108503,26.027520609508425,24.984597816231844,23.861100323937134,22.65328285223444,21.35725209690635,19.968961334948787,18.48420484234002,16.898612118245524,15.207641909160033,13.406576026274768,11.490512949137878,9.4543612084488888,7.2928325405935412,5.0004348062832742,2.5714646654138877,-2.168428737984799E-14,0,0,0]
[null,"LED18 PT",null,null,null,null,0,35.450939670868642,35.210345198544729,35.298960221931104,35.215425797265162,34.088413742650836,32.868573497257785,31.551529703610623,30.132733020918419,28.607453762262143,26.970775310429673,25.217587304949966,23.342578592632833,21.34022993366845,19.204806455079591,16.930349843050585,14.510670265378923,11.939338015008673,9.209674865308644,6.3147451274527082,3.2473463999441097,-5.4210718449619974E-15,0,0,0]
[null,"LED19 PT",null,null,null,null,0,38.046400310946041,37.788191256641099,37.883294029222668,37.793643819944961,36.584120118085139,35.274972018697405,33.861503832371078,32.33883314858361,30.701884007049113,28.945379831508543,27.063836117967941,25.051552869127867,22.902606766476413,20.610843071237984,18.169867245081175,15.573036281190928,12.813449736002035,9.8839404515735136,6.7770649582551661,3.4850935469591708,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,38.374947979531662,38.114509174656206,38.210433202177853,38.120008823280791,36.900040343752174,35.57958716550359,34.153913049747871,32.618093424165828,30.967008495286173,29.195336121255909,27.297544436938221,25.267884223009805,23.100381010456445,20.78882691158282,18.326772168361501,15.707516408644992,12.924099600454285,9.9692926942367688,6.8355879426555344,3.5151888871305879,-1.3939899029902278E-14,0,0,0]
[null,"LED33 PT",null,null,null,null,0,45.398546189447124,45.090440413799712,45.203920994840296,45.096946638961036,43.653692685963101,42.091562761104448,40.4049537726113,38.588039825318518,36.634764072438706,34.538830283867043,32.293694121483199,29.892554111598113,27.328342304370022,24.5937146096799,21.681040798611846,18.582394159328075,15.289540795760558,11.793928557162538,8.08667558617136,4.1585584726303066,-3.0977553399782839E-14,0,0,0]
[null,"LED180 F",null,null,null,null,0,51.51573863235523,51.166117379217809,51.294888814504276,51.173500280720774,49.535776175801352,47.763158246958838,45.849288418096542,43.787555788253584,41.571087385446816,39.192738598853339,36.645083278509617,33.920403491347528,31.010678922020517,27.907575906593927,24.602436086782557,21.086264672014337,17.349718296182431,13.383092455517579,9.1763085135684097,4.7189002588190334,-2.0135409709858852E-14,0,0,0]
[null,"LED360 F",null,null,null,null,0,87.329625494668036,86.736946559801893,86.955240260261746,86.7494620752625,83.973187551337176,80.968240636459299,77.723843102088793,74.228788130262387,70.471424639480375,66.439641065315385,62.120848577394433,57.50196371380224,52.569390413331924,47.309001425365871,41.706119076507171,35.745495372396896,29.411291412446008,22.687056094481065,15.555704085550186,7.9994930343585047,-2.168428737984799E-14,0,0,0]
[null,"LED100",null,null,null,null,0,27.815899056284216,27.627121223657078,27.696651300102726,27.631107617881458,26.746819250988658,25.789695026760313,24.756301904972364,23.643070332733188,22.446289252024886,21.162100933564666,19.786495631142035,18.315306050395193,16.744201625792094,15.068682599376634,13.28407389462952,11.385518778575012,9.3679723050399009,7.2261945317385141,4.9547435036179106,2.5479679946497669,-1.1616582524918565E-14,0,0,0]
[null,"LED120",null,null,null,null,0,27.815899056284216,27.627121223657078,27.696651300102726,27.631107617881458,26.746819250988658,25.789695026760313,24.756301904972364,23.643070332733188,22.446289252024886,21.162100933564666,19.786495631142035,18.315306050395193,16.744201625792094,15.068682599376634,13.28407389462952,11.385518778575012,9.3679723050399009,7.2261945317385141,4.9547435036179106,2.5479679946497669,-1.1616582524918565E-14,0,0,0]
[]
[null,"Return of Asset"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,12.759174959879319,13.938243661027288,15.174149810750681,16.469175279012461,17.825685831414233,19.246134057663962,20.733062398818237,22.289106276550569,23.916997327802072,25.619566748279652,27.399748748378357,29.260584125220319,31.205223954621658,33.236933406921814,35.359095690736368,37.575216128825623,39.888926370406082,42.303988744371011,44.824300758030802,47.453899746131235,-1.8264557159334332E-15,0,0,0]
[null,"LED17",null,null,null,null,0,14.957563040036494,16.339783636698137,17.788634695186268,19.306791248481275,20.897026680303917,22.562216158153916,24.30534018214194,26.129488253426345,28.037862666189781,30.033782427217396,32.120687307269797,34.302142028579382,36.58184059293793,38.963610754988046,41.451418645479123,44.049373549402397,46.761732844077741,49.592907102428249,52.547465366847113,55.630140599235368,-2.0254440601810426E-13,0,0,0]
[null,"LED22",null,null,null,null,0,18.00954566686103,19.673798385744629,21.418277030593341,23.246202455532348,25.160913933184954,27.16587328819784,29.264669170186526,31.461021470690202,33.758785888873689,36.161958650867234,38.674681387792916,41.301246177689237,44.046100756713805,46.913853905177476,49.909281014142337,53.037329838500675,56.303126442642643,59.7119813450172,63.269395868093362,66.981068700438811,4.0801114118170204E-13,0,0,0]
[null,"LED46",null,null,null,null,0,15.122535073918897,16.520000650160103,17.984831578181243,19.519732394808358,21.127507072351534,22.811062489507645,24.573412019333539,26.417679238143311,28.347101759307833,30.365035196063332,32.474957257568349,34.680471982585317,36.985314115304192,39.393353627971258,41.908600395136595,44.535209024488786,47.277483849405577,50.139884088514137,53.127029177725291,56.2437042803815,-4.0947230575444878E-13,0,0,0]
[null,"LED43",null,null,null,null,0,15.122535073918897,16.520000650160103,17.984831578181243,19.519732394808358,21.127507072351534,22.811062489507645,24.573412019333539,26.417679238143311,28.347101759307833,30.365035196063332,32.474957257568349,34.680471982585317,36.985314115304192,39.393353627971258,41.908600395136595,44.535209024488786,47.277483849405577,50.139884088514137,53.127029177725291,56.2437042803815,-4.0947230575444878E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,0,44.10242390748828,48.177905891048361,52.449848010845777,56.926137610437131,61.614952020861217,66.524768682964407,71.664375611143441,77.042882209743453,82.669730453713271,88.55470644549473,94.707952360509296,101.13997879400455,107.86167752243512,114.88433469297678,122.21964445521222,129.87972304947783,137.87712336682901,146.22484999606192,154.93637477372755,164.02565285358583,8.1309995321791061E-13,0,0,0]
[null,"LED35",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0,0]
[null,"LED39",null,null,null,null,0,15.122535073918897,16.520000650160103,17.984831578181243,19.519732394808358,21.127507072351534,22.811062489507645,24.573412019333539,26.417679238143311,28.347101759307833,30.365035196063332,32.474957257568349,34.680471982585317,36.985314115304192,39.393353627971258,41.908600395136595,44.535209024488786,47.277483849405577,50.139884088514137,53.127029177725291,56.2437042803815,-4.0947230575444878E-13,0,0,0]
[null,"LED26",null,null,null,null,0,15.122535073918897,16.520000650160103,17.984831578181243,19.519732394808358,21.127507072351534,22.811062489507645,24.573412019333539,26.417679238143311,28.347101759307833,30.365035196063332,32.474957257568349,34.680471982585317,36.985314115304192,39.393353627971258,41.908600395136595,44.535209024488786,47.277483849405577,50.139884088514137,53.127029177725291,56.2437042803815,-4.0947230575444878E-13,0,0,0]
[null,"LED20",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0,0]
[null,"LED28",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0,0]
[null,"LED200",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0,0]
[null,"LED105",null,null,null,null,0,46.096034435340854,50.355744927645553,54.820796360488188,59.499432617718647,64.400200679292965,69.531961201169665,74.903899452056393,80.525536618753677,86.406741492221613,92.557742546888178,98.989140426120656,105.7119208472004,112.73746793957035,120.07757803056961,127.74447389332705,135.75081947195935,144.10973509970634,152.83481322614003,161.94013467010305,171.44028541556798,-4.0289706517708842E-13,0,0,0]
[null,"LED198",null,null,null,null,0,46.096034435340854,50.355744927645553,54.820796360488188,59.499432617718647,64.400200679292965,69.531961201169665,74.903899452056393,80.525536618753677,86.406741492221613,92.557742546888178,98.989140426120656,105.7119208472004,112.73746793957035,120.07757803056961,127.74447389332705,135.75081947195935,144.10973509970634,152.83481322614003,161.94013467010305,171.44028541556798,-4.0289706517708842E-13,0,0,0]
[null,"LED88",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0,0]
[null,"LED70",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0,0]
[null,"LED150",null,null,null,null,0,22.834977657921435,24.945146029507345,27.157035858196426,29.474730985599603,31.902465400577967,34.44462848029432,37.105770408040826,39.890607773661465,42.804029362576628,45.85110213961093,49.037077434025434,52.367397332362962,55.847701285927052,59.483832939936484,63.28184719162342,67.248017484777719,71.388843348481785,75.711058188029483,80.221637336280054,84.927806373963207,0,0,0,0]
[null,"LED90",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0,0]
[null,"LED72",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0,0]
[null,"LED117",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0,0]
[null,"LED158",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0,0]
[null,"LED298",null,null,null,null,0,46.096034435340854,50.355744927645553,54.820796360488188,59.499432617718647,64.400200679292965,69.531961201169665,74.903899452056393,80.525536618753677,86.406741492221613,92.557742546888178,98.989140426120656,105.7119208472004,112.73746793957035,120.07757803056961,127.74447389332705,135.75081947195935,144.10973509970634,152.83481322614003,161.94013467010305,171.44028541556798,-4.0289706517708842E-13,0,0,0]
[null,"LED178",null,null,null,null,0,26.546848420275602,29.000028832401732,31.571465725583408,34.265906777959017,37.088274221649499,40.043670935753148,43.13738674485181,46.374904929793189,49.761908957732743,53.304289438644531,57.008151315742765,60.879821297496605,64.925855539167998,69.153047582058804,73.568436558916545,78.179315674221584,82.993240968358037,88.018040374962027,93.26182308103904,98.732989199751188,0,0,0,0]
[null,"LED175",null,null,null,null,0,28.608998843805686,31.2527415006764,34.023926763020611,36.92767110704758,39.969279122244799,43.154250077674725,46.488284709746807,49.977292238755268,53.627397621708369,57.444949049218749,61.436525694474611,65.608945722570837,69.9692745687463,74.524833494348968,79.283208429634954,84.252259112801525,89.44012853495596,94.855252701035653,100.50637071701625,106.40253521407784,0,0,0,0]
[null,"LED79",null,null,null,null,0,34.795450114395969,38.010879505500391,41.381309875332263,44.912964094313288,48.612293824030708,52.485987503439446,56.5409786044318,60.784454165641478,65.223863613635217,69.866927880941432,74.721648830670119,79.796318997793549,85.099531657481222,90.640191231219475,96.427524041790178,102.4710894285413,108.78079123474973,115.36688967925653,122.24001362494789,129.41117325705784,4.1604754633180914E-13,0,0,0]
[null,"LED80",null,null,null,null,0,22.834977657921435,24.945146029507345,27.157035858196426,29.474730985599603,31.902465400577967,34.44462848029432,37.105770408040826,39.890607773661465,42.804029362576628,45.85110213961093,49.037077434025434,52.367397332362962,55.847701285927052,59.483832939936484,63.28184719162342,67.248017484777719,71.388843348481785,75.711058188029483,80.221637336280054,84.927806373963207,0,0,0,0]
[null,"LED60",null,null,null,null,0,21.803902446156389,23.818789695370011,25.930805339477818,28.143848821055322,30.46196295028032,32.889338909333546,35.430321425593334,38.089414119180432,40.871285030588844,43.780772334323828,46.822890244659526,50.00283511982586,53.325991771137907,56.797939983791416,60.424461256264237,64.21154576548777,68.165399565182838,72.292452024992699,76.599363518291455,81.093033366799887,-2.0290969716129097E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,0,32.752443603399037,35.779079828728051,38.951616187481179,42.275910175735291,45.758034647314375,49.404285331083699,53.221188601795788,57.215509512834096,61.394260099470557,65.764707961531315,70.334385134652422,75.111097259603355,80.102933059462444,85.318274134743291,90.765805086897728,96.454523980955855,102.393753158411,108.59315041181505,115.06272053291808,121.81282724656795,8.1894461150889755E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,0,40.255191555403499,43.975152804539071,47.874436179683499,51.960240979596428,56.240031193741771,60.721544741601818,65.412803023625571,70.32212079406861,75.458116366314954,80.82972216161204,86.446195612504553,92.317130432615613,98.452468264800856,104.86251072008828,111.55793182021677,118.54979085699979,125.84954568216608,133.46906644176897,141.42064976971005,149.71703345538992,4.0289706517708842E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,0,38.716228899386977,42.29397541240909,46.044188536793079,49.973792340911857,54.089965464672957,58.400150005612339,62.912060704708146,67.633694441780463,72.573340050661812,77.739588464652542,83.141343203114218,88.787831210405557,94.688614058725349,100.85359952680179,107.2930535667507,114.01761267182353,121.03829665817526,128.36652187420503,136.01411485145897,143.99332641153427,4.0435822974983515E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,0,39.485535939438712,43.134373714658437,46.959105082174538,50.966791694383396,55.164754833654818,59.560584474995977,64.162148654391203,68.977603152878984,74.015401506753875,79.284305354616208,84.793395132338333,90.552081127374421,96.570114904208623,102.85760111311735,109.42500969481402,116.28318849394904,123.44337629485653,130.91721629337005,138.71677001897427,146.85453172201889,8.1602228236340408E-13,0,0,0]
[null,"LED29",null,null,null,null,0,15.741180200977933,17.195814450642509,18.720569889412417,20.318261693534936,21.991808542530134,23.74423623208412,25.578681408802041,27.498395430831934,29.506748358500523,31.607233079235602,33.803469571187904,36.099209310107597,38.498339824177691,41.004889401658318,43.623031956352122,46.357092056062783,49.211550119384967,52.191047786336242,55.300393468518465,58.544568084679511,-4.0728055889532867E-13,0,0,0]
[null,"LED24",null,null,null,null,0,14.875030751956395,16.249624582936445,17.69048122464531,19.200260949865324,20.78172183944314,22.437723196385619,24.17122907511013,25.985311929639835,27.883156384656992,29.868063133453873,31.94345296695122,34.112870938088939,36.37999066603237,38.748618784781129,41.222699540915066,43.806319545364687,46.503712684250779,49.319265194000273,52.257520906113278,55.323186667128695,-4.1312521718631567E-13,0,0,0]
[null,"LED58",null,null,null,null,0,21.780668164944682,23.793408346353644,25.903173422448681,28.113858680551662,30.429502622813924,32.854291965284247,35.392566805590953,38.048825964788364,40.827732509097345,43.734119457454952,46.772995680978738,49.949552000649106,53.269167489715649,56.73741598754404,60.360072831836035,64.143121816378738,68.092762381709974,72.215417046324063,76.517739086288202,81.006620471392395,-8.2040577608164429E-13,0,0,0]
[null,"LED78",null,null,null,null,0,22.779686731681572,24.884745697620797,27.091279819849337,29.403363051666041,31.825219130064461,34.361226804094159,37.015925239569945,39.794019605933954,42.70038685126309,45.740081671608024,48.918342681049523,52.240598789064464,55.712475792006074,59.339803185722722,63.128621206566173,67.085188108273414,71.215987682447803,75.527737030613551,80.027394596074714,84.722168464074187,6.1238200291573977E-13,0,0,0]
[null,"LED151",null,null,null,null,0,22.888790992459182,25.003932226213472,27.221034635755274,29.544191686752853,31.977647345964478,34.525801334641109,37.193214559121742,39.984614724454055,42.904902137061399,45.959155702672213,49.152639125928182,52.490807318294785,55.979313021111793,59.624013650841363,63.430978373799483,67.40649541789071,71.557079629109026,75.889480280816869,80.410689144073075,85.127948827545751,-6.1238200291573977E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,0,28.904862675401233,31.575945954587496,34.37578980419142,37.309563613153102,40.38262682908983,43.600535592498929,46.969049594726634,50.494139167068163,54.181992608603259,58.039023760616502,62.071879835705623,66.287449509942149,70.692871286719267,75.295542141199491,80.103126454562926,85.123565247552577,90.365085723119833,95.836211128288269,101.5457709456802,107.50291142548564,5.1140760046136132E-15,0,0,0]
[null,"LED19 PT",null,null,null,null,0,31.021067043391341,33.887707664127944,36.892535770213549,40.041099215747472,43.339149828223853,46.792650528442785,50.407782690569803,54.190953750248553,58.148805068927182,62.288220062822887,66.616332605220592,71.140535711083075,75.868490513238939,80.808135539714158,85.967696302081052,91.355695205016943,96.980961787592832,102.85264330715142,108.98021567698312,115.3734947693696,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,31.288947819781441,34.180343163301764,37.211119302859302,40.386872000752724,43.713402754076881,47.196725976117655,50.843076419968796,54.658916852344035,58.650945985815461,62.826106677975332,67.19159440629231,71.754866027717128,76.523648832383913,81.505949901055644,86.710065776272813,92.144592457485601,97.81843573078055,103.74082184415516,109.92130853964565,116.36979645397727,-8.3063392809087154E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,0,37.015626537740125,40.436221273784412,44.021707060891309,47.77870382915988,51.71407489822176,55.834935473014966,60.148661426112838,64.662898376040332,69.385571071315042,74.324893090265618,79.489376867003813,84.88784405426216,90.52943623415463,96.423625988274154,102.58022833890919,109.00941257354103,115.72171446517497,122.72804890146361,130.03972293599639,137.66844927556102,-8.1456111779065735E-13,0,0,0]
[null,"LED180 F",null,null,null,null,0,42.003268872833338,45.884769034841369,49.953378366687311,54.216608795896875,58.682248434865073,63.358371221386598,68.253346884352979,73.375851245319538,78.734876866992096,84.339744060039834,90.200112260009348,96.32599178649501,102.72775599711277,109.41615384922963,116.40232288281828,123.69780263823696,131.31454852318024,139.26494614350347,147.56182611309873,156.21847935848677,-4.0289706517708842E-13,0,0,0]
[null,"LED360 F",null,null,null,null,0,71.204059916410856,77.783989943712442,84.681107963700597,91.908148217113805,99.478313134060215,107.4052896766722,115.70326623298395,124.38695008017723,133.47158543592576,142.97297211717569,152.90748482632213,163.29209308538822,174.14438183947564,185.48257275144405,197.32554621048246,209.69286407796812,222.60479319476002,236.08232967485344,250.14722401112326,264.82200701971107,2.0456304018454453E-14,0,0,0]
[null,"LED100",null,null,null,null,0,22.679645444642659,24.775459647441565,26.972303359258266,29.274232641857999,31.685452682897367,34.210323001324298,36.853362828351536,39.619256669782956,42.512860055658919,45.53920548337986,48.703508560665618,52.011174354914033,55.467803955733459,59.079201257642737,62.85137997015741,66.790570862713849,70.903229252122713,75.196042740491066,79.675939211807901,84.350095095651426,-4.1093347032719551E-13,0,0,0]
[null,"LED120",null,null,null,null,0,22.679645444642659,24.775459647441565,26.972303359258266,29.274232641857999,31.685452682897367,34.210323001324298,36.853362828351536,39.619256669782956,42.512860055658919,45.53920548337986,48.703508560665618,52.011174354914033,55.467803955733459,59.079201257642737,62.85137997015741,66.790570862713849,70.903229252122713,75.196042740491066,79.675939211807901,84.350095095651426,-4.1093347032719551E-13,0,0,0]
[]
[null,"Opex Nominal"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,0.28983146776112423,0.28318609752474783,0.27592663209194307,0.26802346877364391,0.25944581641281678,0.25016165168903465,0.24013767389781548,0.22933925815328021,0.21773040696099119,0.20527370010608553,0.19193024280001175,0.17765961202731584,0.16241980103200007,0.14616716188099155,0.12885634604021004,0.11044024289660785,9.0869916157372568E-2,7.0094538055228209E-2,4.8061321286445552E-2,2.471544860577039E-2,3.3382228764224412E-17,0,0,0]
[null,"LED17",null,null,null,null,0,0.33976902610514276,0.3319786678298205,0.32346840661076975,0.31420353925681649,0.3041479693374427,0.29326415595869998,0.28151306075109062,0.26885409300910923,0.25524505292014815,0.24064207281842623,0.22499955639748026,0.20827011581257723,0.19040450660214964,0.17135156035503002,0.15105811504785779,0.12946894297455239,0.10652667618718697,8.2171729364954732E-2,5.6342220025193096E-2,2.897388598761615E-2,-1.5355825231543228E-16,0,0,0]
[null,"LED22",null,null,null,null,0,0.40909644007159984,0.39971651549798531,0.38946979698834799,0.37831450041618508,0.36620716413523197,0.35310258730347138,0.33895376605427441,0.32371182744206195,0.30732596108747906,0.28974334844461225,0.27090908961022919,0.25076612759239275,0.22925516995308581,0.20631460773668137,0.18188043159320091,0.15588614500231748,0.1282626745009785,9.8938276814342141E-2,6.7838442786437844E-2,3.4885798003571784E-2,2.5370493860810553E-16,0,0,0]
[null,"LED46",null,null,null,null,0,0.34351645388711338,0.33564017310918065,0.32703604933388203,0.31766899661678233,0.3075025204075934,0.29649866576111994,0.28461796374045184,0.27181937595143085,0.25806023714540915,0.24329619582524697,0.22748115278735845,0.21056719753040495,0.1925045424589569,0.17324145480809214,0.1527241862124708,0.13089689984091796,0.10770159501495939,8.3078029227083683E-2,5.6963637471746771E-2,2.9293448799289329E-2,-2.2699915559672599E-16,0,0,0]
[null,"LED43",null,null,null,null,0,0.34351645388711338,0.33564017310918065,0.32703604933388203,0.31766899661678233,0.3075025204075934,0.29649866576111994,0.28461796374045184,0.27181937595143085,0.25806023714540915,0.24329619582524697,0.22748115278735845,0.21056719753040495,0.1925045424589569,0.17324145480809214,0.1527241862124708,0.13089689984091796,0.10770159501495939,8.3078029227083683E-2,5.6963637471746771E-2,2.9293448799289329E-2,-2.2699915559672599E-16,0,0,0]
[null,"LED17 PT",null,null,null,null,0,1.0018100929820251,0.97884019593864691,0.95374766269366484,0.92643017077355749,0.89678128973400761,0.86469033012551411,0.8300421871869853,0.79271717908949502,0.75259087954652493,0.70953394460097885,0.66341193339301407,0.614085122706296,0.56140831508363653,0.50523064029611264,0.44539534994268126,0.38173960494999309,0.31409425573456307,0.24228361478166358,0.16612522138726635,8.5429598301059825E-2,5.6082144323897003E-16,0,0,0]
[null,"LED35",null,null,null,null,0,0.7903972168871134,0.77227467767289193,0.75247744406502792,0.73092478679271156,0.70753273552307261,0.68221395969971388,0.65487764522178482,0.62542936682330119,0.59377095600779817,0.55980036438863423,0.52341152228034671,0.48449419238137648,0.44293381838323287,0.39861136833576166,0.35140317259258591,0.30118075615502327,0.24781066522682962,0.19115428778597071,0.13106766797328179,6.7401314091325465E-2,1.0682313204551812E-16,0,0,0]
[null,"LED39",null,null,null,null,0,0.34351645388711338,0.33564017310918065,0.32703604933388203,0.31766899661678233,0.3075025204075934,0.29649866576111994,0.28461796374045184,0.27181937595143085,0.25806023714540915,0.24329619582524697,0.22748115278735845,0.21056719753040495,0.1925045424589569,0.17324145480809214,0.1527241862124708,0.13089689984091796,0.10770159501495939,8.3078029227083683E-2,5.6963637471746771E-2,2.9293448799289329E-2,-2.2699915559672599E-16,0,0,0]
[null,"LED26",null,null,null,null,0,0.34351645388711338,0.33564017310918065,0.32703604933388203,0.31766899661678233,0.3075025204075934,0.29649866576111994,0.28461796374045184,0.27181937595143085,0.25806023714540915,0.24329619582524697,0.22748115278735845,0.21056719753040495,0.1925045424589569,0.17324145480809214,0.1527241862124708,0.13089689984091796,0.10770159501495939,8.3078029227083683E-2,5.6963637471746771E-2,2.9293448799289329E-2,-2.2699915559672599E-16,0,0,0]
[null,"LED20",null,null,null,null,0,0.7903972168871134,0.77227467767289193,0.75247744406502792,0.73092478679271156,0.70753273552307261,0.68221395969971388,0.65487764522178482,0.62542936682330119,0.59377095600779817,0.55980036438863423,0.52341152228034671,0.48449419238137648,0.44293381838323287,0.39861136833576166,0.35140317259258591,0.30118075615502327,0.24781066522682962,0.19115428778597071,0.13106766797328179,6.7401314091325465E-2,1.0682313204551812E-16,0,0,0]
[null,"LED28",null,null,null,null,0,0.7903972168871134,0.77227467767289193,0.75247744406502792,0.73092478679271156,0.70753273552307261,0.68221395969971388,0.65487764522178482,0.62542936682330119,0.59377095600779817,0.55980036438863423,0.52341152228034671,0.48449419238137648,0.44293381838323287,0.39861136833576166,0.35140317259258591,0.30118075615502327,0.24781066522682962,0.19115428778597071,0.13106766797328179,6.7401314091325465E-2,1.0682313204551812E-16,0,0,0]
[null,"LED200",null,null,null,null,0,0.60302582778858083,0.58919941370487872,0.57409530790941121,0.55765191879441822,0.53980518201553396,0.52048846957870998,0.49963249575372048,0.47716521970721298,0.45301174474474193,0.42709421404759124,0.39933170278643126,0.36964010648998374,0.33793202554286556,0.30411664568265073,0.26809961436192975,0.22978291283674013,0.18906472383820483,0.14583929467951914,9.9996795645594161E-2,5.142317350766254E-2,0,0,0,0]
[null,"LED105",null,null,null,null,0,1.0470960199521031,1.02308778930907,0.99686097059822287,0.96830861595037288,0.9373194838283998,0.90377788116548863,0.86756349999303206,0.82855124837234162,0.78661107543818465,0.74160779035586222,0.6934008749870102,0.64184429005258381,0.58678627457453558,0.52806913837052316,0.46552904736858441,0.39899580150107067,0.32829260492924506,0.25323582834180874,0.1736347630622132,8.9291366690943064E-2,-3.4717517914793387E-16,0,0,0]
[null,"LED198",null,null,null,null,0,1.0470960199521031,1.02308778930907,0.99686097059822287,0.96830861595037288,0.9373194838283998,0.90377788116548863,0.86756349999303206,0.82855124837234162,0.78661107543818465,0.74160779035586222,0.6934008749870102,0.64184429005258381,0.58678627457453558,0.52806913837052316,0.46552904736858441,0.39899580150107067,0.32829260492924506,0.25323582834180874,0.1736347630622132,8.9291366690943064E-2,-3.4717517914793387E-16,0,0,0]
[null,"LED88",null,null,null,null,0,0.60302582778858083,0.58919941370487872,0.57409530790941121,0.55765191879441822,0.53980518201553396,0.52048846957870998,0.49963249575372048,0.47716521970721298,0.45301174474474193,0.42709421404759124,0.39933170278643126,0.36964010648998374,0.33793202554286556,0.30411664568265073,0.26809961436192975,0.22978291283674013,0.18906472383820483,0.14583929467951914,9.9996795645594161E-2,5.142317350766254E-2,0,0,0,0]
[null,"LED70",null,null,null,null,0,0.60302582778858083,0.58919941370487872,0.57409530790941121,0.55765191879441822,0.53980518201553396,0.52048846957870998,0.49963249575372048,0.47716521970721298,0.45301174474474193,0.42709421404759124,0.39933170278643126,0.36964010648998374,0.33793202554286556,0.30411664568265073,0.26809961436192975,0.22978291283674013,0.18906472383820483,0.14583929467951914,9.9996795645594161E-2,5.142317350766254E-2,0,0,0,0]
[null,"LED150",null,null,null,null,0,0.5187087026942413,0.50681554491927294,0.49382334663938365,0.47967912819518638,0.46432778293714183,0.4477119990242584,0.42977217849309174,0.41044635350497333,0.38967009967636668,0.36737644639412204,0.34349578401416936,0.31795576783885715,0.29068121876470038,0.26159402048875091,0.23061301315813446,0.1976538833435128,0.16262905021332369,0.12544754778161601,8.6014903098134796E-2,4.4233010245014283E-2,0,0,0,0]
[null,"LED90",null,null,null,null,0,0.60302582778858083,0.58919941370487872,0.57409530790941121,0.55765191879441822,0.53980518201553396,0.52048846957870998,0.49963249575372048,0.47716521970721298,0.45301174474474193,0.42709421404759124,0.39933170278643126,0.36964010648998374,0.33793202554286556,0.30411664568265073,0.26809961436192975,0.22978291283674013,0.18906472383820483,0.14583929467951914,9.9996795645594161E-2,5.142317350766254E-2,0,0,0,0]
[null,"LED72",null,null,null,null,0,0.60302582778858083,0.58919941370487872,0.57409530790941121,0.55765191879441822,0.53980518201553396,0.52048846957870998,0.49963249575372048,0.47716521970721298,0.45301174474474193,0.42709421404759124,0.39933170278643126,0.36964010648998374,0.33793202554286556,0.30411664568265073,0.26809961436192975,0.22978291283674013,0.18906472383820483,0.14583929467951914,9.9996795645594161E-2,5.142317350766254E-2,0,0,0,0]
[null,"LED117",null,null,null,null,0,0.7903972168871134,0.77227467767289193,0.75247744406502792,0.73092478679271156,0.70753273552307261,0.68221395969971388,0.65487764522178482,0.62542936682330119,0.59377095600779817,0.55980036438863423,0.52341152228034671,0.48449419238137648,0.44293381838323287,0.39861136833576166,0.35140317259258591,0.30118075615502327,0.24781066522682962,0.19115428778597071,0.13106766797328179,6.7401314091325465E-2,1.0682313204551812E-16,0,0,0]
[null,"LED158",null,null,null,null,0,0.7903972168871134,0.77227467767289193,0.75247744406502792,0.73092478679271156,0.70753273552307261,0.68221395969971388,0.65487764522178482,0.62542936682330119,0.59377095600779817,0.55980036438863423,0.52341152228034671,0.48449419238137648,0.44293381838323287,0.39861136833576166,0.35140317259258591,0.30118075615502327,0.24781066522682962,0.19115428778597071,0.13106766797328179,6.7401314091325465E-2,1.0682313204551812E-16,0,0,0]
[null,"LED298",null,null,null,null,0,1.0470960199521031,1.02308778930907,0.99686097059822287,0.96830861595037288,0.9373194838283998,0.90377788116548863,0.86756349999303206,0.82855124837234162,0.78661107543818465,0.74160779035586222,0.6934008749870102,0.64184429005258381,0.58678627457453558,0.52806913837052316,0.46552904736858441,0.39899580150107067,0.32829260492924506,0.25323582834180874,0.1736347630622132,8.9291366690943064E-2,-3.4717517914793387E-16,0,0,0]
[null,"LED178",null,null,null,null,0,0.60302582778858083,0.58919941370487872,0.57409530790941121,0.55765191879441822,0.53980518201553396,0.52048846957870998,0.49963249575372048,0.47716521970721298,0.45301174474474193,0.42709421404759124,0.39933170278643126,0.36964010648998374,0.33793202554286556,0.30411664568265073,0.26809961436192975,0.22978291283674013,0.18906472383820483,0.14583929467951914,9.9996795645594161E-2,5.142317350766254E-2,0,0,0,0]
[null,"LED175",null,null,null,null,0,0.649868675063214,0.63496822969688205,0.61869084194831547,0.60097013579399172,0.58173707039241873,0.56091984210896095,0.5384437831207366,0.51423125648623502,0.48820154756050604,0.46027075163285192,0.43035165765991001,0.39835362796283186,0.36418247375295731,0.32774032634592848,0.28892550391959376,0.24763237366631094,0.20375120918536105,0.15716804295613204,0.10776451372751607,5.5417708653578292E-2,0,0,0,0]
[null,"LED79",null,null,null,null,0,0.7903972168871134,0.77227467767289193,0.75247744406502792,0.73092478679271156,0.70753273552307261,0.68221395969971388,0.65487764522178482,0.62542936682330119,0.59377095600779817,0.55980036438863423,0.52341152228034671,0.48449419238137648,0.44293381838323287,0.39861136833576166,0.35140317259258591,0.30118075615502327,0.24781066522682962,0.19115428778597071,0.13106766797328179,6.7401314091325465E-2,1.0682313204551812E-16,0,0,0]
[null,"LED80",null,null,null,null,0,0.5187087026942413,0.50681554491927294,0.49382334663938365,0.47967912819518638,0.46432778293714183,0.4477119990242584,0.42977217849309174,0.41044635350497333,0.38967009967636668,0.36737644639412204,0.34349578401416936,0.31795576783885715,0.29068121876470038,0.26159402048875091,0.23061301315813446,0.1976538833435128,0.16262905021332369,0.12544754778161601,8.6014903098134796E-2,4.4233010245014283E-2,0,0,0,0]
[null,"LED60",null,null,null,null,0,0.49528727905692482,0.48393113692327128,0.47152557961993158,0.45802001969539974,0.4433618387486995,0.42749631275913291,0.41036653480958368,0.39191333511546222,0.37207519826848456,0.35078817760149156,0.32798580657742987,0.30359900710243298,0.27755599465965436,0.24978218015711195,0.22020006837930237,0.18872915292872733,0.15528580753974552,0.11978317364330944,8.2131044057173724E-2,4.2235742672056285E-2,-1.4688180656258739E-16,0,0,0]
[null,"LED23 PT",null,null,null,null,0,0.74398923380124071,0.72693075513196759,0.70829591134885428,0.68800871318087087,0.66599012059310914,0.64215793062185278,0.61642666129440904,0.58870743150164728,0.55890783668683541,0.52693182020988671,0.49267954024148991,0.45604723203681641,0.41692706543356278,0.37520699741398955,0.33077061956535575,0.28349700026772401,0.23326052143250015,0.17993070960929031,0.12337206127268616,6.3443862094423625E-2,4.5399831119345197E-16,0,0,0]
[null,"LED155 TM",null,null,null,null,0,0.91441815714533936,0.89345201688446163,0.87054840654082311,0.84561392964304916,0.81855144010383352,0.78925990436089033,0.75763425870578482,0.72356526163833934,0.68693934107895949,0.64763843626571616,0.60553983415732171,0.56051600015726333,0.51243440296828779,0.46115733338017034,0.40654171678723311,0.34843891922540815,0.28669454671174821,0.22114823766218045,0.15163344815595811,7.7977229807688939E-2,3.4717517914793387E-16,0,0,0]
[null,"LED81 TM",null,null,null,null,0,0.87945979919309092,0.85929519795502196,0.83726719643709968,0.81328596873055514,0.78725808265912756,0.7590863671903898,0.7286697752189224,0.69590324156523509,0.66067753602919044,0.62287911133138762,0.5823899457704792,0.53908738041874937,0.4928439506724408,0.44352721196729683,0.39099955946356696,0.33511804149830465,0.27573416659616184,0.21269370382304689,0.14583647625995147,7.4996147366968469E-2,3.2046939613655433E-16,0,0,0]
[null,"LED101 TM",null,null,null,null,0,0.89693501912527962,0.87636973915032768,0.85390403238249457,0.82944628803607601,0.80290121739989029,0.77416971861401285,0.74314873672639847,0.70973111887018236,0.67380546439721789,0.63525596979799337,0.59396226823248655,0.54979926349075425,0.50263695819609555,0.45234027605749227,0.39876887797168303,0.3417769717686826,0.28121311538780402,0.21692001326426288,0.14873430569924651,7.6486350978898457E-2,5.0740987721621105E-16,0,0,0]
[null,"LED29",null,null,null,null,0,0.35756930806950338,0.34937081790678171,0.34041470954555342,0.33066446171665437,0.32008208692065887,0.30862807752019528,0.2962613499505567,0.28293918698513754,0.26861717799013846,0.25324915710082524,0.23678713924940217,0.21918125397225949,0.2003796769219845,0.18032855900707551,0.15897195307977005,0.13625173808978921,0.11210754061910623,8.6476653710067519E-2,5.9293952896323304E-2,3.0491809343064006E-2,-2.670578301137953E-16,0,0,0]
[null,"LED24",null,null,null,null,0,0.33789426114054621,0.33014688821595944,0.32168358460147894,0.31246983858991501,0.302469752922299,0.2916459938464383,0.2799597383973067,0.267370619839292,0.25383667120835185,0.23931426689008864,0.22375806216765237,0.2071209306712069,0.18935389965845328,0.1704060830533905,0.15022461216810415,0.1287545640299074,0.10593888723361457,8.1718325236097913E-2,5.6031337007568828E-2,2.8814014951222763E-2,-1.6023469806827716E-16,0,0,0]
[null,"LED58",null,null,null,null,0,0.49475949996092983,0.48341545895460736,0.47102312103746169,0.45753195266407454,0.44288939150374096,0.42704077184978662,0.40992924742521791,0.39149571149688372,0.37167871420743975,0.35041437703142075,0.32763630425864571,0.30327549140500037,0.27726023044736026,0.24951601177602595,0.21996542275454767,0.18852804277320223,0.15512033467866104,0.11965553245853809,8.2043525055538385E-2,4.2190736181825589E-2,-4.2729252818207248E-16,0,0,0]
[null,"LED78",null,null,null,null,0,0.51745273980037365,0.50558837923813504,0.49262763930637943,0.4785176686267491,0.46320349398087074,0.44662794229840619,0.42873155992201267,0.40945252905736351,0.38872658131336046,0.36648690823454372,0.34266406872448779,0.31718589325564217,0.28997738475764345,0.26096061607258281,0.23005462386205164,0.19717529884701462,0.16223527225765846,0.12514379836634332,8.5806632972629734E-2,4.4125907705066414E-2,3.7388096215931341E-16,0,0,0]
[null,"LED151",null,null,null,null,0,0.51993110130412301,0.50800991589156974,0.49498709995472939,0.48080954898136063,0.46542202645656544,0.44876708547719801,0.43078498763014106,0.41141361904216101,0.39058840350601642,0.36824221258436096,0.34430527258973809,0.3187050683356315,0.29136624355007784,0.26221049783979156,0.23115648008907425,0.19811967817398643,0.16301230486834375,0.1257431798140547,8.6217607424146581E-2,4.433725058251653E-2,-3.7388096215931341E-16,0,0,0]
[null,"LED18 PT",null,null,null,null,0,0.65658937987668398,0.64153483953895396,0.6250891169830789,0.60718514974891025,0.58775318299975421,0.56672067053397435,0.54401217234129784,0.51954924858728146,0.49325034990555533,0.46503070387350637,0.43480219754296917,0.40247325589327876,0.36794871606967572,0.33112969726556374,0.29191346610247271,0.25019329735679069,0.20585832987738251,0.158793417533105,0.10887897502396067,5.5990818384191572E-2,-9.3470240539828351E-17,0,0,0]
[null,"LED19 PT",null,null,null,null,0,0.70466009134397745,0.68850336676899448,0.67085360770554869,0.65163884186663379,0.6307842074724177,0.60821184701463304,0.58384079731270022,0.55758687573650378,0.52936256246663083,0.49907687865862732,0.46663526037343839,0.4319394281316748,0.39488725194466723,0.35537261167044609,0.31328525253780165,0.26851063567643862,0.22092978348592723,0.17041911967067691,0.11685030376250119,6.009005994650507E-2,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,0.71074514612614548,0.69444890101445722,0.67664672839430162,0.65726603446581178,0.63623131098423291,0.61346402810692191,0.58888252350005421,0.56240188757888443,0.53393384475124905,0.50338663052971566,0.47066486437335808,0.43566941811556392,0.39829727982957269,0.35844141297856658,0.31599061069211659,0.2708293450055983,0.22283761089383422,0.17189076492469851,0.11785935835271008,6.0608964466754983E-2,-2.4035204710241576E-16,0,0,0]
[null,"LED33 PT",null,null,null,null,0,0.84082970907331378,0.82155083378175275,0.80049040768294211,0.7775625504526108,0.75267793390355264,0.72574365522087902,0.6966631057724153,0.66533583534499008,0.63165741165245737,0.59551927495622259,0.55680858763380492,0.51540807852556636,0.47119588188415518,0.42404537074545723,0.3738249845339004,0.32039805070882116,0.26362260025227102,0.20335117679209819,0.13943063914739412,7.1701957076427722E-2,-5.3411566022759059E-16,0,0,0]
[null,"LED180 F",null,null,null,null,0,0.95412666621930053,0.93225007359667844,0.90835187646356041,0.88233462261695483,0.85409694741127506,0.82353342991277489,0.79053444403290174,0.75498600447120756,0.71676960729288708,0.67576206496025826,0.6318353356315547,0.58485634653427332,0.53468681121398454,0.48118304045297866,0.42419574664637916,0.36356984141638532,0.29914422623812342,0.23075157584316416,0.15821811415910622,8.1363382535721646E-2,-3.4717517914793387E-16,0,0,0]
[null,"LED360 F",null,null,null,null,0,1.617438216892324,1.5803529553479403,1.5398406641328792,1.4957361419976432,1.4478675553090052,1.3960561942026075,1.3401162202237971,1.2798544051696146,1.2150698608353885,1.1455537593596345,1.0710890438508871,0.99145012896969897,0.90640259112830979,0.81570284795940173,0.71909782669393418,0.61632462107623687,0.50711013643236236,0.39117072249511742,0.26821179357621283,0.13792743566257093,-3.7388096215931341E-16,0,0,0]
[null,"LED100",null,null,null,null,0,0.51518024858128064,0.50336799259425058,0.49046417219431399,0.47641616810990051,0.4611692485478851,0.44466649152424204,0.4268487044835686,0.40765434111603122,0.38701941527728217,0.36487741191378398,0.34115919489277186,0.31579291163277567,0.2887038944271994,0.25981455834993339,0.22904429562832693,0.19630936636509366,0.16152278548683724,0.12459420579288157,8.5429796973953323E-2,4.3932120465997496E-2,-2.0029337258534647E-16,0,0,0]
[null,"LED120",null,null,null,null,0,0.51518024858128064,0.50336799259425058,0.49046417219431399,0.47641616810990051,0.4611692485478851,0.44466649152424204,0.4268487044835686,0.40765434111603122,0.38701941527728217,0.36487741191378398,0.34115919489277186,0.31579291163277567,0.2887038944271994,0.25981455834993339,0.22904429562832693,0.19630936636509366,0.16152278548683724,0.12459420579288157,8.5429796973953323E-2,4.3932120465997496E-2,-2.0029337258534647E-16,0,0,0]
[]
[null,"Total Tax Expenses "]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,89.017497104641848,79.160792131536112,70.747973473064533,63.384477711722937,56.53552509099341,50.490608392308175,45.135000462934045,40.368931024055044,36.105579147307125,32.269332920767788,28.794280662543002,25.622902791785222,22.704937585091326,19.996397615243222,17.458716762379797,15.058010368378307,12.764433428466541,10.551623727543307,8.3962185736582811,6.2774352933897246,31.3253022336329,0,0,0]
[null,"LED17",null,null,null,null,0,104.35508791091459,92.800086395074842,82.937750795463771,74.305534967117595,66.276517346079032,59.190069916941425,52.911698198297742,47.324441631208693,42.326520162239511,37.829294052322837,33.755495128547437,30.037693266373978,26.616966717439666,23.441749082063289,20.466829351629769,17.652484588601638,14.963727535439583,12.369653804086301,9.8428753432978162,7.3590286539588927,36.722608192230034,0,0,0]
[null,"LED22",null,null,null,null,0,125.6479893329153,111.73527327595147,99.860599381033936,89.467042305547807,79.799761671725179,71.267375864675131,63.707947776169739,56.98065189059519,50.962940670267535,45.548088078040301,40.643059928804881,36.166667468486658,32.047966391848838,28.224868548071072,24.642937949010228,21.254346478836979,18.016967982994885,14.893592256416792,11.85124291396,8.8605852606112983,44.215590967189783,0,0,0]
[null,"LED46",null,null,null,null,0,105.50605555534705,93.823610010257354,83.852499367656748,75.125075904330032,67.007503525843674,59.842897265467549,53.495279256561069,47.846398942526861,42.793353703213974,38.246526161821059,34.127795928561326,30.368989169190854,26.910534267407705,23.700296080225854,20.692564951488162,17.847179825911653,15.128767559631751,12.506082909617664,9.9514357525227908,7.4401938759400936,37.12763428817378,0,0,0]
[null,"LED43",null,null,null,null,0,105.50605555534705,93.823610010257354,83.852499367656748,75.125075904330032,67.007503525843674,59.842897265467549,53.495279256561069,47.846398942526861,42.793353703213974,38.246526161821059,34.127795928561326,30.368989169190854,26.910534267407705,23.700296080225854,20.692564951488162,17.847179825911653,15.128767559631751,12.506082909617664,9.9514357525227908,7.4401938759400936,37.12763428817378,0,0,0]
[null,"LED17 PT",null,null,null,null,0,307.69132054676817,273.62136050453449,244.54223149349622,219.09011468117592,195.41652977059064,174.52211617651665,156.01031647737705,139.53627207976388,124.7998841607678,111.53979815768815,99.528188608103818,88.566237567633848,78.480214067088269,69.118074407099883,60.346513779800688,52.048408972977604,44.120599942495815,36.471964998340944,29.021750381178805,21.698120233592356,108.27673125276559,0,0,0]
[null,"LED35",null,null,null,null,0,242.75894715391917,215.87880112077292,192.93626660166981,172.85533266691397,154.17760546277901,137.69255857721058,123.08732045446573,110.08980831722093,98.463253464421712,88.001455219486317,78.524666330220768,69.876025580106358,61.918464601099217,54.532025611113887,47.611535234602712,41.064586875131319,34.809790444548966,28.775253744234455,22.897264552601982,17.119146597199467,85.426996229469296,0,0,0]
[null,"LED39",null,null,null,null,0,105.50605555534705,93.823610010257354,83.852499367656748,75.125075904330032,67.007503525843674,59.842897265467549,53.495279256561069,47.846398942526861,42.793353703213974,38.246526161821059,34.127795928561326,30.368989169190854,26.910534267407705,23.700296080225854,20.692564951488162,17.847179825911653,15.128767559631751,12.506082909617664,9.9514357525227908,7.4401938759400936,37.12763428817378,0,0,0]
[null,"LED26",null,null,null,null,0,105.50605555534705,93.823610010257354,83.852499367656748,75.125075904330032,67.007503525843674,59.842897265467549,53.495279256561069,47.846398942526861,42.793353703213974,38.246526161821059,34.127795928561326,30.368989169190854,26.910534267407705,23.700296080225854,20.692564951488162,17.847179825911653,15.128767559631751,12.506082909617664,9.9514357525227908,7.4401938759400936,37.12763428817378,0,0,0]
[null,"LED20",null,null,null,null,0,242.75894715391917,215.87880112077292,192.93626660166981,172.85533266691397,154.17760546277901,137.69255857721058,123.08732045446573,110.08980831722093,98.463253464421712,88.001455219486317,78.524666330220768,69.876025580106358,61.918464601099217,54.532025611113887,47.611535234602712,41.064586875131319,34.809790444548966,28.775253744234455,22.897264552601982,17.119146597199467,85.426996229469296,0,0,0]
[null,"LED28",null,null,null,null,0,242.75894715391917,215.87880112077292,192.93626660166981,172.85533266691397,154.17760546277901,137.69255857721058,123.08732045446573,110.08980831722093,98.463253464421712,88.001455219486317,78.524666330220768,69.876025580106358,61.918464601099217,54.532025611113887,47.611535234602712,41.064586875131319,34.809790444548966,28.775253744234455,22.897264552601982,17.119146597199467,85.426996229469296,0,0,0]
[null,"LED200",null,null,null,null,0,185.21056493229565,164.70262036164689,147.19883799202074,131.87828580629179,117.62829647454616,105.05119115090322,93.90826754129813,83.991942751311456,75.121576415697305,67.139849744574263,59.909626329524983,53.311230439261294,47.24008710269608,41.604675702984736,36.324755241682567,31.329825009630412,26.557789234940067,21.953798467665557,17.469244091352831,13.060885498138934,65.175691432280246,0,0,0]
[null,"LED105",null,null,null,null,0,321.60023079754347,285.99016876077565,255.59654379688908,228.99388686596643,204.25015877665797,182.41123195125161,163.06262294550521,145.8438841425168,130.44135102117417,116.58185472011581,104.02727113117396,92.569794923064066,82.027841773911533,72.242494985250815,63.074423824903292,54.401210630867553,46.115032101713155,38.120647473133801,30.333652584513281,22.678964302912391,113.17128380161829,0,0,0]
[null,"LED198",null,null,null,null,0,321.60023079754347,285.99016876077565,255.59654379688908,228.99388686596643,204.25015877665797,182.41123195125161,163.06262294550521,145.8438841425168,130.44135102117417,116.58185472011581,104.02727113117396,92.569794923064066,82.027841773911533,72.242494985250815,63.074423824903292,54.401210630867553,46.115032101713155,38.120647473133801,30.333652584513281,22.678964302912391,113.17128380161829,0,0,0]
[null,"LED88",null,null,null,null,0,185.21056493229565,164.70262036164689,147.19883799202074,131.87828580629179,117.62829647454616,105.05119115090322,93.90826754129813,83.991942751311456,75.121576415697305,67.139849744574263,59.909626329524983,53.311230439261294,47.24008710269608,41.604675702984736,36.324755241682567,31.329825009630412,26.557789234940067,21.953798467665557,17.469244091352831,13.060885498138934,65.175691432280246,0,0,0]
[null,"LED70",null,null,null,null,0,185.21056493229565,164.70262036164689,147.19883799202074,131.87828580629179,117.62829647454616,105.05119115090322,93.90826754129813,83.991942751311456,75.121576415697305,67.139849744574263,59.909626329524983,53.311230439261294,47.24008710269608,41.604675702984736,36.324755241682567,31.329825009630412,26.557789234940067,21.953798467665557,17.469244091352831,13.060885498138934,65.175691432280246,0,0,0]
[null,"LED150",null,null,null,null,0,159.31379293256509,141.67333902004017,126.61699511767866,113.4386147190118,101.18110742984139,90.362575809064936,80.777693730372761,72.247903246652228,64.617821743771344,57.75212728086386,51.532858329211905,45.857072625881017,40.634817228414676,35.787368244326629,31.245704244868499,26.949182170155002,22.844388690616064,18.884143593209568,15.026634883790731,11.234668003561699,56.062604273545389,0,0,0]
[null,"LED90",null,null,null,null,0,185.21056493229565,164.70262036164689,147.19883799202074,131.87828580629179,117.62829647454616,105.05119115090322,93.90826754129813,83.991942751311456,75.121576415697305,67.139849744574263,59.909626329524983,53.311230439261294,47.24008710269608,41.604675702984736,36.324755241682567,31.329825009630412,26.557789234940067,21.953798467665557,17.469244091352831,13.060885498138934,65.175691432280246,0,0,0]
[null,"LED72",null,null,null,null,0,185.21056493229565,164.70262036164689,147.19883799202074,131.87828580629179,117.62829647454616,105.05119115090322,93.90826754129813,83.991942751311456,75.121576415697305,67.139849744574263,59.909626329524983,53.311230439261294,47.24008710269608,41.604675702984736,36.324755241682567,31.329825009630412,26.557789234940067,21.953798467665557,17.469244091352831,13.060885498138934,65.175691432280246,0,0,0]
[null,"LED117",null,null,null,null,0,242.75894715391917,215.87880112077292,192.93626660166981,172.85533266691397,154.17760546277901,137.69255857721058,123.08732045446573,110.08980831722093,98.463253464421712,88.001455219486317,78.524666330220768,69.876025580106358,61.918464601099217,54.532025611113887,47.611535234602712,41.064586875131319,34.809790444548966,28.775253744234455,22.897264552601982,17.119146597199467,85.426996229469296,0,0,0]
[null,"LED158",null,null,null,null,0,242.75894715391917,215.87880112077292,192.93626660166981,172.85533266691397,154.17760546277901,137.69255857721058,123.08732045446573,110.08980831722093,98.463253464421712,88.001455219486317,78.524666330220768,69.876025580106358,61.918464601099217,54.532025611113887,47.611535234602712,41.064586875131319,34.809790444548966,28.775253744234455,22.897264552601982,17.119146597199467,85.426996229469296,0,0,0]
[null,"LED298",null,null,null,null,0,321.60023079754347,285.99016876077565,255.59654379688908,228.99388686596643,204.25015877665797,182.41123195125161,163.06262294550521,145.8438841425168,130.44135102117417,116.58185472011581,104.02727113117396,92.569794923064066,82.027841773911533,72.242494985250815,63.074423824903292,54.401210630867553,46.115032101713155,38.120647473133801,30.333652584513281,22.678964302912391,113.17128380161829,0,0,0]
[null,"LED178",null,null,null,null,0,185.21056493229565,164.70262036164689,147.19883799202074,131.87828580629179,117.62829647454616,105.05119115090322,93.90826754129813,83.991942751311456,75.121576415697305,67.139849744574263,59.909626329524983,53.311230439261294,47.24008710269608,41.604675702984736,36.324755241682567,31.329825009630412,26.557789234940067,21.953798467665557,17.469244091352831,13.060885498138934,65.175691432280246,0,0,0]
[null,"LED175",null,null,null,null,0,199.59766048770155,177.49666555142841,158.63319514443299,142.12254752144733,126.76562372160437,113.21153300748006,101.20303076959004,90.516409142788831,80.956995677878425,72.355251113302288,64.563386329698929,57.452429224472553,50.909681477296878,44.836513180017036,39.146450239912625,33.763515476005665,28.620789537342333,23.659162286807828,18.826249206665157,14.075450772904098,70.238517631577679,0,0,0]
[null,"LED79",null,null,null,null,0,242.75894715391917,215.87880112077292,192.93626660166981,172.85533266691397,154.17760546277901,137.69255857721058,123.08732045446573,110.08980831722093,98.463253464421712,88.001455219486317,78.524666330220768,69.876025580106358,61.918464601099217,54.532025611113887,47.611535234602712,41.064586875131319,34.809790444548966,28.775253744234455,22.897264552601982,17.119146597199467,85.426996229469296,0,0,0]
[null,"LED80",null,null,null,null,0,159.31379293256509,141.67333902004017,126.61699511767866,113.4386147190118,101.18110742984139,90.362575809064936,80.777693730372761,72.247903246652228,64.617821743771344,57.75212728086386,51.532858329211905,45.857072625881017,40.634817228414676,35.787368244326629,31.245704244868499,26.949182170155002,22.844388690616064,18.884143593209568,15.026634883790731,11.234668003561699,56.062604273545389,0,0,0]
[null,"LED60",null,null,null,null,0,152.12024515486212,135.27631642514945,120.89981654147252,108.31648386143404,96.612443806312299,86.282404880776511,77.130312116226804,68.985670050913527,61.70011211268077,55.144426596499827,49.205978329124918,43.786473233275373,38.800020041114266,34.171449505810479,29.834856745753495,25.732336936967407,21.812888539414974,18.031461683638476,14.348132326134605,10.727385366179142,53.531191173896893,0,0,0]
[null,"LED23 PT",null,null,null,null,0,228.50541377505306,203.20352907152659,181.60805996606811,162.7061732527371,145.12510432326786,129.60797301317211,115.86027794508894,103.62591161673159,92.68200714456087,82.834470875282349,73.914109373518883,65.773271491471036,58.282936797461446,51.330190801819029,44.816035358525298,38.65348950230036,32.765941944505343,27.085721619724424,21.552857154186697,16.114000009188569,80.411170627618304,0,0,0]
[null,"LED155 TM",null,null,null,null,0,280.85016539061758,249.75226540530204,223.20982612670082,199.97800014090754,178.36955754424312,159.29784793862979,142.40090720613648,127.36396015966045,113.91308680725055,101.80973159904705,90.845943206792015,80.840247377449003,71.634068395122696,63.088625945704827,55.082243937485771,47.508016288543324,40.271782021552937,33.290368359116385,26.490066018096833,19.805305672714461,98.831315183856319,0,0,0]
[null,"LED81 TM",null,null,null,null,0,270.11321694317667,240.20419483693098,214.67647741831973,192.3328079967302,171.55045974780165,153.20786476654766,136.95689688335608,122.49481481878368,109.55817058764568,97.917528658356588,87.372887716460212,77.74971129974071,68.895486068246868,60.676737302318067,52.976440607430419,45.69177693892135,38.732185109261273,32.017672050139609,25.477346396550466,19.048145548923927,95.052977597172017,0,0,0]
[null,"LED101 TM",null,null,null,null,0,275.48047520444555,244.97714879942134,218.94218536835308,196.15453824864403,174.95923638126632,156.25216666027029,139.6782855090359,124.92883605713365,111.73513550195324,99.863189335616838,89.109022137108553,79.294629334509068,70.264467086460925,61.88240847693973,54.029103789634775,46.599690924111769,39.501809205620916,32.653876071410707,25.983591516539803,19.426639862220817,96.941718492712909,0,0,0]
[null,"LED29",null,null,null,null,0,109.82218422196883,97.661823567191803,87.282806513380436,78.198354418876704,69.748701699961146,62.290999822440604,55.683708225048647,49.803738859970082,44.543979481868305,39.811146572439462,35.523923928613513,31.61134880475424,28.011412579787958,24.669847323335546,21.539073450957172,18.577286965824207,15.747667650352403,13.017692055360314,10.358537287116462,7.7445634583696288,38.646482147962828,0,0,0]
[null,"LED24",null,null,null,null,0,103.77928126680857,92.288037510927325,82.480119941891914,73.895534634748145,65.910819230155255,58.863473138522991,52.619743987119051,47.063316577649999,42.092972454895211,37.620560972860872,33.569240306102166,29.871952393526811,26.47010060301567,23.312403066060298,20.353898237676674,17.555082362082764,14.881161233134762,12.301400985864683,9.7885646898046481,7.31842327785367,36.519981543071928,0,0,0]
[null,"LED58",null,null,null,null,0,151.95814552326402,135.13216571704257,120.77098545983904,108.20106160378471,96.509493396701416,86.190462180905527,77.048121904356194,68.912158785602202,61.634364352197963,55.085664587361059,49.153544342107246,43.739814281517368,38.758674663658027,34.135036342194894,29.803064663888598,25.704916508257217,21.789644682604631,18.012247322702351,14.332842928186142,10.715954243292769,53.474148231588487,0,0,0]
[null,"LED78",null,null,null,null,0,158.92804229571374,141.33030167376995,126.31041408910745,113.16394284618838,100.93611497871755,90.143778550370399,80.582104596335498,72.072967516508839,64.46136092872969,57.612290550672256,51.408080476940981,45.746037701384203,40.536427086948208,35.70071535735832,31.170048207249579,26.883929413357272,22.789074977197625,18.838418924407353,14.9902505013123,11.207465209268703,55.926858429422531,0,0,0]
[null,"LED151",null,null,null,null,0,159.68923479040208,142.00720905494779,126.91538309153627,113.70594627566234,101.41955271604172,90.575525941732053,80.968055951042231,72.418164003868839,64.770101308511386,57.888227021892192,51.654301624953135,45.965140259101645,40.730577997098138,35.871705424262018,31.319338454657746,27.012691115833256,22.898224203369107,18.92864631845255,15.062046932013041,11.261143831861276,56.194722453121678,0,0,0]
[null,"LED18 PT",null,null,null,null,0,201.66182669399933,179.33227132890383,160.27372179095832,143.59232707211899,128.07658756740818,114.38232539064836,102.24963560242763,91.452496832451317,81.794223400053909,73.103522730471212,65.231077323171903,58.046581293114556,51.436170835048102,45.300196046280476,39.551288550563662,34.112685438624908,28.916775303990011,23.903836714065186,19.020943409536997,14.22101395111391,70.964898763106476,0,0,0]
[null,"LED19 PT",null,null,null,null,0,216.42604278106924,192.4616793516854,172.00780106810018,154.10511563549395,137.45342623608227,122.75656952150013,109.73561219803346,98.147985250223172,87.782603098631725,78.455632368734342,70.006823615766265,62.296330903027766,55.201954143420195,48.616747791241004,42.446946991507218,36.610168811570517,31.033851828230702,25.653902238821232,20.41351890725111,15.262173432774656,76.160433868148402,0,0,0]
[null,"LED32 PT",null,null,null,null,0,218.2949783753908,194.12367195877258,173.49316529592716,155.43588217438759,138.64039799582531,123.81662735588755,110.68322824722136,98.995536962521697,88.540645104044145,79.133131813924777,70.611363821832185,62.834287558909892,55.678647685699289,49.036575133919541,42.813495347164007,36.926313979346254,31.301843006951039,25.875435148684002,20.589798765261101,15.393969120616493,76.818113248624499,0,0,0]
[null,"LED33 PT",null,null,null,null,0,258.24854965237893,229.65327516759214,205.2468574665325,183.884629111555,164.01514121905583,146.47824093562264,130.9410934617747,117.11425536626905,104.74585056228261,93.616521426589188,83.535051661180802,74.334571281912318,65.869266065804339,58.011524142702172,50.649461390452309,43.684775069702596,37.030881874389763,30.611302415214638,24.358259215744091,18.211459688075369,90.877795179396088,0,0,0]
[null,"LED180 F",null,null,null,null,0,293.04605329342553,260.59773038168532,232.90268856265595,208.66202305880074,186.11523619128059,166.21533966919719,148.58465112214495,132.8947262847382,118.85975021915132,106.23080812670364,94.790918415312575,84.350726332230352,74.744770028336575,65.828242669468693,57.474184392861154,49.571046731605293,42.02057977817185,34.735998986345201,27.640394255380727,20.665348918654203,103.12305430244645,0,0,0]
[null,"LED360 F",null,null,null,null,0,496.77249644892402,441.76600788753166,394.81729484712559,353.72445028362699,315.50307356416408,281.76871282717741,251.881119852626,225.28351499503697,201.49138396530674,180.08276569433389,160.68983237494967,142.99158929598238,126.70754506390929,111.59222272484774,97.43039956118723,84.032978297061106,71.233405411987945,58.884563498337791,46.856074336306449,35.031957799577093,174.81449264211412,0,0,0]
[null,"LED100",null,null,null,null,0,158.2300798485075,140.70962302074105,125.75569810285481,112.66696206580809,100.49283500871104,89.747895159569126,80.228213098569228,71.756445497747407,64.178266714680603,57.359275319873078,51.182312203843495,45.545135356128839,40.358403728440038,35.543928938184543,31.033159066654768,26.765863571150767,22.688992459909308,18.755686457662947,14.924417991372543,11.158245513792359,55.681245091397827,0,0,0]
[null,"LED120",null,null,null,null,0,158.2300798485075,140.70962302074105,125.75569810285481,112.66696206580809,100.49283500871104,89.747895159569126,80.228213098569228,71.756445497747407,64.178266714680603,57.359275319873078,51.182312203843495,45.545135356128839,40.358403728440038,35.543928938184543,31.033159066654768,26.765863571150767,22.688992459909308,18.755686457662947,14.924417991372543,11.158245513792359,55.681245091397827,0,0,0]
[]
[null,"Revenue Subtotal (Includes Intermediate Tax Calculation)"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,46.667419401941963,47.321623897232897,48.139297136902748,48.899546309470736,49.218175925905513,49.51525645574494,49.789301013036038,50.038755468809299,50.261995826127496,50.457325500135646,50.622972499829174,50.757086508147779,51.184849836089178,55.503294030367947,55.910808001007425,56.252364013265705,56.52975362739128,56.744139855649578,56.896124446754243,56.985805573839656,2.212735589219511E-15,0,0,0]
[null,"LED17",null,null,null,null,0,54.708150786810066,55.475073805748131,56.433631006113394,57.324870052570425,57.698399108268163,58.046666199754348,58.367928252696615,58.66036336386793,58.922067723919966,59.151052428789498,59.34524017588911,59.502461841105351,60.003928194848321,65.066434310950299,65.544162371322713,65.944568008922431,66.269751467334231,66.521076144217503,66.699247468751466,66.804380529164831,-2.2112468602180782E-13,0,0,0]
[null,"LED22",null,null,null,null,0,65.870953530821353,66.794361648544935,67.948505517306785,69.021595449423046,69.471340409112102,69.890668883382745,70.277482136183821,70.629586518103267,70.944689761255802,71.220397140079612,71.454207493408859,71.643509103032883,72.247296041717689,78.342769939615394,78.917974957744903,79.400080471612313,79.791615264325486,80.094220924981798,80.30874682048568,80.435331521987067,4.3870899510086443E-13,0,0,0]
[null,"LED46",null,null,null,null,0,55.311545529729578,56.086927202656057,57.056056655367087,57.957125479427312,58.334774313719173,58.686882561031553,59.011687922074294,59.307348399231991,59.571939185397568,59.803449440210571,59.999778949809084,60.158734666074388,60.665731862246645,65.784074074661916,66.267071159777956,66.671893006905648,67.00066302392834,67.254759645880426,67.434896082358705,67.541188690938995,-4.3693880662948882E-13,0,0,0]
[null,"LED43",null,null,null,null,0,55.311545529729578,56.086927202656057,57.056056655367087,57.957125479427312,58.334774313719173,58.686882561031553,59.011687922074294,59.307348399231991,59.571939185397568,59.803449440210571,59.999778949809084,60.158734666074388,60.665731862246645,65.784074074661916,66.267071159777956,66.671893006905648,67.00066302392834,67.254759645880426,67.434896082358705,67.541188690938995,-4.3693880662948882E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,0,161.30716285376923,163.56843790205642,166.39474696570059,169.02256823073853,170.12391988221083,171.15078654896931,172.09802877060167,172.9602746594399,173.73191082734769,174.40707298414134,174.97963619629721,175.4432047942197,176.92177999052134,191.84859595438948,193.25717871447225,194.43777605623868,195.39658055481863,196.13761219270313,196.6629509301514,196.97293610518497,8.8095836714448008E-13,0,0,0]
[null,"LED35",null,null,null,null,0,127.26636862288346,129.05044478392742,131.28031532887039,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536333,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502364,155.4055619825092,4.2897295850829852E-13,0,0,0]
[null,"LED39",null,null,null,null,0,55.311545529729578,56.086927202656057,57.056056655367087,57.957125479427312,58.334774313719173,58.686882561031553,59.011687922074294,59.307348399231991,59.571939185397568,59.803449440210571,59.999778949809084,60.158734666074388,60.665731862246645,65.784074074661916,66.267071159777956,66.671893006905648,67.00066302392834,67.254759645880426,67.434896082358705,67.541188690938995,-4.3693880662948882E-13,0,0,0]
[null,"LED26",null,null,null,null,0,55.311545529729578,56.086927202656057,57.056056655367087,57.957125479427312,58.334774313719173,58.686882561031553,59.011687922074294,59.307348399231991,59.571939185397568,59.803449440210571,59.999778949809084,60.158734666074388,60.665731862246645,65.784074074661916,66.267071159777956,66.671893006905648,67.00066302392834,67.254759645880426,67.434896082358705,67.541188690938995,-4.3693880662948882E-13,0,0,0]
[null,"LED20",null,null,null,null,0,127.26636862288346,129.05044478392742,131.28031532887039,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536333,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502364,155.4055619825092,4.2897295850829852E-13,0,0,0]
[null,"LED28",null,null,null,null,0,127.26636862288346,129.05044478392742,131.28031532887039,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536333,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502364,155.4055619825092,4.2897295850829852E-13,0,0,0]
[null,"LED200",null,null,null,null,0,97.096631476907007,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112081,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724473,117.61628831807126,118.06234213603858,118.37856257466102,118.56515389380051,0,0,0,0]
[null,"LED105",null,null,null,null,0,168.59890851287125,170.96240247212106,173.91647230274856,176.66308187180999,177.81421913714894,178.88750439082784,179.87756584773476,180.77878878883647,181.58530607781907,182.29098833451954,182.88943375328634,183.37395755401445,184.91937041628543,200.52093971151945,201.99319619225173,203.2271613782581,204.22930777447459,205.00383708309616,205.55292328712048,205.87692106404006,-4.4490465475067906E-13,0,0,0]
[null,"LED198",null,null,null,null,0,168.59890851287125,170.96240247212106,173.91647230274856,176.66308187180999,177.81421913714894,178.88750439082784,179.87756584773476,180.77878878883647,181.58530607781907,182.29098833451954,182.88943375328634,183.37395755401445,184.91937041628543,200.52093971151945,201.99319619225173,203.2271613782581,204.22930777447459,205.00383708309616,205.55292328712048,205.87692106404006,-4.4490465475067906E-13,0,0,0]
[null,"LED88",null,null,null,null,0,97.096631476907007,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112081,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724473,117.61628831807126,118.06234213603858,118.37856257466102,118.56515389380051,0,0,0,0]
[null,"LED70",null,null,null,null,0,97.096631476907007,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112081,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724473,117.61628831807126,118.06234213603858,118.37856257466102,118.56515389380051,0,0,0,0]
[null,"LED150",null,null,null,null,0,83.520249761217585,84.691073508102065,86.154455757977402,87.515066684987318,88.085315168554573,88.616997450741152,89.107452465481117,89.55389880250236,89.953430009475895,90.303009724146378,90.599466630568401,90.839489233377734,91.605053313119157,99.333733028180376,100.06305702006102,100.67433666262194,101.17077829470351,101.55446334862258,101.8264687684978,101.98697025388162,0,0,0,0]
[null,"LED90",null,null,null,null,0,97.096631476907007,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112081,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724473,117.61628831807126,118.06234213603858,118.37856257466102,118.56515389380051,0,0,0,0]
[null,"LED72",null,null,null,null,0,97.096631476907007,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112081,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724473,117.61628831807126,118.06234213603858,118.37856257466102,118.56515389380051,0,0,0,0]
[null,"LED117",null,null,null,null,0,127.26636862288346,129.05044478392742,131.28031532887039,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536333,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502364,155.4055619825092,4.2897295850829852E-13,0,0,0]
[null,"LED158",null,null,null,null,0,127.26636862288346,129.05044478392742,131.28031532887039,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536333,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502364,155.4055619825092,4.2897295850829852E-13,0,0,0]
[null,"LED298",null,null,null,null,0,168.59890851287125,170.96240247212106,173.91647230274856,176.66308187180999,177.81421913714894,178.88750439082784,179.87756584773476,180.77878878883647,181.58530607781907,182.29098833451954,182.88943375328634,183.37395755401445,184.91937041628543,200.52093971151945,201.99319619225173,203.2271613782581,204.22930777447459,205.00383708309616,205.55292328712048,205.87692106404006,-4.4490465475067906E-13,0,0,0]
[null,"LED178",null,null,null,null,0,97.096631476907007,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112081,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724473,117.61628831807126,118.06234213603858,118.37856257466102,118.56515389380051,0,0,0,0]
[null,"LED175",null,null,null,null,0,104.63906576340112,106.10594239987981,107.93935348185676,109.64400662497876,110.3584473593404,111.02457009544354,111.63904089370011,112.19837504024485,112.69893116119231,113.1369051238844,113.50832371776791,113.80903810729465,114.76818167206116,124.45112475808725,125.36486461599489,126.13071159203518,126.75268277549776,127.23338590682525,127.57417024475167,127.77525591597768,0,0,0,0]
[null,"LED79",null,null,null,null,0,127.26636862288346,129.05044478392742,131.28031532887039,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536333,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502364,155.4055619825092,4.2897295850829852E-13,0,0,0]
[null,"LED80",null,null,null,null,0,83.520249761217585,84.691073508102065,86.154455757977402,87.515066684987318,88.085315168554573,88.616997450741152,89.107452465481117,89.55389880250236,89.953430009475895,90.303009724146378,90.599466630568401,90.839489233377734,91.605053313119157,99.333733028180376,100.06305702006102,100.67433666262194,101.17077829470351,101.55446334862258,101.8264687684978,101.98697025388162,0,0,0,0]
[null,"LED60",null,null,null,null,0,79.749032617970528,80.866989777427463,82.264295450141802,83.56347026713172,84.107970134485669,84.615645192758592,85.083954531870575,85.510242331476888,85.891733375240833,86.225528402764581,86.508599293568494,86.737784077321137,87.46878039187952,94.848484504982736,95.544877092215728,96.128555425226722,96.60258106599025,96.968941463229243,97.228664933452464,97.381919242793046,-2.2068213890396392E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,0,119.79395430225617,121.47327885925006,123.57222308977484,125.52376135360154,126.34167462585215,127.1042719983178,127.80773667653712,128.44807925511458,129.02113097954486,129.52253676417743,129.94774795789445,130.29201484879397,131.3900712919463,142.47539619518591,143.52147310712854,144.39823779325189,145.11028913837293,145.66061256229762,146.05075273706547,146.28096167035397,8.7387761325897764E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,0,147.23568830498238,149.29970320854409,151.87946193088615,154.2780477460187,155.2833240499443,156.22061299485424,157.08522345620131,157.87225215774953,158.57657538985498,159.1928404280238,159.71545664139251,160.13858628042519,161.48817939759809,175.11286898831565,176.39857539183924,177.4761844648076,178.35134857904049,179.02773703773906,179.50724835783822,179.79019227553505,4.4490465475067906E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,0,141.60684349816037,143.59195076930726,146.07308488742274,148.37997236864825,149.34681679258657,150.2482730255312,151.07982928540508,151.83676974903682,152.51416658705256,153.10687171050469,153.6095082192756,154.01646154196337,155.31445949021787,168.41827493601741,169.6548285702913,170.69124046950387,171.53294691436164,172.18347692999544,172.64465645272247,172.91678337747356,4.4313446627930345E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,0,144.42062843330331,146.44518058434596,148.97561583531038,151.32834209862716,152.3143981101378,153.2337666410003,154.08184625821306,154.85382743330166,155.54468441894045,156.1491668315839,156.66179092994651,157.07683057883435,158.40062026838055,171.76481379749475,173.02593824982847,174.08294407032739,174.94137556078215,175.60483186947224,176.07517521480412,176.35270941100069,8.7741799020172886E-13,0,0,0]
[null,"LED29",null,null,null,null,0,57.574275815677836,58.38137744106082,59.390152840068467,60.3280833301407,60.721181334160526,61.087693915821099,61.425786682240627,61.733542281847271,62.008957165938618,62.249938233039657,62.454299352009045,62.619757759708357,63.147495614990476,68.475223188580514,68.977979116485159,69.399361749342816,69.741581361156307,70.006072777116458,70.19357838338594,70.304219297592155,-4.3959408933655223E-13,0,0,0]
[null,"LED24",null,null,null,null,0,54.406284175987103,55.168975495458817,56.122243604359788,57.008565004972134,57.380033015862715,57.726378452073497,58.045867857143151,58.336689380674841,58.596949718089114,58.824670939623992,59.017787204755429,59.174141358082778,59.672840739327704,64.707413146438256,65.182505216589718,65.580701510772798,65.904090683925929,66.154028610803294,66.331216828193092,66.435769789294454,-4.3251333545104979E-13,0,0,0]
[null,"LED58",null,null,null,null,0,79.66405189239704,80.780817754512157,82.176634455561015,83.474424869317801,84.018344516545156,84.525478595280262,84.993288903041943,85.419122449532935,85.800206975692376,86.133646310580133,86.416415560487593,86.645356124485147,87.375573487936975,94.747413773863087,95.443064283789241,96.026120648023792,96.499641166134822,96.865611169015963,97.125057877399882,97.278148878647841,-8.7210742478760203E-13,0,0,0]
[null,"LED78",null,null,null,null,0,83.318020004820994,84.486008805667922,85.945847729981438,87.303164174310751,87.872031900370104,88.402426806396861,88.891694269633589,89.337059614509357,89.735623426163926,90.084356694364942,90.380095781956939,90.619537211785627,91.38324761127835,99.093213672818266,99.820771733518939,100.43057126875786,100.9258108537837,101.30856688108696,101.57991368715346,101.74002654610976,6.5762094553345271E-13,0,0,0]
[null,"LED151",null,null,null,null,0,83.71707514061606,84.890658072594533,86.357488956392316,87.721306324507097,88.292898666293752,88.825833920869812,89.317444751051283,89.764943191842761,90.165415941515477,90.515819482266039,90.812975024566782,91.053563269121625,91.820931491461764,99.567824757386575,100.29886748779853,100.91158768337391,101.40919923907119,101.79378849234935,102.06643492527374,102.2273146514536,-6.5762094553345271E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,0,105.72120481693322,107.20325135657829,109.05562290727227,110.77790495146903,111.49973417133029,112.17274570581786,112.7935711369565,113.35868971324109,113.86442240302553,114.30692573269926,114.68218540221467,114.98600967027954,115.95507234796823,125.73815289976844,126.66134232202182,127.43510940816397,128.06351279075685,128.54918717854358,128.89349578379986,129.09666100969656,-6.1956596498146306E-15,0,0,0]
[null,"LED19 PT",null,null,null,null,0,113.4613445275145,115.05189576396374,117.03988452241752,118.88825956438319,119.66293588354287,120.38522044053134,121.05149820624389,121.65799066528983,122.20074943401384,122.67564964754835,123.07838310791608,123.40445118493449,124.44446160226167,134.94378834518244,135.93456700007789,136.76498369932801,137.4393942191295,137.9606261624873,138.33014254619124,138.54818205615888,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,114.44113394029583,116.04542029744587,118.05057622720697,119.9149128136485,120.69627880900586,121.42480061591324,122.09683198787411,122.70856178032889,123.25600751356497,123.73500870266331,124.14121994643193,124.47010376700635,125.51909513903951,136.10908826024868,137.10842273158119,137.94601045011996,138.62624480613562,139.1519778202487,139.52468514305269,139.74460752162486,-8.5971610548797276E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,0,135.38679213148038,137.28470397555694,139.65685478975107,141.86241271460835,142.78678869682506,143.64864865083842,144.44367897366766,145.16737098370066,145.81501330545157,146.38168397871684,146.86224228260664,147.25132026460867,148.4923039209508,161.02053697850636,162.20277524967466,163.19366297017604,163.99839763320918,164.62035325220472,165.06127555960404,165.32144936536457,-8.7918817867310447E-13,0,0,0]
[null,"LED180 F",null,null,null,null,0,153.62938206465256,155.7830265910367,158.47481105546871,160.97755519888972,162.02648551703663,163.00447613249307,163.90663220913831,164.7278375464989,165.46274593839635,166.10577221885774,166.65108298448197,167.09258698209416,168.50078603367538,182.71712628882401,184.05866435316034,185.18306848298297,186.09623650374337,186.80199705773538,187.30233110478548,187.59756183135147,-4.4490465475067906E-13,0,0,0]
[null,"LED360 F",null,null,null,null,0,260.43296198138972,264.0838262595862,268.64694687926357,272.88960581333663,274.6677554484898,276.32564789946736,277.8549854262651,279.24709503140383,280.49291381108429,281.58297377618891,282.50738612481172,283.25582494738256,285.64300795322413,309.74258806886598,312.01676718102857,313.92286023470365,315.47086524023837,316.66727252285324,317.51544021123567,318.01591617198085,-2.4782638599258522E-14,0,0,0]
[null,"LED100",null,null,null,null,0,82.952113218964143,84.114972576888519,85.568400343464091,86.919755876846324,87.486125313085452,88.014190889931228,88.501309642902299,88.944719081938402,89.341532525506068,89.688734265842129,89.983174559499915,90.221564437167572,90.981920858522201,98.658027151185237,99.382390003556424,99.989511489221655,100.48257613628358,100.86365121836383,101.13380635379708,101.29321604696052,-4.3516861815811316E-13,0,0,0]
[null,"LED120",null,null,null,null,0,82.952113218964143,84.114972576888519,85.568400343464091,86.919755876846324,87.486125313085452,88.014190889931228,88.501309642902299,88.944719081938402,89.341532525506068,89.688734265842129,89.983174559499915,90.221564437167572,90.981920858522201,98.658027151185237,99.382390003556424,99.989511489221655,100.48257613628358,100.86365121836383,101.13380635379708,101.29321604696052,-4.3516861815811316E-13,0,0,0]
[]
[null,"Taxable Income"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,-42.350077702699885,-74.189245937003108,-96.797922273164886,-111.28285367541709,-118.60020284050498,-119.57555477706822,-114.92125422696623,-105.25142978221197,-91.095013103391608,-72.90702052402375,-51.078328686737578,-25.944144970375021,2.5357672806228315,35.506896415124729,38.452091238627631,41.1943536448874,43.765320198924741,46.19251612810627,48.499905873095962,50.708370280449934,-31.325302233632897,0,0,0]
[null,"LED17",null,null,null,null,0,-49.646937124104525,-86.971949713431229,-113.4760695027816,-130.45673441732876,-139.03485265513962,-140.1782563723267,-134.72202631792783,-123.38610458526858,-106.79055702358812,-85.46879864712146,-59.879053599779787,-30.414285025048414,2.9726764523602398,41.62468522888701,45.077333019692944,48.292083420320793,51.30602393189465,54.151422340131205,56.856372125453646,59.445351875205937,-36.722608192230254,0,0,0]
[null,"LED22",null,null,null,null,0,-59.777035802093948,-104.71794742950048,-136.63004129322763,-157.0754881493524,-167.40390941196546,-168.78061639325784,-162.21108203324377,-148.56214740573569,-128.58039831474741,-102.90808925270809,-72.096941688104124,-36.620100053557898,3.5792295963109524,50.117901391544322,54.275037008734671,58.145733992775334,61.774647281330601,65.200628668565002,68.457503906525687,71.574746261375765,-44.215590967189343,0,0,0]
[null,"LED46",null,null,null,null,0,-50.194510025617468,-87.931192833218773,-114.72763554550843,-131.89558597041116,-140.56831518253566,-141.72432988697165,-136.20792122145843,-124.74697176475331,-107.96838628256972,-86.411463004180206,-60.539479982932448,-30.749734486048915,3.0054631087900248,42.083777994436062,45.57450620828979,48.824713180993996,51.871895464296585,54.748676736262766,57.483460329835914,60.100994814998899,-37.127634288174214,0,0,0]
[null,"LED43",null,null,null,null,0,-50.194510025617468,-87.931192833218773,-114.72763554550843,-131.89558597041116,-140.56831518253566,-141.72432988697165,-136.20792122145843,-124.74697176475331,-107.96838628256972,-86.411463004180206,-60.539479982932448,-30.749734486048915,3.0054631087900248,42.083777994436062,45.57450620828979,48.824713180993996,51.871895464296585,54.748676736262766,57.483460329835914,60.100994814998899,-37.127634288174214,0,0,0]
[null,"LED17 PT",null,null,null,null,0,-146.38415769299894,-256.43708029547702,-334.58456482327267,-384.65211127371003,-409.94472116208988,-413.31605078963719,-397.22833849641256,-363.80433591673653,-314.87230925015666,-252.00503442370348,-176.55358683551009,-89.676619608924241,8.7649463145088333,122.7305215472896,132.91066493467156,142.38936708326108,151.27598061232283,159.66564719436218,167.64120054897259,175.27481587159261,-108.27673125276471,0,0,0]
[null,"LED35",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,6.9152718880395554,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED39",null,null,null,null,0,-50.194510025617468,-87.931192833218773,-114.72763554550843,-131.89558597041116,-140.56831518253566,-141.72432988697165,-136.20792122145843,-124.74697176475331,-107.96838628256972,-86.411463004180206,-60.539479982932448,-30.749734486048915,3.0054631087900248,42.083777994436062,45.57450620828979,48.824713180993996,51.871895464296585,54.748676736262766,57.483460329835914,60.100994814998899,-37.127634288174214,0,0,0]
[null,"LED26",null,null,null,null,0,-50.194510025617468,-87.931192833218773,-114.72763554550843,-131.89558597041116,-140.56831518253566,-141.72432988697165,-136.20792122145843,-124.74697176475331,-107.96838628256972,-86.411463004180206,-60.539479982932448,-30.749734486048915,3.0054631087900248,42.083777994436062,45.57450620828979,48.824713180993996,51.871895464296585,54.748676736262766,57.483460329835914,60.100994814998899,-37.127634288174214,0,0,0]
[null,"LED20",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,6.9152718880395554,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED28",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,6.9152718880395554,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED200",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,5.2759390665509898,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED105",null,null,null,null,0,-153.00132228467223,-268.02908857332682,-349.70916006746734,-402.03996506162378,-428.47590470113278,-431.99963226155654,-415.18468935932697,-380.24978471300733,-329.1058296563624,-263.39669604195865,-184.53453341984627,-93.730370788895883,9.1611578534780165,128.27844472626862,138.91877236734842,148.82595074739055,158.11427567276144,166.88318960996236,175.21927070260719,183.19795676112767,-113.17128380161873,0,0,0]
[null,"LED198",null,null,null,null,0,-153.00132228467223,-268.02908857332682,-349.70916006746734,-402.03996506162378,-428.47590470113278,-431.99963226155654,-415.18468935932697,-380.24978471300733,-329.1058296563624,-263.39669604195865,-184.53453341984627,-93.730370788895883,9.1611578534780165,128.27844472626862,138.91877236734842,148.82595074739055,158.11427567276144,166.88318960996236,175.21927070260719,183.19795676112767,-113.17128380161873,0,0,0]
[null,"LED88",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,5.2759390665509898,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED70",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,5.2759390665509898,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED150",null,null,null,null,0,-75.793543171347508,-132.77580868328562,-173.23834804298687,-199.16189607701136,-212.25768833829818,-214.00326669662195,-205.67350796151359,-188.36751240566346,-163.0319041399589,-130.48102169667638,-91.414413395319883,-46.431996787823167,4.538239296881315,63.546364783853747,68.817352775192518,73.725154492466942,78.326389604087439,82.670319755413004,86.79983388470707,90.752302250319929,-56.062604273545389,0,0,0]
[null,"LED90",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,5.2759390665509898,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED72",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,5.2759390665509898,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED117",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,6.9152718880395554,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED158",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,6.9152718880395554,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED298",null,null,null,null,0,-153.00132228467223,-268.02908857332682,-349.70916006746734,-402.03996506162378,-428.47590470113278,-431.99963226155654,-415.18468935932697,-380.24978471300733,-329.1058296563624,-263.39669604195865,-184.53453341984627,-93.730370788895883,9.1611578534780165,128.27844472626862,138.91877236734842,148.82595074739055,158.11427567276144,166.88318960996236,175.21927070260719,183.19795676112767,-113.17128380161873,0,0,0]
[null,"LED178",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,5.2759390665509898,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED175",null,null,null,null,0,-94.958594724300426,-166.34931787584901,-217.04315953842524,-249.52170043489383,-265.92887679715778,-268.11583970919429,-257.67982958508424,-235.99786368762821,-204.25592820431433,-163.47427419373221,-114.52933680566323,-58.172727922841133,5.6857722719231489,79.61461157807021,86.218414376082265,92.367196116029518,98.131893238155428,103.57422362001742,108.74792103808652,113.69980514307358,-70.238517631577679,0,0,0]
[null,"LED79",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,6.9152718880395554,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED80",null,null,null,null,0,-75.793543171347508,-132.77580868328562,-173.23834804298687,-199.16189607701136,-212.25768833829818,-214.00326669662195,-205.67350796151359,-188.36751240566346,-163.0319041399589,-130.48102169667638,-91.414413395319883,-46.431996787823167,4.538239296881315,63.546364783853747,68.817352775192518,73.725154492466942,78.326389604087439,82.670319755413004,86.79983388470707,90.752302250319929,-56.062604273545389,0,0,0]
[null,"LED60",null,null,null,null,0,-72.371212536891591,-126.78053918461357,-165.41606027594429,-190.16907387024662,-202.67354754207327,-204.34030723009118,-196.38666481444741,-179.86209253388404,-155.67047127132398,-124.58936946505922,-87.286748500615644,-44.33543765656988,4.333322694195374,60.677034999172257,65.71002034646223,70.396218488259308,74.78969252657528,78.937479779590774,82.880532607317861,86.654533876613897,-53.531191173897113,0,0,0]
[null,"LED23 PT",null,null,null,null,0,-108.71145947279689,-190.44170968507342,-248.47754656136669,-285.65995846050225,-304.44338815791798,-306.94708917277228,-294.99963044132409,-270.17746280294108,-233.8383389679571,-187.150273079062,-131.11663449468642,-66.59789113736349,6.5092433571213633,91.145205393366879,98.705437748603245,105.74474829095153,112.34434719386759,118.57489094257319,124.49789558287877,130.1669616611654,-80.411170627617437,0,0,0]
[null,"LED155 TM",null,null,null,null,0,-133.6144770856352,-234.06703928239315,-305.39740347820782,-351.09735587309666,-374.18358936739548,-377.26082431117106,-362.57650806110621,-332.06821606301713,-287.4047274804127,-230.02161865143597,-161.15210521683548,-81.853766313859296,8.0003446886160958,112.02424304261083,121.31633145435347,129.96816817626427,138.07956655748757,145.73736867862266,153.0171823397414,159.98488660282058,-98.831315183855878,0,0,0]
[null,"LED81 TM",null,null,null,null,0,-128.50637344501629,-225.11861751264001,-293.72201004353701,-337.67484567161898,-359.87848862683404,-362.83808036785047,-348.71514796580146,-319.3731930355483,-276.41719703614143,-221.22785398399333,-154.99123348117794,-78.724483238955287,7.6944901830157164,107.74153763369935,116.67838796286088,124.99946353058252,132.80076180510036,140.16580487985584,147.167310056172,153.86863782854965,-95.052977597171576,0,0,0]
[null,"LED101 TM",null,null,null,null,0,-131.05984677114225,-229.59181498621763,-299.55838451926036,-344.38458066927723,-367.02941894040578,-370.04781895967574,-355.64425821049861,-325.7192668343306,-281.90971791734341,-225.62374042137634,-158.07097162853839,-80.288770384213109,7.8473827977065156,109.88240532055502,118.9968344601937,127.48325314621562,135.43956635516122,142.95095579806153,150.09158369826432,156.92606954877988,-96.941718492712027,0,0,0]
[null,"LED29",null,null,null,null,0,-52.247908406290989,-91.528354532421972,-119.42100820573394,-137.29127929446994,-146.31879966027057,-147.52210556689008,-141.7800271096981,-129.85022368782091,-112.38524600375061,-89.946454343150407,-63.016078919754875,-32.007669964800755,3.1284130704017628,43.805375865244969,47.438905665527983,50.822074783518609,53.993913710803902,56.988380721756144,59.835041096269478,62.559655839222529,-38.646482147963269,0,0,0]
[null,"LED24",null,null,null,null,0,-49.372997090821464,-86.492059106289972,-112.84993544382209,-129.73690507359811,-138.26769128789064,-139.40478597434014,-133.97866210431604,-122.7052893012912,-106.2013120380973,-84.997202071334186,-59.548655172680924,-30.246466208124957,2.9562739281870734,41.395010080377958,44.828606978913044,48.025619148690033,51.022929450791167,53.852627624938613,56.542652138388448,59.117346511440786,-36.519981543072362,0,0,0]
[null,"LED58",null,null,null,null,0,-72.294093630866982,-126.64544159339739,-165.23979259767543,-189.96642933214235,-202.45757821229861,-204.12256179792388,-196.17739479923813,-179.67043113530741,-155.50458851181298,-124.45660678859392,-87.193735570213562,-44.288193727245783,4.3287050970331649,60.612377431668193,65.639999619900635,70.321204139766579,74.70999648353019,78.853363846313613,82.792214949213744,86.56219463535507,-53.474148231589361,0,0,0]
[null,"LED78",null,null,null,null,0,-75.610022290892744,-132.45431515899477,-172.8188815181208,-198.67966018999843,-211.7437432683459,-213.48509501231945,-205.17550533902136,-187.91141324102085,-162.63715074358663,-130.16508459989393,-91.193069294877972,-46.319569784476549,4.5272507398535922,63.392498315459946,68.65072352626936,73.546641855400594,78.136735876586073,82.470147956679611,86.589663185841161,90.532561336841056,-55.92685842942187,0,0,0]
[null,"LED151",null,null,null,null,0,-75.972159649786022,-133.08871063213928,-173.64660476728324,-199.6312447184385,-212.75789876818646,-214.50759078904872,-206.15820198903967,-188.81142280106576,-163.41610816806167,-130.78851570768782,-91.629842308074174,-46.541419298054194,4.5489341963094319,63.696119333124557,68.979529033140778,73.898896567540646,78.510975035702074,82.8651421738968,87.004387993260693,90.966170819592321,-56.194722453122338,0,0,0]
[null,"LED18 PT",null,null,null,null,0,-95.940621877066107,-168.06964184939164,-219.2877407330777,-252.10216285372766,-268.67901624980556,-270.88859593463604,-260.34466040010716,-238.43846751931738,-206.36826851634578,-165.16486551411774,-115.71375743507497,-58.774329057909981,5.7445724550101431,80.437956853487961,87.110053771458155,93.322423969539059,99.146737486766838,104.64535046447838,109.87255237426287,114.87564705858264,-70.964898763106476,0,0,0]
[null,"LED19 PT",null,null,null,null,0,-102.96469825355474,-180.37448184127641,-235.34239838695908,-270.55925445806986,-288.34974481060925,-290.72109389157805,-279.40520788336761,-255.89520246830097,-221.47705613291885,-177.25703885410485,-124.18547936195503,-63.077359080048311,6.1651483787931625,86.32704055394143,93.487620008570673,100.1548148877575,106.4055423908988,112.30672392366607,117.91662363894014,123.28600862338422,-76.160433868148402,0,0,0]
[null,"LED32 PT",null,null,null,null,0,-103.85384443509497,-181.93209609642167,-237.37468516514184,-272.8956545258809,-290.83977371270032,-293.23160045267463,-281.81799671202191,-258.10497189421471,-223.38960948469389,-178.78773259595536,-125.25787647135562,-63.622060263259158,6.2183871900810601,87.072513126329142,94.294927384417178,101.01969647077371,107.32440179918459,113.2765426715647,118.9348863777916,124.35063840100837,-76.818113248625352,0,0,0]
[null,"LED33 PT",null,null,null,null,0,-122.86175752089855,-215.23032871293375,-280.82033138971519,-322.84254778666184,-344.07090030889265,-346.90049259367686,-333.3979070817839,-305.34479146435228,-264.27562872118335,-211.51046616905569,-148.18327554762985,-75.2665265649335,7.3565112902129641,103.00901283580419,111.55331385922236,119.50888790047344,126.96751575881942,134.00905083699007,140.70301634385996,147.10998967728921,-90.877795179396969,0,0,0]
[null,"LED180 F",null,null,null,null,0,-139.41667122877297,-244.23137501942159,-318.65925252660884,-366.34372038651986,-390.43247106076382,-393.64333459746797,-378.32135351047464,-346.48824224871396,-299.88524652946893,-240.01028243731483,-168.15011786814543,-85.408257218281619,8.3477587870571881,116.88888361935531,126.58447996029918,135.61202175137768,144.07565672557152,152.06599807139017,159.66193684940475,166.93221291269725,-103.12305430244689,0,0,0]
[null,"LED360 F",null,null,null,null,0,-236.33953446753429,-414.02171609547975,-540.19206406334183,-621.0269085336322,-661.86222664930642,-667.30529157701653,-641.33142600337737,-587.36784596701045,-508.3663161212329,-406.86610803937788,-285.04855428951583,-144.78431863811565,14.151144251199185,198.15036534401824,214.58636761984133,229.88988193764254,244.23745982825042,257.78270902451544,270.65936587492922,282.98395837240378,-174.81449264211415,0,0,0]
[null,"LED100",null,null,null,null,0,-75.277966629543357,-131.87261707339587,-172.0599148327866,-197.80712102174837,-210.81383071737395,-212.54753498701183,-204.27443844267876,-187.08616485848776,-161.9228990476623,-129.59344010169326,-90.792577746036841,-46.116148664998107,4.5073684650840562,63.114098213000695,68.349230936901648,73.223647918070895,77.793583676374283,82.107964760700881,86.209388362424534,90.134970533168172,-55.68124509139826,0,0,0]
[null,"LED120",null,null,null,null,0,-75.277966629543357,-131.87261707339587,-172.0599148327866,-197.80712102174837,-210.81383071737395,-212.54753498701183,-204.27443844267876,-187.08616485848776,-161.9228990476623,-129.59344010169326,-90.792577746036841,-46.116148664998107,4.5073684650840562,63.114098213000695,68.349230936901648,73.223647918070895,77.793583676374283,82.107964760700881,86.209388362424534,90.134970533168172,-55.68124509139826,0,0,0]
[]
[null,"Pre-tax Income"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,-42.350077702699885,-31.839168234303216,-22.608676336161786,-14.484931402252201,-7.3173491650878972,-0.97535193656323571,4.6543005501019934,9.669824444754255,14.156416678820371,18.187992579367858,21.828691837286172,25.134183716362557,28.479912250997852,35.506896415124729,38.452091238627631,41.1943536448874,43.765320198924741,46.19251612810627,48.499905873095962,50.708370280449934,-31.325302233632897,0,0,0]
[null,"LED17",null,null,null,null,0,-49.646937124104525,-37.325012589326711,-26.504119789350376,-16.98066491454717,-8.5781182378108696,-1.143403717187077,5.4562300543988727,11.335921732659237,16.595547561680455,21.321758376466661,25.589745047341673,29.464768574731373,33.386961477408654,41.62468522888701,45.077333019692944,48.292083420320793,51.30602393189465,54.151422340131205,56.856372125453646,59.445351875205937,-36.722608192230254,0,0,0]
[null,"LED22",null,null,null,null,0,-59.777035802093948,-44.940911627406535,-31.912093863727151,-20.445446856124761,-10.328421262613077,-1.3767069812923864,6.5695343600140816,13.648934627508076,19.981749090988266,25.672309062039311,30.811147564603978,35.476841634546226,40.199329649868851,50.117901391544322,54.275037008734671,58.145733992775334,61.774647281330601,65.200628668565002,68.457503906525687,71.574746261375765,-44.215590967189343,0,0,0]
[null,"LED46",null,null,null,null,0,-50.194510025617468,-37.736682807601298,-26.796442712289661,-17.16795042490272,-8.6727292121245014,-1.1560147044359965,5.5164086655132252,11.46094945670513,16.778585482183594,21.556923278389512,25.871983021247758,29.789745496883533,33.75519759483894,42.083777994436062,45.57450620828979,48.824713180993996,51.871895464296585,54.748676736262766,57.483460329835914,60.100994814998899,-37.127634288174214,0,0,0]
[null,"LED43",null,null,null,null,0,-50.194510025617468,-37.736682807601298,-26.796442712289661,-17.16795042490272,-8.6727292121245014,-1.1560147044359965,5.5164086655132252,11.46094945670513,16.778585482183594,21.556923278389512,25.871983021247758,29.789745496883533,33.75519759483894,42.083777994436062,45.57450620828979,48.824713180993996,51.871895464296585,54.748676736262766,57.483460329835914,60.100994814998899,-37.127634288174214,0,0,0]
[null,"LED17 PT",null,null,null,null,0,-146.38415769299894,-110.05292260247808,-78.147484527795626,-50.067546450437391,-25.292609888379815,-3.3713296275473397,16.087712293224627,33.424002579676028,48.932026666579887,62.867274826453183,75.451447588193389,86.876967226585847,98.441565923433075,122.7305215472896,132.91066493467156,142.38936708326108,151.27598061232283,159.66564719436218,167.64120054897259,175.27481587159261,-108.27673125276471,0,0,0]
[null,"LED35",null,null,null,null,0,-115.4925785310357,-86.828356336845502,-61.655951272799427,-39.501747534801524,-19.955087899025187,-2.6598749338716345,12.6927080408976,26.370505549176613,38.605857502181038,49.600337832688851,59.528861409546593,68.543243463527887,77.667354598399825,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED39",null,null,null,null,0,-50.194510025617468,-37.736682807601298,-26.796442712289661,-17.16795042490272,-8.6727292121245014,-1.1560147044359965,5.5164086655132252,11.46094945670513,16.778585482183594,21.556923278389512,25.871983021247758,29.789745496883533,33.75519759483894,42.083777994436062,45.57450620828979,48.824713180993996,51.871895464296585,54.748676736262766,57.483460329835914,60.100994814998899,-37.127634288174214,0,0,0]
[null,"LED26",null,null,null,null,0,-50.194510025617468,-37.736682807601298,-26.796442712289661,-17.16795042490272,-8.6727292121245014,-1.1560147044359965,5.5164086655132252,11.46094945670513,16.778585482183594,21.556923278389512,25.871983021247758,29.789745496883533,33.75519759483894,42.083777994436062,45.57450620828979,48.824713180993996,51.871895464296585,54.748676736262766,57.483460329835914,60.100994814998899,-37.127634288174214,0,0,0]
[null,"LED20",null,null,null,null,0,-115.4925785310357,-86.828356336845502,-61.655951272799427,-39.501747534801524,-19.955087899025187,-2.6598749338716345,12.6927080408976,26.370505549176613,38.605857502181038,49.600337832688851,59.528861409546593,68.543243463527887,77.667354598399825,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED28",null,null,null,null,0,-115.4925785310357,-86.828356336845502,-61.655951272799427,-39.501747534801524,-19.955087899025187,-2.6598749338716345,12.6927080408976,26.370505549176613,38.605857502181038,49.600337832688851,59.528861409546593,68.543243463527887,77.667354598399825,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED200",null,null,null,null,0,-88.113933455388647,-66.244845423116288,-47.039805125835173,-30.137472017024251,-15.22453918334358,-2.0293255714248488,9.6837774851808831,20.119119346882485,29.453961477024848,37.842092736546547,45.416962714243098,52.294397355920182,59.255548726885777,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED105",null,null,null,null,0,-153.00132228467223,-115.02776628865459,-81.68007149414052,-52.330804994156438,-26.43593963950903,-3.5237275604237652,16.814942902229546,34.934904646319666,51.143955056644899,65.709133614403726,78.862162622112379,90.804162630950387,102.8915286423739,128.27844472626862,138.91877236734842,148.82595074739055,158.11427567276144,166.88318960996236,175.21927070260719,183.19795676112767,-113.17128380161873,0,0,0]
[null,"LED198",null,null,null,null,0,-153.00132228467223,-115.02776628865459,-81.68007149414052,-52.330804994156438,-26.43593963950903,-3.5237275604237652,16.814942902229546,34.934904646319666,51.143955056644899,65.709133614403726,78.862162622112379,90.804162630950387,102.8915286423739,128.27844472626862,138.91877236734842,148.82595074739055,158.11427567276144,166.88318960996236,175.21927070260719,183.19795676112767,-113.17128380161873,0,0,0]
[null,"LED88",null,null,null,null,0,-88.113933455388647,-66.244845423116288,-47.039805125835173,-30.137472017024251,-15.22453918334358,-2.0293255714248488,9.6837774851808831,20.119119346882485,29.453961477024848,37.842092736546547,45.416962714243098,52.294397355920182,59.255548726885777,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED70",null,null,null,null,0,-88.113933455388647,-66.244845423116288,-47.039805125835173,-30.137472017024251,-15.22453918334358,-2.0293255714248488,9.6837774851808831,20.119119346882485,29.453961477024848,37.842092736546547,45.416962714243098,52.294397355920182,59.255548726885777,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED150",null,null,null,null,0,-75.793543171347508,-56.98226551193811,-40.462539359701253,-25.923548034024478,-13.095792261286817,-1.7455783583237832,8.3297587351083564,17.305995555850131,25.33560826570455,32.550882443282518,39.066608301356496,44.982416607496717,50.970236084704482,63.546364783853747,68.817352775192518,73.725154492466942,78.326389604087439,82.670319755413004,86.79983388470707,90.752302250319929,-56.062604273545389,0,0,0]
[null,"LED90",null,null,null,null,0,-88.113933455388647,-66.244845423116288,-47.039805125835173,-30.137472017024251,-15.22453918334358,-2.0293255714248488,9.6837774851808831,20.119119346882485,29.453961477024848,37.842092736546547,45.416962714243098,52.294397355920182,59.255548726885777,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED72",null,null,null,null,0,-88.113933455388647,-66.244845423116288,-47.039805125835173,-30.137472017024251,-15.22453918334358,-2.0293255714248488,9.6837774851808831,20.119119346882485,29.453961477024848,37.842092736546547,45.416962714243098,52.294397355920182,59.255548726885777,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED117",null,null,null,null,0,-115.4925785310357,-86.828356336845502,-61.655951272799427,-39.501747534801524,-19.955087899025187,-2.6598749338716345,12.6927080408976,26.370505549176613,38.605857502181038,49.600337832688851,59.528861409546593,68.543243463527887,77.667354598399825,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED158",null,null,null,null,0,-115.4925785310357,-86.828356336845502,-61.655951272799427,-39.501747534801524,-19.955087899025187,-2.6598749338716345,12.6927080408976,26.370505549176613,38.605857502181038,49.600337832688851,59.528861409546593,68.543243463527887,77.667354598399825,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED298",null,null,null,null,0,-153.00132228467223,-115.02776628865459,-81.68007149414052,-52.330804994156438,-26.43593963950903,-3.5237275604237652,16.814942902229546,34.934904646319666,51.143955056644899,65.709133614403726,78.862162622112379,90.804162630950387,102.8915286423739,128.27844472626862,138.91877236734842,148.82595074739055,158.11427567276144,166.88318960996236,175.21927070260719,183.19795676112767,-113.17128380161873,0,0,0]
[null,"LED178",null,null,null,null,0,-88.113933455388647,-66.244845423116288,-47.039805125835173,-30.137472017024251,-15.22453918334358,-2.0293255714248488,9.6837774851808831,20.119119346882485,29.453961477024848,37.842092736546547,45.416962714243098,52.294397355920182,59.255548726885777,73.875952008707216,80.00374951862166,85.709324107614322,91.058499083131181,96.108543668373017,100.90931848330818,105.50426839566158,-65.175691432280246,0,0,0]
[null,"LED175",null,null,null,null,0,-94.958594724300426,-71.390723151548599,-50.693841662576233,-32.478540896468573,-16.407176362263968,-2.1869629120365204,10.436010124110069,21.681965897456024,31.741935483313881,40.781654010582116,48.944937388068979,56.356608882822101,63.858500194764282,79.61461157807021,86.218414376082265,92.367196116029518,98.131893238155428,103.57422362001742,108.74792103808652,113.69980514307358,-70.238517631577679,0,0,0]
[null,"LED79",null,null,null,null,0,-115.4925785310357,-86.828356336845502,-61.655951272799427,-39.501747534801524,-19.955087899025187,-2.6598749338716345,12.6927080408976,26.370505549176613,38.605857502181038,49.600337832688851,59.528861409546593,68.543243463527887,77.667354598399825,96.830590286159321,104.86240894846421,112.34081214127522,119.35207570322838,125.9712634749508,132.26372870242164,138.28641538530974,-85.42699622946887,0,0,0]
[null,"LED80",null,null,null,null,0,-75.793543171347508,-56.98226551193811,-40.462539359701253,-25.923548034024478,-13.095792261286817,-1.7455783583237832,8.3297587351083564,17.305995555850131,25.33560826570455,32.550882443282518,39.066608301356496,44.982416607496717,50.970236084704482,63.546364783853747,68.817352775192518,73.725154492466942,78.326389604087439,82.670319755413004,86.79983388470707,90.752302250319929,-56.062604273545389,0,0,0]
[null,"LED60",null,null,null,null,0,-72.371212536891591,-54.409326647721983,-38.635521091330716,-24.753013594302317,-12.504473671826631,-1.666759688017919,7.9536424156437704,16.524572280563362,24.191621262560062,31.081101806264755,37.302620964443577,42.951310844045764,48.668760350765254,60.677034999172257,65.71002034646223,70.396218488259308,74.78969252657528,78.937479779590774,82.880532607317861,86.654533876613897,-53.531191173897113,0,0,0]
[null,"LED23 PT",null,null,null,null,0,-108.71145947279689,-81.73025021227653,-58.035836876293274,-37.182411899135559,-18.783429697415713,-2.5037010148543146,11.947458731448179,24.822167638382993,36.339123834983994,46.688065888895082,56.033638584375566,64.518743357322933,73.107134494484853,91.145205393366879,98.705437748603245,105.74474829095153,112.34434719386759,118.57489094257319,124.49789558287877,130.1669616611654,-80.411170627617437,0,0,0]
[null,"LED155 TM",null,null,null,null,0,-133.6144770856352,-100.45256219675795,-71.330364195814667,-45.69995239488884,-23.086233494298824,-3.0772349437755508,14.684316250064825,30.508291998089078,44.66348858260443,57.383108828976745,68.869513434600492,79.298338902976184,89.854111002475392,112.02424304261083,121.31633145435347,129.96816817626427,138.07956655748757,145.73736867862266,153.0171823397414,159.98488660282058,-98.831315183855878,0,0,0]
[null,"LED81 TM",null,null,null,null,0,-128.50637344501629,-96.61224406762372,-68.603392530896997,-43.952835628081942,-22.203642955215088,-2.9595917410164532,14.122932402049003,29.341954930253138,42.955995999406881,55.189343052148104,66.236620502815384,76.266750242222656,86.418973421971003,107.74153763369935,116.67838796286088,124.99946353058252,132.80076180510036,140.16580487985584,147.167310056172,153.86863782854965,-95.052977597171576,0,0,0]
[null,"LED101 TM",null,null,null,null,0,-131.05984677114225,-98.531968215075381,-69.966569533042701,-44.82619615001687,-22.644838271128521,-3.0184000192699898,14.40356074917716,29.924991376168009,43.809548916987211,56.28597749596706,67.552768792837952,77.782201244325279,88.136153181919624,109.88240532055502,118.9968344601937,127.48325314621562,135.43956635516122,142.95095579806153,150.09158369826432,156.92606954877988,-96.941718492712027,0,0,0]
[null,"LED29",null,null,null,null,0,-52.247908406290989,-39.280446126130983,-27.892653673311969,-17.870271088736004,-9.0275203658006191,-1.2033059066195051,5.7420784571919796,11.929803421877189,17.464977684070313,22.438791660600195,26.930375423395532,31.008408954954117,35.136083035202518,43.805375865244969,47.438905665527983,50.822074783518609,53.993913710803902,56.988380721756144,59.835041096269478,62.559655839222529,-38.646482147963269,0,0,0]
[null,"LED24",null,null,null,null,0,-49.372997090821464,-37.119062015468508,-26.357876337532126,-16.886969629776011,-8.5307862142925401,-1.137094686449494,5.4261238700240995,11.273372803024841,16.503977263193903,21.20410996676312,25.448546898653262,29.302188964555967,33.20274013631203,41.395010080377958,44.828606978913044,48.025619148690033,51.022929450791167,53.852627624938613,56.542652138388448,59.117346511440786,-36.519981543072362,0,0,0]
[null,"LED58",null,null,null,null,0,-72.294093630866982,-54.351347962530411,-38.594351004278025,-24.726636734466908,-12.49114888015626,-1.6649835856252651,7.9451669986857496,16.506963663930733,24.165842623494413,31.047981723219074,37.262871218380347,42.905541842967779,48.616898824278948,60.612377431668193,65.639999619900635,70.321204139766579,74.70999648353019,78.853363846313613,82.792214949213744,86.56219463535507,-53.474148231589361,0,0,0]
[null,"LED78",null,null,null,null,0,-75.610022290892744,-56.844292868102031,-40.364566359126016,-25.860778671877625,-13.064083078347451,-1.7413517439735386,8.3095896732980918,17.264092098000518,25.274262497434236,32.472066143692686,38.972015305015958,44.873499510401423,50.846820524330141,63.392498315459946,68.65072352626936,73.546641855400594,78.136735876586073,82.470147956679611,86.589663185841161,90.532561336841056,-55.92685842942187,0,0,0]
[null,"LED151",null,null,null,null,0,-75.972159649786022,-57.11655098235326,-40.557894135143954,-25.984639951155245,-13.12665404974797,-1.7496920208622413,8.3493888000090521,17.346779187973922,25.395314633004091,32.627592460373847,39.158673399613647,45.08842301001998,51.090353494363626,63.696119333124557,68.979529033140778,73.898896567540646,78.510975035702074,82.8651421738968,87.004387993260693,90.966170819592321,-56.194722453122338,0,0,0]
[null,"LED18 PT",null,null,null,null,0,-95.940621877066107,-72.129019972325537,-51.218098883686054,-32.814422120649965,-16.576853396077894,-2.2095796848305014,10.54393553452887,21.906192880789774,32.07019900297162,41.203403002228043,49.451108079042768,56.939428377164987,64.518901512920124,80.437956853487961,87.110053771458155,93.322423969539059,99.146737486766838,104.64535046447838,109.87255237426287,114.87564705858264,-70.964898763106476,0,0,0]
[null,"LED19 PT",null,null,null,null,0,-102.96469825355474,-77.409783587721662,-54.967916545682655,-35.216856071110755,-17.790490352539393,-2.3713490809687841,11.315886008210427,23.510005415066658,34.418146335382119,44.220017278814012,53.071559492149817,61.108120281906722,69.242507458841473,86.32704055394143,93.487620008570673,100.1548148877575,106.4055423908988,112.30672392366607,117.91662363894014,123.28600862338422,-76.160433868148402,0,0,0]
[null,"LED32 PT",null,null,null,null,0,-103.85384443509497,-78.078251661326703,-55.442589068720181,-35.520969360739088,-17.944119186819449,-2.3918267399743058,11.413603740652746,23.713024817807195,34.715362409520822,44.601876888738531,53.529856124599746,61.635816208096458,69.840447453340218,87.072513126329142,94.294927384417178,101.01969647077371,107.32440179918459,113.2765426715647,118.9348863777916,124.35063840100837,-76.818113248625352,0,0,0]
[null,"LED33 PT",null,null,null,null,0,-122.86175752089855,-92.368571192035205,-65.590002676781438,-42.022216396946646,-21.228352522230779,-2.8295922847842121,13.50258551189296,28.053115617431615,41.06916274316896,52.765162552127649,63.327190621425842,72.916748982696348,82.623037855146464,103.00901283580419,111.55331385922236,119.50888790047344,126.96751575881942,134.00905083699007,140.70301634385996,147.10998967728921,-90.877795179396969,0,0,0]
[null,"LED180 F",null,null,null,null,0,-139.41667122877297,-104.81470379064862,-74.427877507187247,-47.684467859911024,-24.088750674243954,-3.2108635367041245,15.321981086993361,31.833111261760706,46.60299571924503,59.874964092154102,71.860164569169399,82.74186064986381,93.756016005338807,116.88888361935531,126.58447996029918,135.61202175137768,144.07565672557152,152.06599807139017,159.66193684940475,166.93221291269725,-103.12305430244689,0,0,0]
[null,"LED360 F",null,null,null,null,0,-236.33953446753429,-177.68218162794545,-126.17034796786203,-80.834844470290363,-40.835318115674283,-5.4430649277100542,25.973865573639102,53.963580036366864,79.001529845777554,101.50020808185502,121.81755374986204,140.26423565140018,158.93546288931483,198.15036534401824,214.58636761984133,229.88988193764254,244.23745982825042,257.78270902451544,270.65936587492922,282.98395837240378,-174.81449264211415,0,0,0]
[null,"LED100",null,null,null,null,0,-75.277966629543357,-56.59465044385253,-40.187297759390717,-25.747206188961769,-13.006709695625588,-1.7337042696378973,8.2730965443330717,17.188273584190995,25.163265810825465,32.329458945969051,38.80086235565642,44.676429081038734,50.623517130082163,63.114098213000695,68.349230936901648,73.223647918070895,77.793583676374283,82.107964760700881,86.209388362424534,90.134970533168172,-55.68124509139826,0,0,0]
[null,"LED120",null,null,null,null,0,-75.277966629543357,-56.59465044385253,-40.187297759390717,-25.747206188961769,-13.006709695625588,-1.7337042696378973,8.2730965443330717,17.188273584190995,25.163265810825465,32.329458945969051,38.80086235565642,44.676429081038734,50.623517130082163,63.114098213000695,68.349230936901648,73.223647918070895,77.793583676374283,82.107964760700881,86.209388362424534,90.134970533168172,-55.68124509139826,0,0,0]
[]
[null,"Tax Loss Carried Forward"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,-42.350077702699885,-74.189245937003108,-96.797922273164886,-111.28285367541709,-118.60020284050498,-119.57555477706822,-114.92125422696623,-105.25142978221197,-91.095013103391608,-72.90702052402375,-51.078328686737578,-25.944144970375021,0,0,0,0,0,0,0,0,-31.325302233632897,0,0,0]
[null,"LED17",null,null,null,null,0,-49.646937124104525,-86.971949713431229,-113.4760695027816,-130.45673441732876,-139.03485265513962,-140.1782563723267,-134.72202631792783,-123.38610458526858,-106.79055702358812,-85.46879864712146,-59.879053599779787,-30.414285025048414,0,0,0,0,0,0,0,0,-36.722608192230254,0,0,0]
[null,"LED22",null,null,null,null,0,-59.777035802093948,-104.71794742950048,-136.63004129322763,-157.0754881493524,-167.40390941196546,-168.78061639325784,-162.21108203324377,-148.56214740573569,-128.58039831474741,-102.90808925270809,-72.096941688104124,-36.620100053557898,0,0,0,0,0,0,0,0,-44.215590967189343,0,0,0]
[null,"LED46",null,null,null,null,0,-50.194510025617468,-87.931192833218773,-114.72763554550843,-131.89558597041116,-140.56831518253566,-141.72432988697165,-136.20792122145843,-124.74697176475331,-107.96838628256972,-86.411463004180206,-60.539479982932448,-30.749734486048915,0,0,0,0,0,0,0,0,-37.127634288174214,0,0,0]
[null,"LED43",null,null,null,null,0,-50.194510025617468,-87.931192833218773,-114.72763554550843,-131.89558597041116,-140.56831518253566,-141.72432988697165,-136.20792122145843,-124.74697176475331,-107.96838628256972,-86.411463004180206,-60.539479982932448,-30.749734486048915,0,0,0,0,0,0,0,0,-37.127634288174214,0,0,0]
[null,"LED17 PT",null,null,null,null,0,-146.38415769299894,-256.43708029547702,-334.58456482327267,-384.65211127371003,-409.94472116208988,-413.31605078963719,-397.22833849641256,-363.80433591673653,-314.87230925015666,-252.00503442370348,-176.55358683551009,-89.676619608924241,0,0,0,0,0,0,0,0,-108.27673125276471,0,0,0]
[null,"LED35",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,0,0,0,0,0,0,0,0,-85.42699622946887,0,0,0]
[null,"LED39",null,null,null,null,0,-50.194510025617468,-87.931192833218773,-114.72763554550843,-131.89558597041116,-140.56831518253566,-141.72432988697165,-136.20792122145843,-124.74697176475331,-107.96838628256972,-86.411463004180206,-60.539479982932448,-30.749734486048915,0,0,0,0,0,0,0,0,-37.127634288174214,0,0,0]
[null,"LED26",null,null,null,null,0,-50.194510025617468,-87.931192833218773,-114.72763554550843,-131.89558597041116,-140.56831518253566,-141.72432988697165,-136.20792122145843,-124.74697176475331,-107.96838628256972,-86.411463004180206,-60.539479982932448,-30.749734486048915,0,0,0,0,0,0,0,0,-37.127634288174214,0,0,0]
[null,"LED20",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,0,0,0,0,0,0,0,0,-85.42699622946887,0,0,0]
[null,"LED28",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,0,0,0,0,0,0,0,0,-85.42699622946887,0,0,0]
[null,"LED200",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,0,0,0,0,0,0,0,0,-65.175691432280246,0,0,0]
[null,"LED105",null,null,null,null,0,-153.00132228467223,-268.02908857332682,-349.70916006746734,-402.03996506162378,-428.47590470113278,-431.99963226155654,-415.18468935932697,-380.24978471300733,-329.1058296563624,-263.39669604195865,-184.53453341984627,-93.730370788895883,0,0,0,0,0,0,0,0,-113.17128380161873,0,0,0]
[null,"LED198",null,null,null,null,0,-153.00132228467223,-268.02908857332682,-349.70916006746734,-402.03996506162378,-428.47590470113278,-431.99963226155654,-415.18468935932697,-380.24978471300733,-329.1058296563624,-263.39669604195865,-184.53453341984627,-93.730370788895883,0,0,0,0,0,0,0,0,-113.17128380161873,0,0,0]
[null,"LED88",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,0,0,0,0,0,0,0,0,-65.175691432280246,0,0,0]
[null,"LED70",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,0,0,0,0,0,0,0,0,-65.175691432280246,0,0,0]
[null,"LED150",null,null,null,null,0,-75.793543171347508,-132.77580868328562,-173.23834804298687,-199.16189607701136,-212.25768833829818,-214.00326669662195,-205.67350796151359,-188.36751240566346,-163.0319041399589,-130.48102169667638,-91.414413395319883,-46.431996787823167,0,0,0,0,0,0,0,0,-56.062604273545389,0,0,0]
[null,"LED90",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,0,0,0,0,0,0,0,0,-65.175691432280246,0,0,0]
[null,"LED72",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,0,0,0,0,0,0,0,0,-65.175691432280246,0,0,0]
[null,"LED117",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,0,0,0,0,0,0,0,0,-85.42699622946887,0,0,0]
[null,"LED158",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,0,0,0,0,0,0,0,0,-85.42699622946887,0,0,0]
[null,"LED298",null,null,null,null,0,-153.00132228467223,-268.02908857332682,-349.70916006746734,-402.03996506162378,-428.47590470113278,-431.99963226155654,-415.18468935932697,-380.24978471300733,-329.1058296563624,-263.39669604195865,-184.53453341984627,-93.730370788895883,0,0,0,0,0,0,0,0,-113.17128380161873,0,0,0]
[null,"LED178",null,null,null,null,0,-88.113933455388647,-154.35877887850495,-201.39858400434014,-231.5360560213644,-246.76059520470798,-248.78992077613282,-239.10614329095193,-218.98702394406945,-189.5330624670446,-151.69096973049807,-106.27400701625497,-53.979609660334788,0,0,0,0,0,0,0,0,-65.175691432280246,0,0,0]
[null,"LED175",null,null,null,null,0,-94.958594724300426,-166.34931787584901,-217.04315953842524,-249.52170043489383,-265.92887679715778,-268.11583970919429,-257.67982958508424,-235.99786368762821,-204.25592820431433,-163.47427419373221,-114.52933680566323,-58.172727922841133,0,0,0,0,0,0,0,0,-70.238517631577679,0,0,0]
[null,"LED79",null,null,null,null,0,-115.4925785310357,-202.32093486788119,-263.97688614068062,-303.47863367548211,-323.43372157450733,-326.09359650837894,-313.40088846748131,-287.03038291830467,-248.42452541612363,-198.82418758343476,-139.29532617388816,-70.75208271036027,0,0,0,0,0,0,0,0,-85.42699622946887,0,0,0]
[null,"LED80",null,null,null,null,0,-75.793543171347508,-132.77580868328562,-173.23834804298687,-199.16189607701136,-212.25768833829818,-214.00326669662195,-205.67350796151359,-188.36751240566346,-163.0319041399589,-130.48102169667638,-91.414413395319883,-46.431996787823167,0,0,0,0,0,0,0,0,-56.062604273545389,0,0,0]
[null,"LED60",null,null,null,null,0,-72.371212536891591,-126.78053918461357,-165.41606027594429,-190.16907387024662,-202.67354754207327,-204.34030723009118,-196.38666481444741,-179.86209253388404,-155.67047127132398,-124.58936946505922,-87.286748500615644,-44.33543765656988,0,0,0,0,0,0,0,0,-53.531191173897113,0,0,0]
[null,"LED23 PT",null,null,null,null,0,-108.71145947279689,-190.44170968507342,-248.47754656136669,-285.65995846050225,-304.44338815791798,-306.94708917277228,-294.99963044132409,-270.17746280294108,-233.8383389679571,-187.150273079062,-131.11663449468642,-66.59789113736349,0,0,0,0,0,0,0,0,-80.411170627617437,0,0,0]
[null,"LED155 TM",null,null,null,null,0,-133.6144770856352,-234.06703928239315,-305.39740347820782,-351.09735587309666,-374.18358936739548,-377.26082431117106,-362.57650806110621,-332.06821606301713,-287.4047274804127,-230.02161865143597,-161.15210521683548,-81.853766313859296,0,0,0,0,0,0,0,0,-98.831315183855878,0,0,0]
[null,"LED81 TM",null,null,null,null,0,-128.50637344501629,-225.11861751264001,-293.72201004353701,-337.67484567161898,-359.87848862683404,-362.83808036785047,-348.71514796580146,-319.3731930355483,-276.41719703614143,-221.22785398399333,-154.99123348117794,-78.724483238955287,0,0,0,0,0,0,0,0,-95.052977597171576,0,0,0]
[null,"LED101 TM",null,null,null,null,0,-131.05984677114225,-229.59181498621763,-299.55838451926036,-344.38458066927723,-367.02941894040578,-370.04781895967574,-355.64425821049861,-325.7192668343306,-281.90971791734341,-225.62374042137634,-158.07097162853839,-80.288770384213109,0,0,0,0,0,0,0,0,-96.941718492712027,0,0,0]
[null,"LED29",null,null,null,null,0,-52.247908406290989,-91.528354532421972,-119.42100820573394,-137.29127929446994,-146.31879966027057,-147.52210556689008,-141.7800271096981,-129.85022368782091,-112.38524600375061,-89.946454343150407,-63.016078919754875,-32.007669964800755,0,0,0,0,0,0,0,0,-38.646482147963269,0,0,0]
[null,"LED24",null,null,null,null,0,-49.372997090821464,-86.492059106289972,-112.84993544382209,-129.73690507359811,-138.26769128789064,-139.40478597434014,-133.97866210431604,-122.7052893012912,-106.2013120380973,-84.997202071334186,-59.548655172680924,-30.246466208124957,0,0,0,0,0,0,0,0,-36.519981543072362,0,0,0]
[null,"LED58",null,null,null,null,0,-72.294093630866982,-126.64544159339739,-165.23979259767543,-189.96642933214235,-202.45757821229861,-204.12256179792388,-196.17739479923813,-179.67043113530741,-155.50458851181298,-124.45660678859392,-87.193735570213562,-44.288193727245783,0,0,0,0,0,0,0,0,-53.474148231589361,0,0,0]
[null,"LED78",null,null,null,null,0,-75.610022290892744,-132.45431515899477,-172.8188815181208,-198.67966018999843,-211.7437432683459,-213.48509501231945,-205.17550533902136,-187.91141324102085,-162.63715074358663,-130.16508459989393,-91.193069294877972,-46.319569784476549,0,0,0,0,0,0,0,0,-55.92685842942187,0,0,0]
[null,"LED151",null,null,null,null,0,-75.972159649786022,-133.08871063213928,-173.64660476728324,-199.6312447184385,-212.75789876818646,-214.50759078904872,-206.15820198903967,-188.81142280106576,-163.41610816806167,-130.78851570768782,-91.629842308074174,-46.541419298054194,0,0,0,0,0,0,0,0,-56.194722453122338,0,0,0]
[null,"LED18 PT",null,null,null,null,0,-95.940621877066107,-168.06964184939164,-219.2877407330777,-252.10216285372766,-268.67901624980556,-270.88859593463604,-260.34466040010716,-238.43846751931738,-206.36826851634578,-165.16486551411774,-115.71375743507497,-58.774329057909981,0,0,0,0,0,0,0,0,-70.964898763106476,0,0,0]
[null,"LED19 PT",null,null,null,null,0,-102.96469825355474,-180.37448184127641,-235.34239838695908,-270.55925445806986,-288.34974481060925,-290.72109389157805,-279.40520788336761,-255.89520246830097,-221.47705613291885,-177.25703885410485,-124.18547936195503,-63.077359080048311,0,0,0,0,0,0,0,0,-76.160433868148402,0,0,0]
[null,"LED32 PT",null,null,null,null,0,-103.85384443509497,-181.93209609642167,-237.37468516514184,-272.8956545258809,-290.83977371270032,-293.23160045267463,-281.81799671202191,-258.10497189421471,-223.38960948469389,-178.78773259595536,-125.25787647135562,-63.622060263259158,0,0,0,0,0,0,0,0,-76.818113248625352,0,0,0]
[null,"LED33 PT",null,null,null,null,0,-122.86175752089855,-215.23032871293375,-280.82033138971519,-322.84254778666184,-344.07090030889265,-346.90049259367686,-333.3979070817839,-305.34479146435228,-264.27562872118335,-211.51046616905569,-148.18327554762985,-75.2665265649335,0,0,0,0,0,0,0,0,-90.877795179396969,0,0,0]
[null,"LED180 F",null,null,null,null,0,-139.41667122877297,-244.23137501942159,-318.65925252660884,-366.34372038651986,-390.43247106076382,-393.64333459746797,-378.32135351047464,-346.48824224871396,-299.88524652946893,-240.01028243731483,-168.15011786814543,-85.408257218281619,0,0,0,0,0,0,0,0,-103.12305430244689,0,0,0]
[null,"LED360 F",null,null,null,null,0,-236.33953446753429,-414.02171609547975,-540.19206406334183,-621.0269085336322,-661.86222664930642,-667.30529157701653,-641.33142600337737,-587.36784596701045,-508.3663161212329,-406.86610803937788,-285.04855428951583,-144.78431863811565,0,0,0,0,0,0,0,0,-174.81449264211415,0,0,0]
[null,"LED100",null,null,null,null,0,-75.277966629543357,-131.87261707339587,-172.0599148327866,-197.80712102174837,-210.81383071737395,-212.54753498701183,-204.27443844267876,-187.08616485848776,-161.9228990476623,-129.59344010169326,-90.792577746036841,-46.116148664998107,0,0,0,0,0,0,0,0,-55.68124509139826,0,0,0]
[null,"LED120",null,null,null,null,0,-75.277966629543357,-131.87261707339587,-172.0599148327866,-197.80712102174837,-210.81383071737395,-212.54753498701183,-204.27443844267876,-187.08616485848776,-161.9228990476623,-129.59344010169326,-90.792577746036841,-46.116148664998107,0,0,0,0,0,0,0,0,-55.68124509139826,0,0,0]
[]
[null,"Tax Payable"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76073018418684946,10.652068924537419,11.535627371588289,12.35830609346622,13.129596059677421,13.85775483843188,14.549971761928788,15.212511084134979,0,0,0,0]
[null,"LED17",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.8918029357080719,12.487405568666103,13.523199905907882,14.487625026096238,15.391807179568394,16.24542670203936,17.056911637636095,17.833605562561779,0,0,0,0]
[null,"LED22",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0737688788932858,15.035370417463296,16.282511102620401,17.443720197832601,18.53239418439918,19.5601886005695,20.537251171957706,21.47242387841273,0,0,0,0]
[null,"LED46",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90163893263700734,12.625133398330819,13.672351862486936,14.647413954298198,15.561568639288975,16.424603020878831,17.245038098950772,18.030298444499667,0,0,0,0]
[null,"LED43",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90163893263700734,12.625133398330819,13.672351862486936,14.647413954298198,15.561568639288975,16.424603020878831,17.245038098950772,18.030298444499667,0,0,0,0]
[null,"LED17 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6294838943526497,36.819156464186875,39.873199480401468,42.716810124978323,45.382794183696845,47.899694158308655,50.292360164691779,52.582444761477781,0,0,0,0]
[null,"LED35",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0745815664118665,29.049177085847795,31.458722684539261,33.702243642382562,35.805622710968514,37.791379042485239,39.679118610726491,41.485924615592921,0,0,0,0]
[null,"LED39",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90163893263700734,12.625133398330819,13.672351862486936,14.647413954298198,15.561568639288975,16.424603020878831,17.245038098950772,18.030298444499667,0,0,0,0]
[null,"LED26",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90163893263700734,12.625133398330819,13.672351862486936,14.647413954298198,15.561568639288975,16.424603020878831,17.245038098950772,18.030298444499667,0,0,0,0]
[null,"LED20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0745815664118665,29.049177085847795,31.458722684539261,33.702243642382562,35.805622710968514,37.791379042485239,39.679118610726491,41.485924615592921,0,0,0,0]
[null,"LED28",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0745815664118665,29.049177085847795,31.458722684539261,33.702243642382562,35.805622710968514,37.791379042485239,39.679118610726491,41.485924615592921,0,0,0,0]
[null,"LED200",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5827817199652969,22.162785602612164,24.001124855586497,25.712797232284295,27.317549724939354,28.832563100511905,30.272795544992455,31.651280518698474,0,0,0,0]
[null,"LED105",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7483473560434049,38.483533417880587,41.675631710204527,44.647785224217166,47.43428270182843,50.064956882988703,52.565781210782156,54.959387028338298,0,0,0,0]
[null,"LED198",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7483473560434049,38.483533417880587,41.675631710204527,44.647785224217166,47.43428270182843,50.064956882988703,52.565781210782156,54.959387028338298,0,0,0,0]
[null,"LED88",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5827817199652969,22.162785602612164,24.001124855586497,25.712797232284295,27.317549724939354,28.832563100511905,30.272795544992455,31.651280518698474,0,0,0,0]
[null,"LED70",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5827817199652969,22.162785602612164,24.001124855586497,25.712797232284295,27.317549724939354,28.832563100511905,30.272795544992455,31.651280518698474,0,0,0,0]
[null,"LED150",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3614717890643944,19.063909435156123,20.645205832557753,22.117546347740081,23.497916881226232,24.801095926623901,26.039950165412119,27.225690675095979,0,0,0,0]
[null,"LED90",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5827817199652969,22.162785602612164,24.001124855586497,25.712797232284295,27.317549724939354,28.832563100511905,30.272795544992455,31.651280518698474,0,0,0,0]
[null,"LED72",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5827817199652969,22.162785602612164,24.001124855586497,25.712797232284295,27.317549724939354,28.832563100511905,30.272795544992455,31.651280518698474,0,0,0,0]
[null,"LED117",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0745815664118665,29.049177085847795,31.458722684539261,33.702243642382562,35.805622710968514,37.791379042485239,39.679118610726491,41.485924615592921,0,0,0,0]
[null,"LED158",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0745815664118665,29.049177085847795,31.458722684539261,33.702243642382562,35.805622710968514,37.791379042485239,39.679118610726491,41.485924615592921,0,0,0,0]
[null,"LED298",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7483473560434049,38.483533417880587,41.675631710204527,44.647785224217166,47.43428270182843,50.064956882988703,52.565781210782156,54.959387028338298,0,0,0,0]
[null,"LED178",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5827817199652969,22.162785602612164,24.001124855586497,25.712797232284295,27.317549724939354,28.832563100511905,30.272795544992455,31.651280518698474,0,0,0,0]
[null,"LED175",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7057316815769445,23.884383473421064,25.865524312824679,27.710158834808855,29.439567971446628,31.072267086005226,32.624376311425955,34.109941542922073,0,0,0,0]
[null,"LED79",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0745815664118665,29.049177085847795,31.458722684539261,33.702243642382562,35.805622710968514,37.791379042485239,39.679118610726491,41.485924615592921,0,0,0,0]
[null,"LED80",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3614717890643944,19.063909435156123,20.645205832557753,22.117546347740081,23.497916881226232,24.801095926623901,26.039950165412119,27.225690675095979,0,0,0,0]
[null,"LED60",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2999968082586122,18.203110499751677,19.713006103938667,21.118865546477792,22.436907757972584,23.68124393387723,24.864159782195358,25.996360162984168,0,0,0,0]
[null,"LED23 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9527730071364089,27.343561618010064,29.611631324580973,31.72342448728546,33.703304158160279,35.572467282771953,37.349368674863626,39.050088498349616,0,0,0,0]
[null,"LED155 TM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4001034065848286,33.607272912783252,36.394899436306041,38.99045045287928,41.423869967246269,43.721210603586798,45.90515470192242,47.99546598084617,0,0,0,0]
[null,"LED81 TM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3083470549047149,32.322461290109807,35.003516388858266,37.499839059174754,39.840228541530109,42.049741463956749,44.150193016851595,46.160591348564893,0,0,0,0]
[null,"LED101 TM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3542148393119544,32.964721596166505,35.699050338058107,38.244975943864681,40.631869906548367,42.885286739418454,45.02747510947929,47.077820864633964,0,0,0,0]
[null,"LED29",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93852392112052874,13.141612759573491,14.231671699658394,15.246622435055581,16.198174113241169,17.096514216526842,17.950512328880844,18.767896751766759,0,0,0,0]
[null,"LED24",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88688217845612194,12.418503024113386,13.448582093673913,14.40768574460701,15.306878835237349,16.155788287481585,16.962795641516532,17.735203953432237,0,0,0,0]
[null,"LED58",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2986115291099494,18.183713229500459,19.691999885970191,21.096361241929973,22.412998945059055,23.656009153894082,24.837664484764122,25.968658390606521,0,0,0,0]
[null,"LED78",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3581752219560776,19.017749494637982,20.595217057880806,22.063992556620178,23.441020762975821,24.741044387003882,25.976898955752347,27.159768401052315,0,0,0,0]
[null,"LED151",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3646802588928295,19.108835799937367,20.693858709942234,22.169668970262194,23.553292510710623,24.85954265216904,26.101316397978206,27.289851245877696,0,0,0,0]
[null,"LED18 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.723371736503043,24.131387056046389,26.133016131437447,27.996727190861716,29.744021246030051,31.393605139343514,32.961765712278861,34.462694117574792,0,0,0,0]
[null,"LED19 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8495445136379487,25.898112166182429,28.0462860025712,30.046444466327248,31.921662717269641,33.692017177099821,35.374987091682037,36.985802587015264,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8655161570243179,26.121753937898742,28.288478215325153,30.305908941232111,32.197320539755374,33.982962801469405,35.680465913337478,37.305191520302508,0,0,0,0]
[null,"LED33 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2069533870638893,30.902703850741254,33.465994157766708,35.852666370142032,38.090254727645821,40.202715251097018,42.210904903157989,44.132996903186758,0,0,0,0]
[null,"LED180 F",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5043276361171563,35.066665085806591,37.975343988089755,40.683606525413303,43.222697017671457,45.619799421417049,47.898581054821427,50.079663873809174,0,0,0,0]
[null,"LED360 F",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2453432753597555,59.445109603205466,64.375910285952401,68.966964581292757,73.271237948475118,77.334812707354629,81.197809762478769,84.895187511721133,0,0,0,0]
[null,"LED100",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3522105395252169,18.934229463900209,20.504769281070494,21.967094375421269,23.338075102912285,24.632389428210264,25.862816508727359,27.040491159950452,0,0,0,0]
[null,"LED120",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3522105395252169,18.934229463900209,20.504769281070494,21.967094375421269,23.338075102912285,24.632389428210264,25.862816508727359,27.040491159950452,0,0,0,0]
[]
[null,"Tax Payable - Value of Imputation Credits"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43361620498650416,6.0716792869863285,6.5753076018053243,7.0442344732757451,7.4838697540161299,7.8989202579061715,8.2934839042994088,8.671131317956938,0,0,0,0]
[null,"LED17",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50832767335360096,7.117821174139678,7.7082239463674922,8.2579462648748549,8.7733300923539836,9.259893220162434,9.7224396334525736,10.165155170660213,0,0,0,0]
[null,"LED22",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.61204826096917286,8.570161137954079,9.2810313284936274,9.9429205127645819,10.563464685107531,11.149307502324614,11.706233168015892,12.239281610695254,0,0,0,0]
[null,"LED46",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51393419160309417,7.196326037048566,7.7932405616175533,8.3490259539499725,8.8700941243947149,9.3620237219009326,9.8296717164019398,10.277270113364809,0,0,0,0]
[null,"LED43",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51393419160309417,7.196326037048566,7.7932405616175533,8.3490259539499725,8.8700941243947149,9.3620237219009326,9.8296717164019398,10.277270113364809,0,0,0,0]
[null,"LED17 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4988058197810101,20.986919184586515,22.727723703828836,24.348581771237644,25.8681926847072,27.302825670235933,28.666645293874311,29.971993514042332,0,0,0,0]
[null,"LED35",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1825114928547638,16.558030938933243,17.931471930187378,19.210278876158061,20.40920494525205,21.541086054216585,22.617097608114097,23.646977030887964,0,0,0,0]
[null,"LED39",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51393419160309417,7.196326037048566,7.7932405616175533,8.3490259539499725,8.8700941243947149,9.3620237219009326,9.8296717164019398,10.277270113364809,0,0,0,0]
[null,"LED26",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51393419160309417,7.196326037048566,7.7932405616175533,8.3490259539499725,8.8700941243947149,9.3620237219009326,9.8296717164019398,10.277270113364809,0,0,0,0]
[null,"LED20",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1825114928547638,16.558030938933243,17.931471930187378,19.210278876158061,20.40920494525205,21.541086054216585,22.617097608114097,23.646977030887964,0,0,0,0]
[null,"LED28",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1825114928547638,16.558030938933243,17.931471930187378,19.210278876158061,20.40920494525205,21.541086054216585,22.617097608114097,23.646977030887964,0,0,0,0]
[null,"LED200",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90218558038021912,12.632787793488932,13.680641167684302,14.656294422402047,15.57100334321543,16.434560967291784,17.255493460645699,18.04122989565813,0,0,0,0]
[null,"LED105",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5665579929447406,21.935614048191933,23.755110074816578,25.449237577803782,27.037541140042201,28.537025423303557,29.962495290145824,31.326850606152828,0,0,0,0]
[null,"LED198",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5665579929447406,21.935614048191933,23.755110074816578,25.449237577803782,27.037541140042201,28.537025423303557,29.962495290145824,31.326850606152828,0,0,0,0]
[null,"LED88",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90218558038021912,12.632787793488932,13.680641167684302,14.656294422402047,15.57100334321543,16.434560967291784,17.255493460645699,18.04122989565813,0,0,0,0]
[null,"LED70",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90218558038021912,12.632787793488932,13.680641167684302,14.656294422402047,15.57100334321543,16.434560967291784,17.255493460645699,18.04122989565813,0,0,0,0]
[null,"LED150",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77603891976670469,10.866428378038989,11.767767324557918,12.607001418211846,13.393812622298951,14.136624678175622,14.842771594284907,15.518643684804706,0,0,0,0]
[null,"LED90",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90218558038021912,12.632787793488932,13.680641167684302,14.656294422402047,15.57100334321543,16.434560967291784,17.255493460645699,18.04122989565813,0,0,0,0]
[null,"LED72",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90218558038021912,12.632787793488932,13.680641167684302,14.656294422402047,15.57100334321543,16.434560967291784,17.255493460645699,18.04122989565813,0,0,0,0]
[null,"LED117",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1825114928547638,16.558030938933243,17.931471930187378,19.210278876158061,20.40920494525205,21.541086054216585,22.617097608114097,23.646977030887964,0,0,0,0]
[null,"LED158",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1825114928547638,16.558030938933243,17.931471930187378,19.210278876158061,20.40920494525205,21.541086054216585,22.617097608114097,23.646977030887964,0,0,0,0]
[null,"LED298",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5665579929447406,21.935614048191933,23.755110074816578,25.449237577803782,27.037541140042201,28.537025423303557,29.962495290145824,31.326850606152828,0,0,0,0]
[null,"LED178",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90218558038021912,12.632787793488932,13.680641167684302,14.656294422402047,15.57100334321543,16.434560967291784,17.255493460645699,18.04122989565813,0,0,0,0]
[null,"LED175",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97226705849885831,13.614098579850005,14.743348858310066,15.794790535841045,16.780553743724578,17.711192239022978,18.595894497512791,19.442666679465578,0,0,0,0]
[null,"LED79",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1825114928547638,16.558030938933243,17.931471930187378,19.210278876158061,20.40920494525205,21.541086054216585,22.617097608114097,23.646977030887964,0,0,0,0]
[null,"LED80",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77603891976670469,10.866428378038989,11.767767324557918,12.607001418211846,13.393812622298951,14.136624678175622,14.842771594284907,15.518643684804706,0,0,0,0]
[null,"LED60",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.74099818070740886,10.375772984858456,11.236413479245039,12.03775336149234,12.789037422044371,13.498309042310019,14.172571075851353,14.817925292900973,0,0,0,0]
[null,"LED23 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1130806140677529,15.585830122265735,16.878629855011152,18.08235195775271,19.210883370151357,20.276306351180011,21.289140144672267,22.258550444059278,0,0,0,0]
[null,"LED155 TM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3680589417533522,19.156145560286451,20.745092678694441,22.224556758141187,23.61160588133037,24.921090044044472,26.165938180095779,27.357415609082313,0,0,0,0]
[null,"LED81 TM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3157578212956873,18.423802935362588,19.952004341649211,21.374908263729608,22.708930268672159,23.968352634455346,25.165610019605406,26.311537068681986,0,0,0,0]
[null,"LED101 TM",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3419024584078139,18.789891309814905,20.348458692693118,21.799636288002866,23.160165846732568,24.444613441468515,25.665660812403193,26.834357892841357,0,0,0,0]
[null,"LED29",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.53495863503870134,7.4907192729568894,8.112052868805284,8.6905747879816797,9.232959244547466,9.7450131034202983,10.231792027462081,10.697701148507052,0,0,0,0]
[null,"LED24",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50552284171998951,7.0785467237446298,7.6656917933941298,8.2123808744259943,8.7249209360852884,9.2087993238645023,9.6687935156644222,10.109066253456374,0,0,0,0]
[null,"LED58",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.74020857159267106,10.364716540815261,11.224439935003007,12.024925907900084,12.77540939868366,13.483925217719626,14.157468756315549,14.802135282645716,0,0,0,0]
[null,"LED78",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77415987651496421,10.84011721194365,11.739273722992058,12.576475757273501,13.361381834896218,14.102395300592212,14.806832404778836,15.481067988599818,0,0,0,0]
[null,"LED151",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77786774756891275,10.892036405964298,11.795499464667072,12.63671131304945,13.425376731105054,14.169939311736352,14.877750346847575,15.555215210150285,0,0,0,0]
[null,"LED18 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98232188980673441,13.754890621946441,14.895819194919344,15.958134498791177,16.954092110237127,17.894354929425802,18.788206455998949,19.643735647017628,0,0,0,0]
[null,"LED19 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0542403727736307,14.761923934723983,15.986383021465583,17.126473345806531,18.195347748843695,19.204449790946896,20.163742642258761,21.081907474598697,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0633442095038612,14.889399744602281,16.124432582735334,17.2743680965023,18.35247270766056,19.37028879683756,20.337865570602361,21.263959166572427,0,0,0,0]
[null,"LED33 PT",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2579634306264169,17.614541194922513,19.075616669927022,20.436019830980957,21.711445194758117,22.915547693125298,24.060215794800051,25.155808234816451,0,0,0,0]
[null,"LED180 F",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.427466752586779,19.987999098909754,21.645946073211157,23.189655719485582,24.636937300072727,26.003285670207717,27.30219120124821,28.545408408071228,0,0,0,0]
[null,"LED360 F",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4198456669550605,33.88371247382711,36.694268862992864,39.311169811336867,41.764605630630811,44.080843243192135,46.282751564612894,48.39025688168104,0,0,0,0]
[null,"LED100",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77076000752937357,10.792510794423118,11.68771849021018,12.521243793990122,13.302702808660001,14.040461974079848,14.741805409974594,15.413079961171757,0,0,0,0]
[null,"LED120",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77076000752937357,10.792510794423118,11.68771849021018,12.521243793990122,13.302702808660001,14.040461974079848,14.741805409974594,15.413079961171757,0,0,0,0]
[]
[null,"Revenue and Price Summary"]
[]
[null,"Building Blocks Total $ Nominal"]
[null,"Light ",null,null,null,null,"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,"LED16",null,null,null,null,0,46.667419401941963,47.321623897232897,48.139297136902755,48.899546309470736,49.218175925905513,49.51525645574494,49.789301013036038,50.038755468809299,50.261995826127496,50.457325500135646,50.622972499829174,50.757086508147779,51.184849836089185,55.503294030367954,55.910808001007418,56.252364013265705,56.529753627391287,56.744139855649578,56.896124446754243,56.985805573839656,2.212735589219511E-15,0,0,0]
[null,"LED17",null,null,null,null,0,54.708150786810066,55.475073805748131,56.433631006113394,57.324870052570425,57.698399108268163,58.046666199754348,58.367928252696615,58.66036336386793,58.922067723919966,59.151052428789498,59.345240175889117,59.502461841105358,60.003928194848328,65.066434310950299,65.544162371322713,65.944568008922431,66.269751467334217,66.521076144217517,66.699247468751466,66.804380529164831,-2.211246860218078E-13,0,0,0]
[null,"LED22",null,null,null,null,0,65.870953530821367,66.794361648544935,67.948505517306785,69.021595449423046,69.471340409112102,69.890668883382745,70.277482136183821,70.629586518103267,70.944689761255788,71.220397140079612,71.454207493408859,71.643509103032883,72.247296041717689,78.34276993961538,78.917974957744917,79.400080471612313,79.791615264325486,80.094220924981812,80.30874682048568,80.435331521987081,4.3870899510086443E-13,0,0,0]
[null,"LED46",null,null,null,null,0,55.311545529729578,56.086927202656057,57.056056655367087,57.957125479427312,58.334774313719173,58.686882561031553,59.011687922074294,59.307348399231984,59.571939185397568,59.803449440210571,59.999778949809084,60.158734666074388,60.665731862246652,65.784074074661916,66.267071159777942,66.671893006905648,67.000663023928325,67.254759645880426,67.434896082358705,67.541188690938995,-4.3693880662948882E-13,0,0,0]
[null,"LED43",null,null,null,null,0,55.311545529729578,56.086927202656057,57.056056655367087,57.957125479427312,58.334774313719173,58.686882561031553,59.011687922074294,59.307348399231984,59.571939185397568,59.803449440210571,59.999778949809084,60.158734666074388,60.665731862246652,65.784074074661916,66.267071159777942,66.671893006905648,67.000663023928325,67.254759645880426,67.434896082358705,67.541188690938995,-4.3693880662948882E-13,0,0,0]
[null,"LED17 PT",null,null,null,null,0,161.30716285376923,163.56843790205639,166.39474696570056,169.02256823073853,170.12391988221083,171.15078654896931,172.09802877060167,172.9602746594399,173.73191082734769,174.40707298414131,174.97963619629718,175.4432047942197,176.92177999052134,191.84859595438951,193.25717871447225,194.4377760562387,195.39658055481863,196.13761219270313,196.6629509301514,196.972936105185,8.8095836714448008E-13,0,0,0]
[null,"LED35",null,null,null,null,0,127.26636862288348,129.05044478392742,131.28031532887036,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536335,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502367,155.40556198250923,4.2897295850829857E-13,0,0,0]
[null,"LED39",null,null,null,null,0,55.311545529729578,56.086927202656057,57.056056655367087,57.957125479427312,58.334774313719173,58.686882561031553,59.011687922074294,59.307348399231984,59.571939185397568,59.803449440210571,59.999778949809084,60.158734666074388,60.665731862246652,65.784074074661916,66.267071159777942,66.671893006905648,67.000663023928325,67.254759645880426,67.434896082358705,67.541188690938995,-4.3693880662948882E-13,0,0,0]
[null,"LED26",null,null,null,null,0,55.311545529729578,56.086927202656057,57.056056655367087,57.957125479427312,58.334774313719173,58.686882561031553,59.011687922074294,59.307348399231984,59.571939185397568,59.803449440210571,59.999778949809084,60.158734666074388,60.665731862246652,65.784074074661916,66.267071159777942,66.671893006905648,67.000663023928325,67.254759645880426,67.434896082358705,67.541188690938995,-4.3693880662948882E-13,0,0,0]
[null,"LED20",null,null,null,null,0,127.26636862288348,129.05044478392742,131.28031532887036,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536335,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502367,155.40556198250923,4.2897295850829857E-13,0,0,0]
[null,"LED28",null,null,null,null,0,127.26636862288348,129.05044478392742,131.28031532887036,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536335,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502367,155.40556198250923,4.2897295850829857E-13,0,0,0]
[null,"LED200",null,null,null,null,0,97.096631476906992,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112083,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724472,117.61628831807124,118.06234213603858,118.378562574661,118.56515389380053,0,0,0,0]
[null,"LED105",null,null,null,null,0,168.59890851287125,170.96240247212106,173.91647230274856,176.66308187180999,177.81421913714894,178.88750439082784,179.87756584773476,180.77878878883644,181.5853060778191,182.29098833451957,182.88943375328634,183.37395755401448,184.91937041628543,200.52093971151945,201.9931961922517,203.22716137825813,204.22930777447462,205.00383708309616,205.55292328712048,205.87692106404009,-4.4490465475067906E-13,0,0,0]
[null,"LED198",null,null,null,null,0,168.59890851287125,170.96240247212106,173.91647230274856,176.66308187180999,177.81421913714894,178.88750439082784,179.87756584773476,180.77878878883644,181.5853060778191,182.29098833451957,182.88943375328634,183.37395755401448,184.91937041628543,200.52093971151945,201.9931961922517,203.22716137825813,204.22930777447462,205.00383708309616,205.55292328712048,205.87692106404009,-4.4490465475067906E-13,0,0,0]
[null,"LED88",null,null,null,null,0,97.096631476906992,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112083,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724472,117.61628831807124,118.06234213603858,118.378562574661,118.56515389380053,0,0,0,0]
[null,"LED70",null,null,null,null,0,97.096631476906992,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112083,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724472,117.61628831807124,118.06234213603858,118.378562574661,118.56515389380053,0,0,0,0]
[null,"LED150",null,null,null,null,0,83.520249761217585,84.691073508102065,86.154455757977388,87.515066684987318,88.085315168554558,88.616997450741152,89.107452465481117,89.553898802502346,89.953430009475895,90.303009724146392,90.599466630568401,90.839489233377734,91.605053313119171,99.333733028180376,100.06305702006104,100.67433666262194,101.17077829470351,101.55446334862258,101.8264687684978,101.98697025388164,0,0,0,0]
[null,"LED90",null,null,null,null,0,97.096631476906992,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112083,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724472,117.61628831807124,118.06234213603858,118.378562574661,118.56515389380053,0,0,0,0]
[null,"LED72",null,null,null,null,0,97.096631476906992,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112083,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724472,117.61628831807124,118.06234213603858,118.378562574661,118.56515389380053,0,0,0,0]
[null,"LED117",null,null,null,null,0,127.26636862288348,129.05044478392742,131.28031532887036,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536335,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502367,155.40556198250923,4.2897295850829857E-13,0,0,0]
[null,"LED158",null,null,null,null,0,127.26636862288348,129.05044478392742,131.28031532887036,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536335,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502367,155.40556198250923,4.2897295850829857E-13,0,0,0]
[null,"LED298",null,null,null,null,0,168.59890851287125,170.96240247212106,173.91647230274856,176.66308187180999,177.81421913714894,178.88750439082784,179.87756584773476,180.77878878883644,181.5853060778191,182.29098833451957,182.88943375328634,183.37395755401448,184.91937041628543,200.52093971151945,201.9931961922517,203.22716137825813,204.22930777447462,205.00383708309616,205.55292328712048,205.87692106404009,-4.4490465475067906E-13,0,0,0]
[null,"LED178",null,null,null,null,0,97.096631476906992,98.457774938530605,100.15903286618557,101.74081378926753,102.40375729120258,103.02186557947837,103.59204502647901,104.11106209819394,104.57553789272215,104.98194248112083,105.32658904376808,105.60562779518148,106.49563582958186,115.48062771169195,116.32850476030423,117.03914911724472,117.61628831807124,118.06234213603858,118.378562574661,118.56515389380053,0,0,0,0]
[null,"LED175",null,null,null,null,0,104.63906576340111,106.10594239987981,107.93935348185676,109.64400662497874,110.3584473593404,111.02457009544352,111.63904089370011,112.19837504024485,112.69893116119231,113.1369051238844,113.50832371776791,113.80903810729465,114.76818167206115,124.45112475808726,125.3648646159949,126.13071159203518,126.75268277549776,127.23338590682525,127.57417024475167,127.7752559159777,0,0,0,0]
[null,"LED79",null,null,null,null,0,127.26636862288348,129.05044478392742,131.28031532887036,133.35358513211244,134.22251756375383,135.03268364333894,135.78002849536335,136.46031386639754,137.06911096660275,137.60179305217517,138.05352773976736,138.41926904363424,139.58581919949904,151.3626158972732,152.47394418306692,153.40539901640653,154.16186614777735,154.74651721918525,155.16099325502367,155.40556198250923,4.2897295850829857E-13,0,0,0]
[null,"LED80",null,null,null,null,0,83.520249761217585,84.691073508102065,86.154455757977388,87.515066684987318,88.085315168554558,88.616997450741152,89.107452465481117,89.553898802502346,89.953430009475895,90.303009724146392,90.599466630568401,90.839489233377734,91.605053313119171,99.333733028180376,100.06305702006104,100.67433666262194,101.17077829470351,101.55446334862258,101.8264687684978,101.98697025388164,0,0,0,0]
[null,"LED60",null,null,null,null,0,79.749032617970528,80.866989777427463,82.264295450141802,83.56347026713172,84.107970134485669,84.615645192758592,85.083954531870575,85.510242331476888,85.891733375240833,86.225528402764581,86.508599293568494,86.737784077321137,87.468780391879534,94.848484504982721,95.544877092215714,96.128555425226722,96.602581065990265,96.968941463229257,97.228664933452464,97.381919242793032,-2.2068213890396392E-13,0,0,0]
[null,"LED23 PT",null,null,null,null,0,119.79395430225617,121.47327885925006,123.57222308977484,125.52376135360154,126.34167462585215,127.1042719983178,127.80773667653712,128.44807925511455,129.02113097954486,129.52253676417743,129.94774795789445,130.292014848794,131.3900712919463,142.47539619518594,143.52147310712851,144.39823779325189,145.11028913837293,145.66061256229762,146.05075273706547,146.28096167035392,8.7387761325897764E-13,0,0,0]
[null,"LED155 TM",null,null,null,null,0,147.23568830498235,149.29970320854409,151.87946193088615,154.27804774601873,155.28332404994427,156.22061299485421,157.08522345620128,157.87225215774956,158.57657538985498,159.19284042802383,159.71545664139251,160.13858628042519,161.48817939759806,175.11286898831568,176.39857539183924,177.47618446480763,178.35134857904049,179.02773703773906,179.50724835783822,179.79019227553505,4.4490465475067906E-13,0,0,0]
[null,"LED81 TM",null,null,null,null,0,141.60684349816034,143.59195076930726,146.07308488742274,148.37997236864825,149.34681679258657,150.2482730255312,151.07982928540508,151.83676974903679,152.51416658705256,153.10687171050466,153.6095082192756,154.01646154196337,155.31445949021784,168.41827493601741,169.6548285702913,170.69124046950387,171.53294691436164,172.18347692999544,172.64465645272244,172.91678337747362,4.431344662793034E-13,0,0,0]
[null,"LED101 TM",null,null,null,null,0,144.42062843330331,146.44518058434596,148.97561583531035,151.32834209862716,152.3143981101378,153.2337666410003,154.08184625821309,154.85382743330163,155.54468441894045,156.14916683158393,156.66179092994651,157.07683057883435,158.40062026838055,171.76481379749472,173.02593824982844,174.08294407032736,174.94137556078215,175.60483186947224,176.07517521480412,176.35270941100066,8.7741799020172886E-13,0,0,0]
[null,"LED29",null,null,null,null,0,57.574275815677836,58.38137744106082,59.390152840068467,60.3280833301407,60.721181334160519,61.087693915821099,61.425786682240627,61.733542281847271,62.008957165938618,62.249938233039657,62.454299352009045,62.619757759708364,63.147495614990476,68.475223188580514,68.977979116485159,69.399361749342816,69.741581361156307,70.006072777116458,70.193578383385926,70.304219297592155,-4.3959408933655223E-13,0,0,0]
[null,"LED24",null,null,null,null,0,54.406284175987103,55.16897549545881,56.122243604359788,57.008565004972134,57.380033015862722,57.726378452073497,58.045867857143151,58.336689380674841,58.596949718089107,58.824670939623985,59.017787204755422,59.174141358082778,59.672840739327704,64.707413146438242,65.182505216589718,65.580701510772812,65.904090683925929,66.154028610803309,66.331216828193106,66.43576978929444,-4.3251333545104979E-13,0,0,0]
[null,"LED58",null,null,null,null,0,79.66405189239704,80.780817754512157,82.176634455561015,83.474424869317815,84.018344516545156,84.525478595280262,84.993288903041957,85.419122449532935,85.80020697569239,86.133646310580133,86.416415560487593,86.645356124485147,87.37557348793699,94.747413773863101,95.443064283789255,96.026120648023792,96.499641166134822,96.865611169015963,97.125057877399911,97.278148878647841,-8.7210742478760192E-13,0,0,0]
[null,"LED78",null,null,null,null,0,83.318020004820994,84.486008805667922,85.945847729981438,87.303164174310751,87.872031900370104,88.402426806396846,88.891694269633589,89.337059614509343,89.735623426163926,90.084356694364942,90.380095781956953,90.619537211785627,91.38324761127835,99.093213672818266,99.820771733518953,100.43057126875786,100.92581085378369,101.30856688108696,101.57991368715348,101.74002654610976,6.5762094553345271E-13,0,0,0]
[null,"LED151",null,null,null,null,0,83.71707514061606,84.890658072594547,86.357488956392316,87.721306324507111,88.292898666293752,88.825833920869798,89.317444751051283,89.764943191842747,90.165415941515477,90.515819482266039,90.812975024566782,91.053563269121625,91.820931491461764,99.567824757386575,100.29886748779853,100.91158768337392,101.40919923907119,101.79378849234935,102.06643492527374,102.22731465145358,-6.5762094553345271E-13,0,0,0]
[null,"LED18 PT",null,null,null,null,0,105.72120481693322,107.20325135657829,109.05562290727227,110.77790495146903,111.49973417133029,112.17274570581786,112.7935711369565,113.35868971324109,113.86442240302553,114.30692573269926,114.68218540221469,114.98600967027954,115.95507234796821,125.73815289976842,126.66134232202182,127.43510940816397,128.06351279075685,128.54918717854355,128.89349578379986,129.09666100969656,-6.1956596498146306E-15,0,0,0]
[null,"LED19 PT",null,null,null,null,0,113.4613445275145,115.05189576396374,117.03988452241754,118.88825956438319,119.66293588354287,120.38522044053136,121.05149820624389,121.65799066528983,122.20074943401386,122.67564964754835,123.07838310791608,123.40445118493449,124.44446160226167,134.94378834518244,135.93456700007789,136.76498369932804,137.4393942191295,137.9606261624873,138.33014254619121,138.54818205615888,0,0,0,0]
[null,"LED32 PT",null,null,null,null,0,114.44113394029583,116.04542029744587,118.05057622720697,119.9149128136485,120.69627880900586,121.42480061591323,122.09683198787411,122.70856178032889,123.25600751356495,123.73500870266331,124.14121994643193,124.47010376700635,125.51909513903951,136.10908826024868,137.10842273158119,137.94601045011996,138.62624480613562,139.1519778202487,139.52468514305272,139.74460752162486,-8.5971610548797276E-13,0,0,0]
[null,"LED33 PT",null,null,null,null,0,135.38679213148038,137.28470397555697,139.65685478975107,141.86241271460835,142.78678869682506,143.64864865083842,144.44367897366766,145.16737098370066,145.81501330545154,146.38168397871684,146.86224228260664,147.25132026460867,148.4923039209508,161.02053697850636,162.20277524967466,163.19366297017601,163.99839763320921,164.62035325220469,165.06127555960401,165.3214493653646,-8.7918817867310447E-13,0,0,0]
[null,"LED180 F",null,null,null,null,0,153.62938206465256,155.7830265910367,158.47481105546871,160.97755519888972,162.02648551703663,163.00447613249307,163.90663220913831,164.72783754649888,165.46274593839635,166.10577221885774,166.65108298448195,167.09258698209413,168.50078603367538,182.71712628882403,184.05866435316037,185.18306848298297,186.09623650374337,186.80199705773538,187.30233110478548,187.59756183135147,-4.4490465475067906E-13,0,0,0]
[null,"LED360 F",null,null,null,null,0,260.43296198138972,264.08382625958615,268.64694687926357,272.88960581333663,274.6677554484898,276.3256478994673,277.8549854262651,279.24709503140389,280.49291381108429,281.58297377618891,282.50738612481177,283.25582494738262,285.64300795322413,309.74258806886593,312.01676718102863,313.92286023470365,315.47086524023842,316.66727252285324,317.51544021123573,318.01591617198085,-2.4782638599258522E-14,0,0,0]
[null,"LED100",null,null,null,null,0,82.952113218964143,84.114972576888519,85.568400343464091,86.919755876846324,87.486125313085452,88.014190889931228,88.501309642902299,88.944719081938402,89.341532525506068,89.688734265842129,89.983174559499929,90.221564437167586,90.981920858522201,98.658027151185237,99.382390003556452,99.989511489221641,100.48257613628357,100.86365121836383,101.13380635379707,101.29321604696054,-4.3516861815811316E-13,0,0,0]
[null,"LED120",null,null,null,null,0,82.952113218964143,84.114972576888519,85.568400343464091,86.919755876846324,87.486125313085452,88.014190889931228,88.501309642902299,88.944719081938402,89.341532525506068,89.688734265842129,89.983174559499929,90.221564437167586,90.981920858522201,98.658027151185237,99.382390003556452,99.989511489221641,100.48257613628357,100.86365121836383,101.13380635379707,101.29321604696054,-4.3516861815811316E-13,0,0,0]
[]
[null,"PV in 2025 $"]
[null,"Building Blocks Total"]
[null,"Light ","NPV",null,null,null,"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,"LED16",540.42548171662986,null,null,null,0,41.509260220478225,39.675800744340627,38.015673451893171,36.344553271960741,34.429568638611428,32.599929578566488,30.852134811249325,29.182819747634383,27.588751327188319,26.066823045278532,24.614050164145659,23.227565100783966,22.045502173470091,22.499293601399586,21.331306449857149,20.199193367336751,19.104773925039535,18.049176394626002,17.032979309442624,16.056326393327147,2.212735589219511E-15,0,0,0]
[null,"LED17",633.54003974681996,null,null,null,0,48.661247960420994,46.511885969389908,44.565721055957056,42.606669195831707,40.361735376514098,38.216852053948998,36.167914681791537,34.21097895701179,32.342254767248114,30.558100361445113,28.855016735683314,27.229642226397836,25.843911502570947,26.375890561689346,25.006660850200703,23.679486259876796,22.39649987150321,21.159024356376602,19.967737928333488,18.822809074628761,-2.211246860218078E-13,0,0,0]
[null,"LED22",762.80930570475334,null,null,null,0,58.590223889005379,56.002300119038402,53.659034321669189,51.300252089280178,48.597255750246688,46.014724488674915,43.547716255205508,41.191481940284191,38.941458086516462,36.793259869866183,34.742674339954519,32.785653910063864,31.117174847937736,31.757700388987576,30.109089251499935,28.511114278681259,26.966343791033772,25.476370341372103,24.04201052816407,22.663467217271108,4.3870899510086443E-13,0,0,0]
[null,"LED46",640.52756763643742,null,null,null,0,49.197949361966081,47.024881328830361,45.057251502752308,43.076592595477557,40.806898639959094,38.638358672042287,36.566822874949047,34.588303442594068,32.698968460181533,30.895136010548946,29.173268498076343,27.529967182271662,26.128952764482658,26.66679920100276,25.282467790811463,23.940655341974328,22.643518461748101,21.392394409619591,20.187968879675676,19.030412217474293,-4.3693880662948882E-13,0,0,0]
[null,"LED43",640.52756763643742,null,null,null,0,49.197949361966081,47.024881328830361,45.057251502752308,43.076592595477557,40.806898639959094,38.638358672042287,36.566822874949047,34.588303442594068,32.698968460181533,30.895136010548946,29.173268498076343,27.529967182271662,26.128952764482658,26.66679920100276,25.282467790811463,23.940655341974328,22.643518461748101,21.392394409619591,20.187968879675676,19.030412217474293,-4.3693880662948882E-13,0,0,0]
[null,"LED17 PT",1867.9948946558538,null,null,null,0,143.47784994611331,137.14044903358706,131.40217537387687,125.62590450938245,119.00670974625207,112.68251420245466,106.64121560956819,100.87118417711272,95.361244746301949,90.10065960214969,85.079111920070474,80.286689823966825,76.200858218894453,77.769400227532316,73.732221911708706,69.819043259207504,66.036153665753289,62.387453032022364,58.874941073746406,55.499114576151563,8.8095836714448008E-13,0,0,0]
[null,"LED35",1473.7902684733831,null,null,null,0,113.19959149621944,108.19957794210515,103.67225728308587,99.11495800324677,93.89261780577597,88.903022879667503,84.136624908982299,79.584248348282372,75.237076342492315,71.08663716618203,67.124791163446091,63.343718170227021,60.120123247455005,61.357654439127813,58.172445458645676,55.08506838210576,52.100485348451826,49.221773258847314,46.450509827232203,43.787087001803933,4.2897295850829857E-13,0,0,0]
[null,"LED39",640.52756763643742,null,null,null,0,49.197949361966081,47.024881328830361,45.057251502752308,43.076592595477557,40.806898639959094,38.638358672042287,36.566822874949047,34.588303442594068,32.698968460181533,30.895136010548946,29.173268498076343,27.529967182271662,26.128952764482658,26.66679920100276,25.282467790811463,23.940655341974328,22.643518461748101,21.392394409619591,20.187968879675676,19.030412217474293,-4.3693880662948882E-13,0,0,0]
[null,"LED26",640.52756763643742,null,null,null,0,49.197949361966081,47.024881328830361,45.057251502752308,43.076592595477557,40.806898639959094,38.638358672042287,36.566822874949047,34.588303442594068,32.698968460181533,30.895136010548946,29.173268498076343,27.529967182271662,26.128952764482658,26.66679920100276,25.282467790811463,23.940655341974328,22.643518461748101,21.392394409619591,20.187968879675676,19.030412217474293,-4.3693880662948882E-13,0,0,0]
[null,"LED20",1473.7902684733831,null,null,null,0,113.19959149621944,108.19957794210515,103.67225728308587,99.11495800324677,93.89261780577597,88.903022879667503,84.136624908982299,79.584248348282372,75.237076342492315,71.08663716618203,67.124791163446091,63.343718170227021,60.120123247455005,61.357654439127813,58.172445458645676,55.08506838210576,52.100485348451826,49.221773258847314,46.450509827232203,43.787087001803933,4.2897295850829857E-13,0,0,0]
[null,"LED28",1473.7902684733831,null,null,null,0,113.19959149621944,108.19957794210515,103.67225728308587,99.11495800324677,93.89261780577597,88.903022879667503,84.136624908982299,79.584248348282372,75.237076342492315,71.08663716618203,67.124791163446091,63.343718170227021,60.120123247455005,61.357654439127813,58.172445458645676,55.08506838210576,52.100485348451826,49.221773258847314,46.450509827232203,43.787087001803933,4.2897295850829857E-13,0,0,0]
[null,"LED200",1124.4138739924829,null,null,null,0,86.364521418964358,82.549809970082165,79.095734943323379,75.618788020953602,71.634454633525692,67.827691975002821,64.191215251106698,60.718024069167775,57.401391695821118,54.234854710989957,51.212203043794204,48.327470376535047,45.868060151869102,46.812222473456927,44.382098428107213,42.026614277228845,39.749555836207072,37.553270596697324,35.438962260122551,33.406929859527352,0,0,0,0]
[null,"LED105",1952.4359289122126,null,null,null,0,149.96363750205887,143.33976006377665,137.3420928885605,131.30471087898843,124.38630135175879,117.77622621905806,111.46183614027177,105.43097561066935,99.671964308431825,94.173579129795144,88.92503688736916,83.915977647585009,79.645449688407638,81.284896232096898,77.065220890483332,72.975150505787099,69.021258780227114,65.207621905992781,61.536329994172419,58.007902286722839,-4.4490465475067906E-13,0,0,0]
[null,"LED198",1952.4359289122126,null,null,null,0,149.96363750205887,143.33976006377665,137.3420928885605,131.30471087898843,124.38630135175879,117.77622621905806,111.46183614027177,105.43097561066935,99.671964308431825,94.173579129795144,88.92503688736916,83.915977647585009,79.645449688407638,81.284896232096898,77.065220890483332,72.975150505787099,69.021258780227114,65.207621905992781,61.536329994172419,58.007902286722839,-4.4490465475067906E-13,0,0,0]
[null,"LED88",1124.4138739924829,null,null,null,0,86.364521418964358,82.549809970082165,79.095734943323379,75.618788020953602,71.634454633525692,67.827691975002821,64.191215251106698,60.718024069167775,57.401391695821118,54.234854710989957,51.212203043794204,48.327470376535047,45.868060151869102,46.812222473456927,44.382098428107213,42.026614277228845,39.749555836207072,37.553270596697324,35.438962260122551,33.406929859527352,0,0,0,0]
[null,"LED70",1124.4138739924829,null,null,null,0,86.364521418964358,82.549809970082165,79.095734943323379,75.618788020953602,71.634454633525692,67.827691975002821,64.191215251106698,60.718024069167775,57.401391695821118,54.234854710989957,51.212203043794204,48.327470376535047,45.868060151869102,46.812222473456927,44.382098428107213,42.026614277228845,39.749555836207072,37.553270596697324,35.438962260122551,33.406929859527352,0,0,0,0]
[null,"LED150",967.19449647607894,null,null,null,0,74.288739884199572,71.00741438267184,68.036299890430243,65.045511528921679,61.618281206013087,58.343793067903739,55.215780905062708,52.228223143566218,49.37533360481909,46.651552606153537,44.051538389950856,41.570158869373664,39.454631758855463,40.266778088905028,38.176442264364916,36.150309930034247,34.191637555696936,32.302444398729833,30.483765854923206,28.7358591455029,0,0,0,0]
[null,"LED90",1124.4138739924829,null,null,null,0,86.364521418964358,82.549809970082165,79.095734943323379,75.618788020953602,71.634454633525692,67.827691975002821,64.191215251106698,60.718024069167775,57.401391695821118,54.234854710989957,51.212203043794204,48.327470376535047,45.868060151869102,46.812222473456927,44.382098428107213,42.026614277228845,39.749555836207072,37.553270596697324,35.438962260122551,33.406929859527352,0,0,0,0]
[null,"LED72",1124.4138739924829,null,null,null,0,86.364521418964358,82.549809970082165,79.095734943323379,75.618788020953602,71.634454633525692,67.827691975002821,64.191215251106698,60.718024069167775,57.401391695821118,54.234854710989957,51.212203043794204,48.327470376535047,45.868060151869102,46.812222473456927,44.382098428107213,42.026614277228845,39.749555836207072,37.553270596697324,35.438962260122551,33.406929859527352,0,0,0,0]
[null,"LED117",1473.7902684733831,null,null,null,0,113.19959149621944,108.19957794210515,103.67225728308587,99.11495800324677,93.89261780577597,88.903022879667503,84.136624908982299,79.584248348282372,75.237076342492315,71.08663716618203,67.124791163446091,63.343718170227021,60.120123247455005,61.357654439127813,58.172445458645676,55.08506838210576,52.100485348451826,49.221773258847314,46.450509827232203,43.787087001803933,4.2897295850829857E-13,0,0,0]
[null,"LED158",1473.7902684733831,null,null,null,0,113.19959149621944,108.19957794210515,103.67225728308587,99.11495800324677,93.89261780577597,88.903022879667503,84.136624908982299,79.584248348282372,75.237076342492315,71.08663716618203,67.124791163446091,63.343718170227021,60.120123247455005,61.357654439127813,58.172445458645676,55.08506838210576,52.100485348451826,49.221773258847314,46.450509827232203,43.787087001803933,4.2897295850829857E-13,0,0,0]
[null,"LED298",1952.4359289122126,null,null,null,0,149.96363750205887,143.33976006377665,137.3420928885605,131.30471087898843,124.38630135175879,117.77622621905806,111.46183614027177,105.43097561066935,99.671964308431825,94.173579129795144,88.92503688736916,83.915977647585009,79.645449688407638,81.284896232096898,77.065220890483332,72.975150505787099,69.021258780227114,65.207621905992781,61.536329994172419,58.007902286722839,-4.4490465475067906E-13,0,0,0]
[null,"LED178",1124.4138739924829,null,null,null,0,86.364521418964358,82.549809970082165,79.095734943323379,75.618788020953602,71.634454633525692,67.827691975002821,64.191215251106698,60.718024069167775,57.401391695821118,54.234854710989957,51.212203043794204,48.327470376535047,45.868060151869102,46.812222473456927,44.382098428107213,42.026614277228845,39.749555836207072,37.553270596697324,35.438962260122551,33.406929859527352,0,0,0,0]
[null,"LED175",1211.7579726127078,null,null,null,0,93.073288938278125,88.962251963087922,85.239865528263991,81.49283051652688,77.198995426588269,73.096524701168988,69.177567665575594,65.43458013894643,61.860312857488921,58.447800324787977,55.190350073707179,52.081532324958033,49.431075925765576,50.448580464874652,47.82968518574183,45.291227803448074,42.837288214268263,40.470396262234821,38.191849151899966,36.001969145096496,0,0,0,0]
[null,"LED79",1473.7902684733831,null,null,null,0,113.19959149621944,108.19957794210515,103.67225728308587,99.11495800324677,93.89261780577597,88.903022879667503,84.136624908982299,79.584248348282372,75.237076342492315,71.08663716618203,67.124791163446091,63.343718170227021,60.120123247455005,61.357654439127813,58.172445458645676,55.08506838210576,52.100485348451826,49.221773258847314,46.450509827232203,43.787087001803933,4.2897295850829857E-13,0,0,0]
[null,"LED80",967.19449647607894,null,null,null,0,74.288739884199572,71.00741438267184,68.036299890430243,65.045511528921679,61.618281206013087,58.343793067903739,55.215780905062708,52.228223143566218,49.37533360481909,46.651552606153537,44.051538389950856,41.570158869373664,39.454631758855463,40.266778088905028,38.176442264364916,36.150309930034247,34.191637555696936,32.302444398729833,30.483765854923206,28.7358591455029,0,0,0,0]
[null,"LED60",923.52244716596635,null,null,null,0,70.934356124542703,67.801193386168976,64.964234597959944,62.108490281135047,58.836010809481813,55.709376704820663,52.72260469782826,49.869945108676887,47.145873023985196,44.545079799254523,42.062464874994369,39.693127895162164,37.673123871907229,38.448599093196172,36.45264888554761,34.518003166924636,32.647771366666348,30.843881565961087,29.107322409034499,27.438339502718321,-2.2068213890396392E-13,0,0,0]
[null,"LED23 PT",1387.257026212226,null,null,null,0,106.55310462196901,101.84666566489386,97.585165552909842,93.295447007639865,88.379735262768364,83.68310320645358,79.19656314983753,74.911478287432715,70.819549443695564,66.912802308523453,63.183575143955913,59.624506944993122,56.59018462523062,57.75505446969175,54.756864270820891,51.850761799108241,49.041417842699161,46.33172864324299,43.723179279583981,41.21613868677516,8.7387761325897764E-13,0,0,0]
[null,"LED155 TM",1705.0421642725016,null,null,null,0,130.96169828791545,125.17713442284821,119.93943352338049,114.66705006858723,108.62527436729533,102.85276391337064,97.338472168087648,92.071783854505966,87.042498668022205,82.240815587845688,77.657317767618878,73.282957984182033,69.553549952770297,70.985261714302183,67.300262749444684,63.72844645704798,60.27555358347545,56.945143825334675,53.739042455086945,50.657702921379055,4.4490465475067906E-13,0,0,0]
[null,"LED81 TM",1639.8581192745403,null,null,null,0,125.95501082112702,120.39159179292957,115.35412906837082,110.28330970833436,104.47251209511141,98.920685674147492,93.617206217726462,88.55186427270759,83.714849493825852,79.096735554942512,74.688465617299599,70.481338334580684,66.894506191337143,68.271483374544005,64.727362531867826,61.292097369294595,57.971209163501129,54.768121523302767,51.684589940691588,48.721050528897358,4.431344662793034E-13,0,0,0]
[null,"LED101 TM",1672.4427596619705,null,null,null,0,128.45778754574809,122.78382114383118,117.64626200884791,112.47468342862388,106.54842292970034,100.88627948478523,95.477417758484606,90.311425431717595,85.37829722371292,80.668419503440219,76.172555469112666,71.881830875162848,68.223726934594907,69.62806520825778,66.013521258978173,62.509995995947328,59.123120405830335,55.85638612592664,52.711583530560347,49.689157398706456,8.7741799020172886E-13,0,0,0]
[null,"LED29",666.73079722250532,null,null,null,0,51.210579617760231,48.948613926732087,46.900490678234505,44.838805344149563,42.476260877877863,40.21900848989214,38.06272859928972,36.003270263527675,34.036644808681878,32.159019694688354,30.366712607050243,28.656185766798568,27.197857496651615,27.757706598428076,26.316743818101852,24.92003939984011,23.569838175166467,22.26753210928085,21.01383494720891,19.808924003145037,-4.3959408933655223E-13,0,0,0]
[null,"LED24",630.04431594938649,null,null,null,0,48.392746726345841,46.255244405406543,44.319817968746754,42.371575692512238,40.139028885985454,38.005980521280968,35.968348699967883,34.022210882745618,32.163797870194372,30.389488005577991,28.695801591651414,27.07939551371263,25.701310923617168,26.230354648360425,24.86868002192768,23.548828466467679,22.272921292931745,21.042273874429771,19.857560682575073,18.718949274949775,-4.3251333545104979E-13,0,0,0]
[null,"LED58",922.53833983491427,null,null,null,0,70.858768335529277,67.728944301514787,64.89500858215473,62.042307352074957,58.773315040965194,55.650012683738396,52.666423386854746,49.816803597356653,47.095634289221259,44.497612474851934,42.017643029924344,39.650830820224947,37.632979317219117,38.407628190591282,36.413804871398753,34.481220715048046,32.612981837464311,30.811014265268739,29.076305589185775,27.409101154328024,-8.7210742478760192E-13,0,0,0]
[null,"LED78",964.85260324695628,null,null,null,0,74.10886262314321,70.83548228052878,67.871561825202903,64.888015137462219,61.469083256611654,58.202523721929452,55.082085496421058,52.101761586356474,49.255779823365494,46.538593986584779,43.944875252532526,41.469503960826863,39.359099231209512,40.169279090194237,38.084004650238008,36.062778242907918,34.108848453012776,32.224229648648922,30.409954718575843,28.666280261202914,6.5762094553345271E-13,0,0,0]
[null,"LED151",969.47380507806713,null,null,null,0,74.463810115126165,71.174751780679287,68.196635504572782,65.198798995391797,61.763491997538843,58.4812871395686,55.345903444883803,52.351305149007175,49.491692437527085,46.76149252572376,44.155351067492852,41.668123881625313,39.547611280434538,40.361671529683299,38.266409580725323,36.235502425120089,34.272214206909013,32.378568942088535,30.555604466481995,28.803578607487555,-6.5762094553345271E-13,0,0,0]
[null,"LED18 PT",1224.2895316057716,null,null,null,0,94.035818946224893,89.882267126039565,86.121385128357986,82.335599647170767,77.997359280805497,73.852462299421873,69.892976839512073,66.111280701047562,62.50004965099361,59.052246158311668,55.761108544811165,52.620140536771267,49.942274084188846,50.970301284130976,48.324322345200692,45.759613162500784,43.28029582510537,40.888926339771146,38.586815326266681,36.374288379139145,-6.1956596498146306E-15,0,0,0]
[null,"LED19 PT",1313.9231300616318,null,null,null,0,100.92043946963882,96.462794715220994,92.426568219267082,88.363614987396161,83.707760131185708,79.259403860084106,75.010033597075576,70.951469099937256,67.07584990842193,63.375623254518949,59.843532419010103,56.472605518136994,53.598685109253594,54.701977003422471,51.862278680627426,49.109800096079688,46.448965128313553,43.88251691635908,41.411862034056988,39.037349913625313,0,0,0,0]
[null,"LED32 PT",1325.2694434461921,null,null,null,0,101.79193256305632,97.295794054184,93.224712938757776,89.126674290106465,84.430614046637814,79.943844231285908,75.65777875712844,71.564166741895335,67.655079846752542,63.922900082162556,60.360308063893839,56.960271702856232,54.061533706965335,55.174353019671457,52.310132632875202,49.533885165742142,46.850072698974635,44.261462059834095,41.769471968554917,39.374454874858479,-8.5971610548797276E-13,0,0,0]
[null,"LED33 PT",1567.8276899253567,null,null,null,0,120.42246297354845,115.10341597762644,110.28722276328661,105.43913809679617,99.883578569125902,94.575614977557919,89.505089761385136,84.662241915588424,80.037692012293192,75.622427774790353,71.407790184094623,67.385460098730164,63.956178816896241,65.272672561600331,61.884226495273886,58.599854645774528,55.4248357688409,52.362443091977909,49.414354997554305,46.580988442616238,-8.7918817867310447E-13,0,0,0]
[null,"LED180 F",1779.083434912689,null,null,null,0,136.64869580012746,130.61293787801964,125.14779038634676,119.64645425315344,113.34231509879264,107.31913400589595,101.56538474099457,96.069991059900886,90.822309710892867,85.812114064917438,81.029578350087633,76.465262468561448,72.573905298783856,74.067788987928751,70.222769343593072,66.495847316966504,62.893012945699198,59.417980505836965,56.072654532099342,52.857508164091314,-4.4490465475067906E-13,0,0,0]
[null,"LED360 F",3015.9072590121509,null,null,null,0,231.64725471032941,221.41542084930626,212.15088740008261,202.8250068636379,192.13821238039174,181.92769879573609,172.1739268061703,162.858119931293,153.9622357007523,145.46893790412037,137.36156986516841,129.62412870339688,123.02748904871017,125.55992489393125,119.04183674312715,112.72394800710678,106.61641301459709,100.7255282168318,95.054522186441616,89.604196991019919,-2.4782638599258522E-14,0,0,0]
[null,"LED100",960.61527121650954,null,null,null,0,73.783399587363292,70.524394911381165,67.573491071275868,64.603047191053903,61.199130193844532,57.946916370931255,54.84018213792644,51.872946881945097,49.039463784182153,46.334210981048351,43.751883051594426,41.287382819391837,39.186246329843392,39.99286813130167,37.916751567011595,35.904401756342729,33.959053017331527,32.082710871597229,30.276403671773679,28.540386889370001,-4.3516861815811316E-13,0,0,0]
[null,"LED120",960.61527121650954,null,null,null,0,73.783399587363292,70.524394911381165,67.573491071275868,64.603047191053903,61.199130193844532,57.946916370931255,54.84018213792644,51.872946881945097,49.039463784182153,46.334210981048351,43.751883051594426,41.287382819391837,39.186246329843392,39.99286813130167,37.916751567011595,35.904401756342729,33.959053017331527,32.082710871597229,30.276403671773679,28.540386889370001,-4.3516861815811316E-13,0,0,0]

{"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",540.42548171662986,0,20,3.0839577279505061E-2,36.607632166091783]
[null,"LED17",633.54003974681996,0,20,3.0839577279505061E-2,42.915076217119619]
[null,"LED22",762.80930570475334,0,20,3.0839577279505061E-2,51.671587334132511]
[null,"LED46",640.52756763643742,0,20,3.0839577279505061E-2,43.38840114236352]
[null,"LED43",640.52756763643742,0,20,3.0839577279505061E-2,43.38840114236352]
[null,"LED17 PT",1867.9948946558538,0,20,3.0839577279505061E-2,126.53524362782579]
[null,"LED35",1473.7902684733831,0,20,3.0839577279505061E-2,99.832398477703151]
[null,"LED39",640.52756763643742,0,20,3.0839577279505061E-2,43.38840114236352]
[null,"LED26",640.52756763643742,0,20,3.0839577279505061E-2,43.38840114236352]
[null,"LED20",1473.7902684733831,0,20,3.0839577279505061E-2,99.832398477703151]
[null,"LED28",1473.7902684733831,0,20,3.0839577279505061E-2,99.832398477703151]
[null,"LED200",1124.4138739924829,0,20,3.0839577279505061E-2,76.166152215506187]
[null,"LED105",1952.4359289122126,0,20,3.0839577279505061E-2,132.25515585691272]
[null,"LED198",1952.4359289122126,0,20,3.0839577279505061E-2,132.25515585691272]
[null,"LED88",1124.4138739924829,0,20,3.0839577279505061E-2,76.166152215506187]
[null,"LED70",1124.4138739924829,0,20,3.0839577279505061E-2,76.166152215506187]
[null,"LED150",967.19449647607894,0,20,3.0839577279505061E-2,65.51634139751765]
[null,"LED90",1124.4138739924829,0,20,3.0839577279505061E-2,76.166152215506187]
[null,"LED72",1124.4138739924829,0,20,3.0839577279505061E-2,76.166152215506187]
[null,"LED117",1473.7902684733831,0,20,3.0839577279505061E-2,99.832398477703151]
[null,"LED158",1473.7902684733831,0,20,3.0839577279505061E-2,99.832398477703151]
[null,"LED298",1952.4359289122126,0,20,3.0839577279505061E-2,132.25515585691272]
[null,"LED178",1124.4138739924829,0,20,3.0839577279505061E-2,76.166152215506187]
[null,"LED175",1211.7579726127078,0,20,3.0839577279505061E-2,82.082713781055432]
[null,"LED79",1473.7902684733831,0,20,3.0839577279505061E-2,99.832398477703151]
[null,"LED80",967.19449647607894,0,20,3.0839577279505061E-2,65.51634139751765]
[null,"LED60",923.52244716596635,0,20,3.0839577279505061E-2,62.558060614743034]
[null,"LED23 PT",1387.257026212226,0,20,3.0839577279505061E-2,93.970763136650234]
[null,"LED155 TM",1705.0421642725016,0,20,3.0839577279505061E-2,115.49706386734222]
[null,"LED81 TM",1639.8581192745403,0,20,3.0839577279505061E-2,111.08159194177051]
[null,"LED101 TM",1672.4427596619705,0,20,3.0839577279505061E-2,113.28882785111072]
[null,"LED29",666.73079722250532,0,20,3.0839577279505061E-2,45.163369612028312]
[null,"LED24",630.04431594938649,0,20,3.0839577279505061E-2,42.678280996945674]
[null,"LED58",922.53833983491427,0,20,3.0839577279505061E-2,62.491398622653627]
[null,"LED78",964.85260324695628,0,20,3.0839577279505061E-2,65.357704973432575]
[null,"LED151",969.47380507806713,0,20,3.0839577279505061E-2,65.670738430443535]
[null,"LED18 PT",1224.2895316057716,0,20,3.0839577279505061E-2,82.931583269275265]
[null,"LED19 PT",1313.9231300616318,0,20,3.0839577279505061E-2,89.003232207020645]
[null,"LED32 PT",1325.2694434461921,0,20,3.0839577279505061E-2,89.771814890249814]
[null,"LED33 PT",1567.8276899253567,0,20,3.0839577279505061E-2,106.20235594792963]
[null,"LED180 F",1779.083434912689,0,20,3.0839577279505061E-2,120.51251131089423]
[null,"LED360 F",3015.9072590121509,0,20,3.0839577279505061E-2,204.29314923172612]
[null,"LED100",960.61527121650954,0,20,3.0839577279505061E-2,65.07067429559801]
[null,"LED120",960.61527121650954,0,20,3.0839577279505061E-2,65.07067429559801]
[]
["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",199.68710266678352,0,20,1.7542186934814241E-2,11.924472867154639]
[null,"LED17",205.33187566835471,0,20,1.7542186934814241E-2,12.261554940055481]
[null,"LED22",213.16841248760991,0,20,1.7542186934814241E-2,12.729519918392619]
[null,"LED46",205.75547225317931,0,20,1.7542186934814241E-2,12.28685034428992]
[null,"LED43",205.75547225317931,0,20,1.7542186934814241E-2,12.28685034428992]
[null,"LED17 PT",280.16676275861687,0,20,1.7542186934814241E-2,16.730379259237967]
[null,"LED35",256.26936499351342,0,20,1.7542186934814241E-2,15.303327299246865]
[null,"LED39",205.75547225317931,0,20,1.7542186934814241E-2,12.28685034428992]
[null,"LED26",205.75547225317931,0,20,1.7542186934814241E-2,12.28685034428992]
[null,"LED20",256.26936499351342,0,20,1.7542186934814241E-2,15.303327299246865]
[null,"LED28",256.26936499351342,0,20,1.7542186934814241E-2,15.303327299246865]
[null,"LED200",293.49736588183021,0,20,1.7542186934814241E-2,17.526426741136788]
[null,"LED105",362.33114873185264,0,20,1.7542186934814241E-2,21.636890386394747]
[null,"LED198",362.33114873185264,0,20,1.7542186934814241E-2,21.636890386394747]
[null,"LED88",293.49736588183021,0,20,1.7542186934814241E-2,17.526426741136788]
[null,"LED70",293.49736588183021,0,20,1.7542186934814241E-2,17.526426741136788]
[null,"LED150",280.4276602773956,0,20,1.7542186934814241E-2,16.745958960391611]
[null,"LED90",293.49736588183021,0,20,1.7542186934814241E-2,17.526426741136788]
[null,"LED72",293.49736588183021,0,20,1.7542186934814241E-2,17.526426741136788]
[null,"LED117",322.54115611390716,0,20,1.7542186934814241E-2,19.260799587237191]
[null,"LED158",322.54115611390716,0,20,1.7542186934814241E-2,19.260799587237191]
[null,"LED298",362.33114873185264,0,20,1.7542186934814241E-2,21.636890386394747]
[null,"LED178",293.49736588183021,0,20,1.7542186934814241E-2,17.526426741136788]
[null,"LED175",300.75831343984947,0,20,1.7542186934814241E-2,17.960019952661888]
[null,"LED79",322.54115611390716,0,20,1.7542186934814241E-2,19.260799587237191]
[null,"LED80",280.4276602773956,0,20,1.7542186934814241E-2,16.745958960391611]
[null,"LED60",276.797186498386,0,20,1.7542186934814241E-2,16.529162354629058]
[null,"LED23 PT",251.02356326296322,0,20,1.7542186934814241E-2,14.990070110539985]
[null,"LED155 TM",341.76521262848354,0,20,1.7542186934814241E-2,20.408779287695058]
[null,"LED81 TM",336.34643860909983,0,20,1.7542186934814241E-2,20.085192922304163]
[null,"LED101 TM",339.05521194109974,0,20,1.7542186934814241E-2,20.246949458752105]
[null,"LED29",207.34395944627158,0,20,1.7542186934814241E-2,12.381708110169072]
[null,"LED24",205.1199585661299,0,20,1.7542186934814241E-2,12.248900143116579]
[null,"LED58",276.71537728820351,0,20,1.7542186934814241E-2,16.524277053104441]
[null,"LED78",280.23297781811374,0,20,1.7542186934814241E-2,16.734333343752304]
[null,"LED151",280.61714005323654,0,20,1.7542186934814241E-2,16.757273894684886]
[null,"LED18 PT",241.14417884500844,0,20,1.7542186934814241E-2,14.40011487626191]
[null,"LED19 PT",246.57792977827566,0,20,1.7542186934814241E-2,14.724595599880518]
[null,"LED32 PT",247.26576382716598,0,20,1.7542186934814241E-2,14.765670152736266]
[null,"LED33 PT",261.9700836456642,0,20,1.7542186934814241E-2,15.6437502108071]
[null,"LED180 F",355.13430573666767,0,20,1.7542186934814241E-2,21.207125229410821]
[null,"LED360 F",453.13495106525909,0,20,1.7542186934814241E-2,27.059311077059071]
[null,"LED100",279.88072682296917,0,20,1.7542186934814241E-2,16.71329839768952]
[null,"LED120",279.88072682296917,0,20,1.7542186934814241E-2,16.71329839768952]
[]
[]
[]
["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",376.35885476319851,0,20,1.7542186934814241E-2,22.474565918391082]
[null,"LED17",441.20496140995976,0,20,1.7542186934814241E-2,26.34690233332844]
[null,"LED22",531.22964480843268,0,20,1.7542186934814241E-2,31.722797322153102]
[null,"LED46",446.07116051257987,0,20,1.7542186934814241E-2,26.637491251643283]
[null,"LED43",446.07116051257987,0,20,1.7542186934814241E-2,26.637491251643283]
[null,"LED17 PT",1300.8942824513465,0,20,1.7542186934814241E-2,77.68392834069634]
[null,"LED35",1026.3654035000341,0,20,1.7542186934814241E-2,61.29021976068875]
[null,"LED39",446.07116051257987,0,20,1.7542186934814241E-2,26.637491251643283]
[null,"LED26",446.07116051257987,0,20,1.7542186934814241E-2,26.637491251643283]
[null,"LED20",1026.3654035000341,0,20,1.7542186934814241E-2,61.29021976068875]
[null,"LED28",1026.3654035000341,0,20,1.7542186934814241E-2,61.29021976068875]
[null,"LED200",783.05544836902607,0,20,1.7542186934814241E-2,46.760773844946421]
[null,"LED105",1359.7000420295151,0,20,1.7542186934814241E-2,81.195560665255755]
[null,"LED198",1359.7000420295151,0,20,1.7542186934814241E-2,81.195560665255755]
[null,"LED88",783.05544836902607,0,20,1.7542186934814241E-2,46.760773844946421]
[null,"LED70",783.05544836902607,0,20,1.7542186934814241E-2,46.760773844946421]
[null,"LED150",673.56596856007241,0,20,1.7542186934814241E-2,40.222523182862368]
[null,"LED90",783.05544836902607,0,20,1.7542186934814241E-2,46.760773844946421]
[null,"LED72",783.05544836902607,0,20,1.7542186934814241E-2,46.760773844946421]
[null,"LED117",1026.3654035000341,0,20,1.7542186934814241E-2,61.29021976068875]
[null,"LED158",1026.3654035000341,0,20,1.7542186934814241E-2,61.29021976068875]
[null,"LED298",1359.7000420295151,0,20,1.7542186934814241E-2,81.195560665255755]
[null,"LED178",783.05544836902607,0,20,1.7542186934814241E-2,46.760773844946421]
[null,"LED175",843.88293715177804,0,20,1.7542186934814241E-2,50.393135323882007]
[null,"LED79",1026.3654035000341,0,20,1.7542186934814241E-2,61.29021976068875]
[null,"LED80",673.56596856007241,0,20,1.7542186934814241E-2,40.222523182862368]
[null,"LED60",643.15222416869642,0,20,1.7542186934814241E-2,38.406342443394578]
[null,"LED23 PT",966.10260491232418,0,20,1.7542186934814241E-2,57.691579202229264]
[null,"LED155 TM",1187.4120262246277,0,20,1.7542186934814241E-2,70.907245884959067]
[null,"LED81 TM",1142.0170673371615,0,20,1.7542186934814241E-2,68.196450103308251]
[null,"LED101 TM",1164.7094057889485,0,20,1.7542186934814241E-2,69.55154099574392]
[null,"LED29",464.31940714740557,0,20,1.7542186934814241E-2,27.727199695323964]
[null,"LED24",438.7704969935312,0,20,1.7542186934814241E-2,26.201526370173738]
[null,"LED58",642.46687989717555,0,20,1.7542186934814241E-2,38.365416569558612]
[null,"LED78",671.93504573442988,0,20,1.7542186934814241E-2,40.125131339708375]
[null,"LED151",675.15330669292973,0,20,1.7542186934814241E-2,40.3173123317031]
[null,"LED18 PT",852.61006670171264,0,20,1.7542186934814241E-2,50.91428274971247]
[null,"LED19 PT",915.03199091593842,0,20,1.7542186934814241E-2,54.641857198274671]
[null,"LED32 PT",922.9337010603856,0,20,1.7542186934814241E-2,55.113714053140306]
[null,"LED33 PT",1091.8542034177024,0,20,1.7542186934814241E-2,65.200935111313427]
[null,"LED180 F",1238.9752643880811,0,20,1.7542186934814241E-2,73.986385329677006]
[null,"LED360 F",2100.3143642826913,0,20,1.7542186934814241E-2,125.42192918276125]
[null,"LED100",668.98411635714717,0,20,1.7542186934814241E-2,39.948914263981585]
[null,"LED120",668.98411635714717,0,20,1.7542186934814241E-2,39.948914263981585]

{"sheet":"LEDCapexandOpexInputs","index":22,"n_rows":146,"n_cols":12,"rows_kept":146,"cut":false,"hidden":false,"merged":[[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],[56,2,56,3],[57,2,57,3],[62,2,62,3],[63,2,63,3],[64,2,64,3],[58,2,58,3],[86,2,86,3],[79,2,79,3],[80,2,80,3],[81,2,81,3],[82,2,82,3],[83,2,83,3]]}
[]
[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,532.90600934697784]
[null,null,"LED17","LED-P",null,null,null,null,null,null,null,624.72497275772844]
[null,null,"LED22","LED-P",null,null,null,null,null,null,null,752.19558801079745]
[null,null,"LED46","LED-P",null,null,null,null,null,null,null,631.61527628492126]
[null,null,"LED43","LED-P",null,null,null,null,null,null,null,631.61527628492126]
[null,null,"LED17 PT","LED-P",null,null,null,null,null,null,null,1842.0036405935941]
[null,null,"LED35","LED-P",null,null,null,null,null,null,null,1453.283971902677]
[null,null,"LED39","LED-P",null,null,null,null,null,null,null,631.61527628492126]
[null,null,"LED26","LED-P",null,null,null,null,null,null,null,631.61527628492126]
[null,null,"LED20","LED-P",null,null,null,null,null,null,null,1453.283971902677]
[null,null,"LED28","LED-P",null,null,null,null,null,null,null,1453.283971902677]
[null,null,"LED200","LED-V",null,null,null,null,null,null,null,1108.768795543031]
[null,null,"LED105","LED-V",null,null,null,null,null,null,null,1925.2697635153922]
[null,null,"LED198","LED-V",null,null,null,null,null,null,null,1925.2697635153922]
[null,null,"LED88","LED-V",null,null,null,null,null,null,null,1108.768795543031]
[null,null,"LED70","LED-V",null,null,null,null,null,null,null,1108.768795543031]
[null,null,"LED150","LED-V",null,null,null,null,null,null,null,953.73696618119038]
[null,null,"LED90","LED-V",null,null,null,null,null,null,null,1108.768795543031]
[null,null,"LED72","LED-V",null,null,null,null,null,null,null,1108.768795543031]
[null,null,"LED117","LED-V",null,null,null,null,null,null,null,1453.283971902677]
[null,null,"LED158","LED-V",null,null,null,null,null,null,null,1453.283971902677]
[null,null,"LED298","LED-V",null,null,null,null,null,null,null,1925.2697635153922]
[null,null,"LED178","LED-V",null,null,null,null,null,null,null,1108.768795543031]
[null,null,"LED175","LED-V",null,null,null,null,null,null,null,1194.8975896329425]
[null,null,"LED79","LED-V",null,null,null,null,null,null,null,1453.283971902677]
[null,null,"LED80","LED-V",null,null,null,null,null,null,null,953.73696618119038]
[null,null,"LED60","LED-V",null,null,null,null,null,null,null,910.67256913623464]
[null,null,"LED23 PT","LED-P",null,null,null,null,null,null,null,1367.9547519281311]
[null,null,"LED155 TM","LED-V",null,null,null,null,null,null,null,1681.3182321540278]
[null,null,"LED81 TM","LED-V",null,null,null,null,null,null,null,1617.0411570194183]
[null,null,"LED101 TM","LED-V",null,null,null,null,null,null,null,1649.1724151897658]
[null,null,"LED29","LED-P",null,null,null,null,null,null,null,657.45391451189482]
[null,null,"LED24","LED-P",null,null,null,null,null,null,null,621.27788841086897]
[null,null,"LED58","LED-V",null,null,null,null,null,null,null,909.7021546604152]
[null,null,"LED78","LED-V",null,null,null,null,null,null,null,951.42765802073018]
[null,null,"LED151","LED-V",null,null,null,null,null,null,null,955.98456051611697]
[null,null,"LED18 PT","LED-P",null,null,null,null,null,null,null,1207.2547846946502]
[null,null,"LED19 PT","LED-P",null,null,null,null,null,null,null,1295.6412225524564]
[null,null,"LED32 PT","LED-P",null,null,null,null,null,null,null,1306.8296634959897]
[null,null,"LED33 PT","LED-P",null,null,null,null,null,null,null,1546.0129580268526]
[null,null,"LED180 F","LED-V",null,null,null,null,null,null,null,1754.3292936208368]
[null,null,"LED360 F","LED-V",null,null,null,null,null,null,null,2973.9439688439325]
[null,null,"LED100","LED-V",null,null,null,null,null,null,null,947.2492841671326]
[null,null,"LED120","LED-V",null,null,null,null,null,null,null,947.2492841671326]
[]
[null,"Operational Costs"]
[]
[null,null,"For All LEDs"]
[]
[null,null,"Cleaning "]
[null,null,"Lab/Serv Cleaning $",null,41.332477562616816]
[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",133.69999999999999,138.80000000000001,142.68640000000002,147.25236480000004,151.70674883520005,156.03039117700325,160.20420414098811,164.20930924451281,null,null,"Forecast CPI to be updated"]
[null,null,null,null,null,"Year on Year Change",null,3.8145100972326276E-2,2.8000000000000001E-2,3.2000000000000001E-2,3.0249999999999999E-2,2.8500000000000001E-2,2.6750000000000003E-2,2.5000000000000001E-2]
[null,null,null,null,null,"Cummulative Escalation from 2025 $",null,0.97276264591439687,1,1.032,1.0632180000000002,1.0935197130000003,1.1227713653227505,1.150840649455819]
[null,null,null,null,null,"Cummulative Escalation to 2025 $",1,1.0381451009723264,1.0672131637995514]
[]
[]
[]
[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,3.2178335752635562E-3,1.4667398974319425E-2,1.071433916148536E-2,8.7404807312559674E-3,8.6366017221347399E-3,1.0215915261425934E-2,1.1765606760589326E-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,0.99809866448674545,1,1.0063428887835992,1.0115500737956413,1.0167219960203879,1.022870949507805,1.0299954903441786]
[null,null,null,null,null,"Cummulative Labour Escalation to 2025 $",1,1.0019049574765559,1.0106045986059851]
[]
[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",116686.26681922936,121368.0376092131,125849.70131629641]
[null,null,null,null,null,"SLO reporting Tool",67061.072884614565,69751.74575242131,72327.414549595633]
[null,null,null,null,null,"GIS Maintenance",93885.502038460399,97652.444053389831,101258.3803694339]
[null,null,null,null,null,"Customer Management",235384.36582499719,244828.62759099883,253869.22506908071]
[null,null,null,null,null,"Asset Data Audit",134122.14576922913,139503.49150484262,144654.82909919127]
[null,null,null,null,null,"Asset Management",201183.21865384374,209255.23725726397,216982.24364878694]
[]
[]
[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,38.946816005976274]
[]
[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",875,910.10738283865192,943.71421465008541]
[null,null,null,null,null,"Access Panel",320,332.83927143813554,345.12976992917413]
[null,null,null,null,null,"Column Leaning",3730,3879.6577577007674,4022.9188807369355]
[null,null,null,null,null,"Above Ground Corrosion",5580,5803.8847957024882,6018.2003631399739]
[null,null,null,null,null,"Below Ground Corrosion",5580,5803.8847957024882,6018.2003631399739]
[null,null,null,null,null,"Earthing damaged",470,488.85767992476161,506.90934958347447]
[null,null,null,null,null,"High Earth Test",765,795.69388328179275,825.07585623693183]
[]
[null,null,"Cable replacement cost"]
[null,null,null,null,null,"Average cable replacement cost",400000,416049.08929766942,431412.21241146763]
[]
[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",2132.7182148840525,2218.2886775776533,2300.2017088334123]
[]
[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",23.23,24.116110695587142,24.79136179506358]
[null,null,null,null,null,"MV-80",23.23,24.116110695587142,24.79136179506358]
[]
[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",260.30088495575222,270.23008849557533,277.79653097345141]
[null,null,null,null,null,"MV-80",260.30088495575222,270.23008849557533,277.79653097345141]
[]
[null,null,"Labour Hours"]
[null,null,null,null,"Field Worker Labour Rate "]
[null,null,null,null,null,null,152.11000000000001,158.21306743267127,164.05527907477085]
[]
[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,-1,0,1,2,3,4]
[]
[]
[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":431412.21241146763},"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":6018.2003631399739},"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":[]}
["Public Lighting Model"]
["Bracket_Data"]
[]
[]
[null,null,"Bracket Descript","2021","2022",2023,"Average"]
[null,"1012116","Res Long Pipe / X-Arm Bracket Long Pipe",2,3,2,2.3333333333333335]
[null,"DL1510","Wall Bracket",4,2,0,2]
[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]]}
["Public Lighting Model"]
["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",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 ",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",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",741]

{"sheet":"ColumnData","index":27,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Public Lighting Model"]
["Column Data"]
[]
[]
[null,"Planned Column Replacements","2019-20","2020-21","2021-22","2022-23","Average","Applied in the Modelling"]
[null,"Total",156,236,205,117,178.5,179]
[]
[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",68654,69280,69876,71259,71832,70180.2,9357.3599999999988]
[]
[null,"Reactive Column Replacements","2019-20","2020-21","2021-22","2022-23","Average","Applied in the Modelling"]
[null,"Total",20,7,15,2,14,16]
[]
[null,"Column and Stobie Poles"]
[null,"System status"]
[null,"Customer Type","2022-23"]
[null,"Tariff","Light Column","Post Top","Total"]
[null,"PLC",16887,393,17280]
[null,"SAPN",20821,1489,22310]
[null,"SLUOS",36125,5993,42118]
[null,"TFI",2323,9,2332]
[null,"Total",76156,7884,84040]
[]
[null,"Average growth of columns",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]